Unassociated Document
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


 
FORM 10-QSB/A
 

 
x
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
   
For the Quarterly Period Ended December 31, 2005

o
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
   
For the transition period from ________ to ________
 
Commission file number 333-62236



TELECOM COMMUNICATIONS, INC.
(Exact name of small business issuer as specified in its charter)



Delaware
35-2089848
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)

Suites 2412-13 Shell Tower, Times Square, 1 Matheson Street, Causeway Bay, Hong Kong
(Address of principal executive offices) 
(852)2782 0983 
Issuer's telephone number

(Former name, former address and former fiscal year, if changed since last report)



Check whether the issuer (1) 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 o

APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date: (_82,188,000_) shares of Common Stock, $.001 Par Value Per Share, outstanding as of February (_1_), 2006.
Transitional Small Business Disclosure Format (Check One): Yes o No x



TABLE OF CONTENTS
 
   
Page
     
PART I. FINANCIAL INFORMATION
 
     
ITEM 1.
FINANCIAL STATEMENTS
 
     
 
Condensed Consolidated Balance Sheets as of December 31, 2005.
2
     
 
Condensed Consolidated Statements of Income and Comprehensive Income for the Three Months Ended December 31, 2005 and 2004
3
   
 
 
Condensed Consolidated Statements of Cash Flows for the Three Months Ended December 31, 2005 and 2004
4
 
   
 
Notes to the Condensed Consolidated Financial Statements
5
     
ITEM 2.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS
21
   
 
ITEM 3.
CONTROLS AND PROCEDURES
33
   
 
PART II. OTHER INFORMATION
 
     
ITEM 1.
LEGAL PROCEEDINGS
33
     
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
33
     
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES
33
     
ITEM 4.
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
33
     
ITEM 5.
OTHER INFORMATION
33
     
ITEM 6.
EXHIBITS
34
     
SIGNATURES
 
35
 
1

 
PART I. FINANCIAL INFORMATION
 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
 
ITEM 1. FINANCIAL INFORMATION

CONDENSED CONSOLIDATED BALANCE SHEET
 
ASSETS
 
December 31,
 
   
2005
 
   
Restated
 
Current assets:
 
(Unaudited)
 
Cash and cash equivalents
 
$
1,114,593
 
Accounts receivable - affiliate
   
800,000
 
- others, less allowance for bad debt of $645,000
   
4,538,916
 
Deferred stock-based compensation - current portion
   
1,354,118
 
Prepaid expenses
   
1,553,871
 
Other current assets
   
541,306
 
         
Total current assets
   
9,902,804
 
         
Property, plant and equipment, net
   
3,933,444
 
Deferred stock-based compensation -
non-current portion
   
928,333
 
 
       
Total assets
 
$
14,764,581
 
         
LIABILITIES AND STOCKHOLDERS' EQUITY
       
         
Current liabilities:
       
Accounts payable and accrued expenses
 
$
1,217,309
 
Finance lease - current portion
   
20,761
 
Due to related companies
   
90,743
 
         
Total Current Liabilities
   
1,328,813
 
         
Commitments and contingencies (refer to note 7)
     
Non-current liabilities:
     
Loan payable - related party
   
108,205
 
Finance lease
   
26,849
 
         
Total non-current liabilities
   
135,054
 
         
Total liabilities
   
1,463,867
 
         
Stockholders' equity :
       
Preferred stock ($.001 Par Value: 50,000,000 shares authorized;
       
no shares issued and outstanding)
   
-
 
Common stock ($.001 Par Value: 300,000,000 shares authorized
       
82,188,000 shares issued and outstanding)
   
82,188
 
Additional paid in capital
   
9,990,489
 
Accumulated other comprehensive income
   
249
 
Retained earnings
   
3,227,788
 
         
Total stockholders' equity
   
13,300,714
 
         
Total liabilities and stockholders' equity
 
$
14,764,581
 
 
The accompanying notes are an integral part of the condensed consolidated financial statements.
2

TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED STATEMENT OF INCOME
 AND COMPREHENSIVE INCOME
 
   
Three Months Ended
December 31,
 
   
2005
Restated
 
2004
Restated
 
   
 (unaudited)
 
 (unaudited)
 
Revenue:
           
Net revenues - affiliate
 
$
360,000
 
$
360,000
 
- others 
   
3,968,099
   
1,215,338
 
               
     
4,328,099
   
1,575,338
 
               
Cost of sales
             
Depreciation
   
467,515
   
309,405
 
Other cost of sales
   
683,339
   
786,557
 
               
     
1,150,854
   
1,095,962
 
 
             
Gross profit
   
3,177,245
   
479,376
 
 
             
Operating expenses:
             
Allowance for bad debt
   
119,160
   
-
 
Depreciation
   
28,601
   
7,052
 
Salaries
   
259,747
   
-
 
Stock-based compensation expenses
   
831,446
   
146,250
 
Other selling and administrative expenses
   
188,741
   
116,511
 
               
Total operating expenses costs
   
1,427,695
   
269,813
 
               
Income from operations
   
1,749,550
   
209,563
 
               
Other income/ (expense):
             
Interest income
   
1,279
   
112
 
Other income
   
10,288
   
7,590
 
Interest expense
   
(862
)
 
(550
)
 
             
Total other income
   
10,705
   
7,152
 
 
             
Net income 
operations
     before minority interest
 
$
1,760,255
 
$
216,715
 
Other comprehensive income
             
Foreign currency translation difference
   
3
   
-
 
 
             
Comprehensive income 
operations
     before minority interest
 
$
1,760,258
 
$
216,715
 
               
Earnings per Common Share:
             
Basic
 
$
0.02
 
$
0.00
 
Fully diluted
 
$
0.02
 
$
0.00
 
               
Weighted Average Common Share:
             
Outstanding - Basic
   
77,677,000
   
69,529,000
 
Outstanding - Fully diluted
   
87,677,000
   
79,529,000
 
 
The accompanying notes are an integral part of the condensed consolidated financial statements.
 
3

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
 
   
Three Months Ended
December 31,
 
           
   
2005
Restated
 
2004
Restated
 
   
(unaudited)
 
(unaudited)
 
           
Cash flows from operating activities:
         
           
Net cash (used in) provided by operating activities
   
(788,149
)
 
64,851
 
               
Cash flows from investing activities:
             
               
Interest income
   
1,279
   
-
 
Capital expenditure
   
(71,875
)
 
(67,672
)
               
Net cash (used in) investing activities
   
(70,596
)
 
(67,672
)
               
Cash flows from financing activities:
             
Due to related party
   
(22,457
)
 
(3,162
)
Repayment of finance lease
   
(5,055
)
 
(6,137
)
               
Net cash (used in) financing activities
   
(27,512
)
 
(9,299
)
               
Effect of exchange rate changes in cash
   
3
   
115
 
               
Net (decrease) in cash and cash equivalents
   
(886,254
)
 
(12,005
)
 
             
Cash and cash equivalents - beginning of period
   
2,000,847
   
336,707
 
               
Cash and cash equivalents - end of period
 
$
1,114,593
 
$
324,702
 
               
Supplemental disclosure of cash flow information:
             
               
Non cash investing and financing activities:
             
               
Common stock issued for acquisition of
software
 
$
-
 
$
2,000,000
 
               
Common stock issued for payment of
             
compensation expenses
 
$
2,210,000
 
$
-
 
 
The accompanying notes are an integral part of the condensed consolidated financial statements.
 
4

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005
 
GENERAL

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-QSB and Item 310 of Regulation S-B. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation in order to make the financial statements not misleading have been included. The accounts of the Company and all of its subsidiaries are included in the unaudited interim condensed consolidated financial statements. All significant intercompany accounts and transactions are eliminated in consolidation. Operating results for the interim periods are not necessarily indicative of the results that may be expected for the year ending September 30, 2006. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Form 10-KSB for the year ended September 30, 2005.

1.
BUSINESS DESCRIPTION AND ORGANIZATION
 
DESCRIPTION OF BUSINESS
 
Telecom Communications, Inc. ("TCOM") and its subsidiaries (collectively with TCOM, the "Company"), is a fully integrated information and entertainment service provider to the market of the PRC. We sell our products through channel resellers, who are BVI companies, distributed to the SP market in the PRC. The channel resellers in turn supply our content, through various telecommunication providers, to the end users in the PRC. Our products that are ultimately sold to the SP market in the PRC are a combination of an integrated communications network solutions and entertainment and lifestyle content. Our products serve the voice, video, data, web and mobile communication markets.

We have organized our operations into two principal business segments. Our information and entertainment service provider products, described above, is our primary business segment. Our other business segment is our revenue derived from our public relations work, through our 60%-owned subsidiary, Talent Leader Entertainment and Production Limited. The revenue from our public relations work was not significant for the three months ended December 31, 2005.
 
ORGANIZATION

TELECOM COMMUNICATIONS, INC.

TCOM was incorporated on January 6, 1997 in the State of Indiana. TCOM has changed its state of incorporation from Indiana to Delaware, effected by a merger into a Delaware Corporation with the same name on February 28, 2005. The surviving Delaware company succeeds to all the rights, properties and assets and assumes all of the liabilities.
 
ARRAN SERVICES LIMITED

As of September 30, 2003, TCOM consummated a Stock Purchase Agreement with Arran Services Limited (“Arran”) and Arran had a 80% interest in IC Star MMS Limited (“IC Star”). Arran further acquired the 20% interest in IC Star on March 16, 2004. As of September 30, 2005, Arran owned 100% of the ownership interests of IC Star.
 
5

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

1.
BUSINESS DESCRIPTION AND ORGANIZATION-CON’T

IC STAR MMS LIMITED

IC Star, formerly known as Sino Super Limited, was established in December 1991. IC Star links entertainment and lifestyle information to local communities across the PRC.

On March 16, 2004, Arran acquired from Auto Treasure Holdings Limited, an entity 100% owned by the majority shareholder, the remaining 20% interest of IC Star together with 100% interest of Huiri Electric (Panyu) Limited (“Huiri”) for a consideration of 9,889,000 shares of TCOM common stock and 10,000,000 warrants to purchase 10,000,000 shares of TCOM common stock at $2 per share.

As a result, as of March 16, 2004, Arran owned 100% of IC Star and Huiri. This transfer was deemed to be a transfer between entities under common control and was therefore recorded on the Company's records at its historical cost basis. In connection with the new issuance of 9,889,000 shares of TCOM common stock and 10,000,000 warrants, which expire March 15, 2006, to acquire IC Star, the excess of the purchase price of $8,322,295 over the book value of the assets acquired from IC Star of $195,378 which totaled $8,126,917, was recorded as a return of capital. This return of capital was recorded as a reduction of additional paid in capital of TCOM.

ALPHA CENTURY HOLDINGS LIMITED

On December 15, 2003, TCOM formed Alpha Century Holdings Limited ("Alpha"), a wholly owned subsidiary of TCOM, in the British Virgin Islands. Alpha commenced its business on July 1, 2004 and its principal activity was providing total solution software with entertainment and lifestyle information and providing a mobile message service platform. Most of the company’s business is presently conducted through Alpha. Substantially, all of the Company’s operations are conducted through Alpha.

3G DYNASTY INC.

On February 21, 2005, TCOM formed 3G Dynasty Inc. ("3G Dynasty"), a wholly-owned subsidiary of TCOM, in the British Virgin Islands. 3G Dynasty commenced its business on April 1, 2005 and its principal activity was providing entertainment content for 3G mobile and Internet use.

ISLAND MEDIA INTERNATIONAL LIMITED

On June 2, 2005, TCOM formed Island Media International Limited ("Island Media"), a wholly-owned subsidiary of TCOM, in the British Virgin Islands. Island Media commenced its business on July 11, 2005 and its principal activity was as an investment holding company. Island Media currently holds 60% of the shares of Talent Leader Entertainment & Productions Limited ("Talent Leader").
 
TALENT LEADER ENTERTAINMENT & PRODUCTIONS LIMITED

On July 20, 2005, Island Media subscribed 60% of the shares of Talent Leader, a limited company in Hong Kong. Talent Leader commenced its business on August 1, 2005 and its principal activity was as a public relations agent to artists.

CONTROL BY PRINCIPAL STOCKHOLDERS  
 
The directors, executive officers and their affiliates or related parties, own beneficially and in the aggregate, the majority of the voting power of the outstanding shares of the common stock of TCOM. Accordingly, the directors, executive officers and their affiliates, if they voted their shares uniformly, would have the ability to control the approval of most corporate actions, including increasing the authorized capital stock of TCOM and the dissolution, merger or sale of TCOM's assets or business.
 
6

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION AND BASIS OF PRESENTATION
 
The condensed consolidated financial statements of the Company include the accounts of TCOM and its subsidiaries, namely Arran, Alpha, IC Star, 3G Dynasty, Island Media and Talent Leader. The condensed consolidated statements have been prepared in accordance with accounting principles generally accepted in the United States of America. All significant intercompany transactions have been eliminated.

CREDIT RISK AND CUSTOMERS
 
We have a concentration of customers in our information service provider business segment market. We are diligent in attempting to ensure that we issue credit to credit-worthy customers. However, our customer base is small and our accounts receivable balances are usually over 90 days outstanding, and that exposes us to significant credit risk. Therefore, a credit loss can be very large relative to our overall profitability.
 
During the three months ended December 31, 2005 we had 6 customers, each of which individually accounted for more than 10% of our revenues, and totaling $4,197,247, representing 97% of our total revenue. The loss of these customers, individually or in the aggregate, could have a material impact on our results of operations.
 
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES-CON’T

 REGULATION OF TELECOMMUNICATION SERVICES IN THE PRC
 
The telecommunications industry, including certain wireless value-added services, is highly-regulated in the PRC. Regulations issued or implemented by the State Council, the Ministry of Information Industries, and other relevant government authorities cover many aspects of telecommunications network operations.
 
PROPERTY AND EQUIPMENT

Property and equipment is located in the PRC and is recorded at cost. Depreciation is calculated using the straight-line method over the expected useful life of the asset. The Company generally uses the following depreciable lives for its major classifications of property and equipment:
  
Description
Useful Lives
   
Computer hardware
3 years
 
 
Computer software
3 years
 
 
Web site
3 years
 
 
Motor vehicles
3 years
 
 
Furniture and fixtures
5 years
 
 
Leasehold improvements
5 years
   
    
7

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005
 
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES-CON’T

IMPAIRMENT OF LONG-LIVED ASSETS

Long-lived tangible assets and definite-lived intangible assets are reviewed for possible impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The Company uses an estimate of undiscounted future net cash flows of the assets over the remaining useful lives in determining whether the carrying value of the assets is recoverable. If the carrying values of the assets exceed the expected future cash flows of the assets, the Company recognizes an impairment loss equal to the difference between the carrying values of the assets and their estimated fair values. Impairment of long-lived assets is assessed at the lowest levels for which there are identifiable cash flows that are independent from other groups of assets. The evaluation of long-lived assets requires the Company to use estimates of future cash flows. However, actual cash flows may differ from the estimated future cash flows used in these impairment tests.

RELATED PARTY AND STOCKHOLDERS' LOANS
 
The caption "Due to Related Company" on the condensed consolidated Balance Sheet consists of loans that are unsecured, non-interest bearing and have no fixed terms of repayment, and therefore, are deemed payable on demand.

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
SIGNIFICANT ESTIMATES

Several areas require management's estimates relating to uncertainties for which it is reasonably possible that there will be a material change in the near term. The more significant areas requiring the use of management estimates  related to valuation of the useful lives of the Company's equipment and valuation of contingent liabilities and the valuation of stock issued for services.
 
EARNINGS PER SHARE

Basic earnings per common share ("EPS") is calculated by dividing net earnings by the weighted average number of common shares outstanding during the period. Diluted earnings per common share are calculated by adjusting the weighted average outstanding shares, assuming conversion of all potentially dilutive common stock equivalents.

Common stock equivalents, including stock warrants to purchase an aggregate of 10,000,000 shares at December 31, 2005, are included in the diluted earnings per share for the three months ended December 31, 2005. The warrants are exercisable 2 years from the issuance date of March 16, 2004 at exercise prices of $2 per share. All of the warrants expire on March 15, 2006.
 
8

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005
 
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES-CON’T
 
REVENUE RECOGNITION

In accordance with Securities and Exchange Commission ("SEC") Staff Accounting Bulletin No. 104, Revenue Recognition ("SAB 104"), the Company recognizes revenue when the following fundamental criteria are met: (i) persuasive evidence of an arrangement exists, (ii) delivery has occurred or services have been rendered, (iii) the price to the customer is fixed or determinable and (iv)collection of the resulting receivable is reasonably assured. These criteria are usually met at the time of product shipment or performance of service.
 
We enter into certain arrangements where we are obligated to deliver products and/or services (multiple elements). In these arrangements, our fee includes both the initial selling price of our software packaged profits and the monthly subscription of the licensed products for contract period, usually for 2 years.

Revenue for sales of our software packaged products with database of entertainment contents, namely, total solution software, SEO4 mobile, and IBS 4.1 enterprise software package is recognized as products are shipped and installed. Revenue for the monthly subscription of the licensed products, including all post-delivery support and the right to receive unspecified upgrades/enhancements of the licensed products, is charged at a monthly basic price. Pursuant to the terms of the agreements, a fixed sum is due at the beginning of each month regardless of whether the customer requires service during that month. The Company recognizes the subscription on the first day of each month for which the support service agreement is in place, the Company maintains an allowance for doubtful accounts in the event that any such revenue recorded is not realized.

Consulting services revenue is recognized as services are rendered and calculated by the agreed sum on a straight-line basis over the contract period, usually for 2 years.

The company has a 3 year contract that it entered into on May 3, 2004 with a major customer, Taikang Capital Managements Corporation, who subsequently after the contract was executed became a major stockholder of the company. Pursuant to the terms of this contract, we supply our total solutions software product, from the period July 1, 2004 to June 30, 2007. With written notice at least 30 days prior to the expiration of the contract to the other party, either party can extend the term of contract. Income is recognized ratably over the life of the contract, as the our total solution product is provided to Taikang on a monthly subscription basis.

SOFTWARE DEVELOPMENT COSTS

We account for our software development costs in accordance with SFAS No. 86, "Accounting for the Cost of Computer Software to be Sold, Leased, or Otherwise Marketed."  Under SFAS 86, we expense software development costs as incurred until we determine that the software is technologically feasible.  Once we determine that the entertainment software is technologically feasible and we have a basis for estimating the recoverability of the development costs from future cash flows, we capitalize the remaining software development costs until the software product is released. For the years ended September 30, 2005 and 2004, we have purchased all of our software from third parties.
 
9

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005
 
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES-CON’T

Once we release our software as entertainment content, we commence amortizing the related capitalized software development costs. The Company records amortization expense as a component of selling, general and
administrative expense. We calculate the amortization of software development costs using two different methods, and then amortize the greater of the two amounts. Under the first method, the Company divides the current period gross revenue for the released software by the total of current period gross revenue and anticipated future gross revenue for the software and then multiplies the result by the total capitalized software development costs. Under the second method, the Company divides the software's total capitalized costs by the number of periods in the software's estimated economic life up to a maximum of twelve months. Differences between the Company's actual gross revenues and what it projected may result in adjustments in the timing of amortization. If we deem a title's capitalized software development costs unrecoverable based on our expected future gross revenue and corresponding cash flows, we write off the costs and record the charge to development expense or cost of revenue, as appropriate.
 
FOREIGN CURRENCY TRANSLATION
 
Transactions and balances originally denominated in U.S. dollars are presented at their original amounts. Transactions and balances in other currencies are converted into U.S. dollars in accordance with SFAS No. 52, "Foreign Currency Translation," and are included in determining net income or loss.

For foreign operations with the local currency as the functional currency, assets and liabilities are translated from the local currencies into U.S. dollars at the exchange rate prevailing at the balance sheet date. Revenues, expenses and cash flows are translated at the average exchange rate for the period to approximate translation at the exchange rate prevailing at the dates those elements are recognized in the financial statements. Translation adjustments resulting from the process of translating the local currency financial statements into U.S. dollars are included in determining comprehensive loss.

The Company has determined Hong Kong dollars to be the functional currency of Arran, IC Star and 3G Dynasty, Island Media and Talent Leader. The financial statements of the subsidiaries are translated to U.S. dollars using year-end rates of exchange for assets and liabilities, and average rates of exchange for the period for revenues, costs, and expenses. Net gains and losses resulting from foreign exchange transactions are included in the consolidated statements of operations. The cumulative translation adjustment and effect of exchange rate changes as of December 31, 2005 were $249.
 
COMPREHENSIVE INCOME (LOSS)

Comprehensive income (loss) includes changes to equity accounts that were not the result of transactions with shareholders. Comprehensive income (loss) is comprised of net income (loss) and other comprehensive income and loss items. The Company's comprehensive income and losses generally consist of changes in the fair value of changes in the cumulative foreign currency translation adjustment.
 
INCOME TAXES  

Income taxes are accounted for under the asset and liability method in accordance with SFAS 109. "Accounting for Income Taxes". Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
 
10

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005
 
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES-CON’T

STOCK-BASED COMPENSATION  
 
The Company accounts for stock options issued to employees in accordance with the provisions of the Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees," and related interpretations. As such, compensation cost is measured on the date of grant as the excess of the current market price of the underlying stock over the exercise price. Such compensation amounts, if any, are amortized over the respective vesting periods of the option grant. The Company adopted the disclosure provisions of SFAS No. 123, "Accounting for Stock-Based Compensation" and SFAS 148, "Accounting for Stock-Based Compensation -Transition and Disclosure", which permits entities to provide pro forma net income (loss) and pro forma earnings (loss) per share disclosures for employee stock option grants as if the fair-valued based method defined in SFAS No. 123 had been applied. The Company accounts for stock options and stock issued to non-employees for goods or services in accordance with the fair value method of SFAS 123.

3.
PROPERTY AND EQUIPMENT 
 
Property and equipment, which is located in the PRC and Hong Kong, consisted of the following at December 31, 2005:
 
Computer hardware
 
$
167,308
 
Computer software
   
4,897,295
 
Web site
   
500,000
 
Motor vehicles
   
232,410
 
Furniture and fixtures
   
31,130
 
Leasehold improvements
   
248,779
 
Total
   
6,076,922
 
Less: accumulated depreciation
   
(2,143,478
)
Property and Equipment - Net
 
$
3,933,444
 

4.
RELATED PARTY TRANSACTIONS
 
A stockholder of TCOM and a company owned by such stockholder advanced funds to TCOM for working capital purposes. As of December 31, 2005 and 2004, TCOM owed the stockholder and his company amounts totaling $90,743 and $162,181, respectively. The advances are non-interest bearing and are payable on demand and are recorded as Due to related company under current liabilities.
 
In additions, TCOM owed the stockholder $108,205 as of December 31, 2005. The amount is recorded as loan payable - related party under non current liabilities.
 
Grace Motion, Inc., a company in which a former officer of the Company has a beneficial interest, was paid a consulting fee amounting to $3,846 during the three months ended December 31, 2005 and its service contract with TCOM was ceased during the period.
 
The Company signed a 3-year contract with Taikang Capital Managements Corporation (Taikang"), a principal stockholder of the Company, for total solution software on July 1, 2004. During the three months ended December 31, 2005, the Company recognized income from Taikang amounting to $360,000. The amount due from the stockholder at December 31, 2005 of $800,000 was classified under the caption "Accounts receivable - affiliate".
 
11

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

5.
STOCK TRANSACTIONS 

On November 16, 2005, TCOM issued 1,000,000 shares of TCOM's common stock, par value $0.001 per share, to the Chief Financial Officer of TCOM as part of his compensation at market price of $.49 resulting in an expense of $490,000.

On December 20, 2005, TCOM issued 4,000,000 shares of TCOM's common stock, par value $0.001 per share, to two consultants of TCOM as consultancy fee at market price of $.43 resulting in a prepaid expense of $1,720,000. The consultants will provide the services to the Company for two years from December, 2005 to November, 2007. The Company will amortise $1,720,000 over 24 months. (See note 9 on the details of the amortization of the stock-based compensation expenses.)

6.
INCOME TAXES
 
British Virgin Islands

Alpha, the primary operating subsidiary is incorporated in the British Virgin Islands and, under the current laws of the British Virgin Islands, is not subject to income taxes.

Hong Kong

The Company’s other subsidiaries, IC Star and Talent Leader are incorporated in Hong Kong and are subject to Hong Kong taxation on its activities conducted in Hong Kong and income arising in or derived from Hong Kong. No provision for Hong Kong profits tax has been made as the Company had no assessable income for Hong Kong. The applicable Hong Kong statutory tax rate for the quarter ended December 31, 2005 and 2004 are 17.5% and 17.5%, respectively.
 
PRC

Enterprise income tax in PRC is generally charged at 33% of a company’s assessable profit, in which 30% is a national tax and 3% is a local tax. For foreign investment enterprises established in a Special Economic Zone or Coastal Open Economic Zone, and which are engaged in production-oriented activities, the national tax rate could be reduced to 15% or 24% respectively. Companies which are incorporated in PRC are subject to a PRC enterprise income tax at the applicable tax rates on the taxable income as reported in their Chinese statutory accounts in accordance with the relevant enterprise income tax laws applicable to foreign enterprises. Pursuant to the same enterprise income tax laws, the subsidiaries are fully exempted from PRC enterprise income tax for two years starting from the first profit-making year, followed by a 50% tax exemption for the next three years. For those foreign enterprises established in the mid-western region of PRC, a 50% tax exemption for the next three years. For those foreign enterprises established in the middle west of PRC, a 50% tax exemption is granted for a further three years after the tax holiday and concession stated above.

No provision for Enterprise income tax in the PRC had been made for the quarter ended December 31, 2005 and 2004. The Company had no assessable taxable income in the PRC, due to the fact that it is exempt from PRC tax, based on the statutory provisions granting a tax holiday for a two year period, as stated above, or for the Company’s operations, for the Company’s years ended September 30, 2005 and 2006. The Company’s first profit taking year was the year ended September 30, 2005, therefore tax will be due to the PRC, if the Company generates PRC taxable income, for the fiscal year ended September 30, 2007.

Based on the above statutory PRC tax provision, the Company believes that it is remote that any PRC tax liability will be due for the quarter ended December 31, 2005 and 2004.
 
12

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

7.
COMMITMENTS AND CONTINGENCIES

Operating Leases - In the normal course of business, the Company leases office space under operating lease agreements. The Company rents office space, primarily for regional sales administration offices, in commercial office complexes that are conducive to administrative operations. The operating lease agreements generally contain renewal options that may be exercised at the Company's discretion after the completion of the base rental term. In addition, many of the rental agreements provide for regular increases to the base rental rate at specified intervals, which usually occur on an annual basis. As of December 31 , 2005, the Company had operating leases that have remaining terms of 31 months. The following table summarizes the Company's future minimum lease payments under operating lease agreements as of December 31, 2005:

Year ended December 31,
     
2006
 
$
237,080
 
2007
   
245,863
 
2008
   
190,717
 
   
$
673,660
 

The Company recognizes lease expense on a straight-line basis over the life of the lease agreement. Contingent rent expense is recognized as it is incurred. Total rent expense in continuing operations from operating lease agreements was $62,926 and $5,587 for the three months ended December 31, 2005 and 2004 .

Obligations to purchase copyrights - On December 29, 2005, the Company had signed an agreement with Zestv Features Limited (“Zestv”) . to purchase Zestv’s future rights to its music, films and TV programming copyrights of online content. The total obligations to Zestv are $2,500,000 of which $1,250,000 was paid to Zestv as a deposit and was recorded as a Prepaid expense at December 31, 2005.

8.
STOCK PLAN

On June 8, 2005, a Registration Statement on Form S-8 was filed by TCOM with the Securities and Exchange Commission pursuant to the Securities Act of 1933, as amended (the "Securities Act"), for registration under said Securities Act of an additional 30,000,000 shares of common stock in connection with TCOM's 2005 Stock Awards Plan (the "Plan").

All shares issued under the Plan may be either authorized and unissued shares or issued shares reacquired by TCOM. Under the Plan, no participant may receive in any calendar year (i) Stock Options relating to more than 10,000,000 shares, (ii) Restricted Stock or Restricted Stock Units that are subject to the attainment of Performance Goals of Section 13 hereof relating to more than 5,000,000 shares, (iii) Stock Appreciation Rights relating to more than 10,000,000 shares, or (iv) Performance Shares relating to more than 5,000,000 shares. No non-employee director may receive in any calendar year Stock Options relating to more than 1,200,000 shares or Restricted Stock Units relating to more than 500,000 shares. The shares reserved for issuance and the limitations set forth above shall be subject to adjustment. All of the available shares may, but need not, be issued pursuant to the exercise of Incentive Stock Options. The number of shares that may be issued under the Plan for benefits other than Stock Options or Stock Appreciation Rights shall not exceed a total of 30,000,000 shares.

There were 3,500,000 shares issued under TCOM's 2005 Stock Awards Plan on February 1, 2005 and there were 5,000,000 shares issued during the three months ended December 31, 2005 that were described on note 5 to the condensed consolidated financial statements. Total shares outstanding at December 31, 2005 were 8,500,000 shares.
 
13

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

9.
STOCK-BASED COMPENSATION EXPENSES

In connection to the 2,600,000 shares of the Company’s common stock issued on April 12, 2004 to various employees and consultants as part of their compensation at market price of $.62 for a total of $1,612,000, the Company expensed the salary bonus of $570,000 in the profit and loss for the year ended September 30, 2004 and amortized the consultancy fee of $1,042,000 over services period of a 24 month period. The terms for these agreements are 24 months starting from January 1, 2004 to December 31, 2005. It resulted in an expense of $43,416 for each month and the total expenses of $130,250 and $130,250 for the quarters ended December 31, 2005 and 2004 respectively.

In connection to the 400,000 shares of the Company’s common stock issued on June 12, 2004 to two consultants as part of their compensation at market price of $.32 with a total of $128,000, the terms for these agreements are 24 months starting from January 1, 2004 to December 31, 2005. It resulted in an expense of $5,333 for each month and the total expenses of $16,000 and $16,000 for the quarters ended December 31, 2005 and 2004 respectively.

In connection to the 3,500,000 shares of the Company’s common stock issued in July 22, 2005 to two consultants as part of their compensation at market price of $.24 with a total of $840,000, the terms for 1,500,000 of these shares totaled $360,000, is for the services to be rendered over 17 months from August, 2005 to December, 2006. Therefore, the Company amortized the total expense over a 17 month period which resulted in an expense of $21,176 for each month and the total expenses of $63,529 and $0 for the quarters ended December 31, 2005 and 2004 respectively.

The terms for remaining 2,000,000 shares totaled $480,000, is for the services to be rendered over 24 months from August, 2005 to July, 2007. Therefore, we amortized the total expense over a 24 month period which resulted in an expense of $20,000 for each month and the total expenses of $60,000 and $0 for the quarters ended December 31, 2005 and 2004 respectively.

In connection to the 1,000,000 shares of the Company’s common stock issued on November 16, 2005 to Chief Financial Officer as part of their compensation at market price of $.49 with a total of $490,000, this was for compensation for a salary bonus and we accordingly expensed the whole amount of $490,000 in the profit and loss and was included in the quarters ended December 31, 2005.

In connection to the 4,000,000 shares of the Company’s common stock issued in December 20, 2005 to two consultants as part of their compensation at market price of $.43 with a total of $1,720,000, the services are to be rendered over 24 months from December, 2005 to November, 2007. Therefore, we amortized the total expense over a 24 month period which resulted in an expense of $71,667 for each month and a one month expense of $71,667 and $0 for the quarter ended December 31, 2005 and 2004 respectively.

As a result, the total stock compensation being amortized $831,446 and $146,250 for the quarters ended December 31, 2005 and 2004 respectively.
 
14

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

10.
RESTATEMENT OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS -
DECEMBER 31, 2005

The Company's interim financial statements have been restated to give effect to the following adjustments :

1)
The Company bought the 20% of IC Star MMS on March 16, 2004. The Company recorded significant reorganization expenses in the statement of operations for the year ended September 30, 2004. Pursuant to SEC comments received after this filing, we have recorded these reorganization expenses as a deemed dividend paid out of additional paid in capital, instead of recording this transaction as an expense. This restatement does not change our total stockholders’ equity but only increases our retained earnings and decreases our additional paid in capital.

2)
Pursuant to the SEC comments received after the filing, we reallocated the depreciation of software related to the revenue of the company to cost of sales. Other depreciation expenses related to motor vehicles and office equipments and are stated in Selling, General and Administration Expenses. This had no impact on our prior earnings reported.

3)
In March 2005, the SEC staff expressed their views with respect to SFAS No. 123R in Staff Accounting Bulletin No. 107, “Share-Based Payment,” (SAB 107). SAB 107 provides guidance on valuing options. Now, we amortize the cost of employee services received in exchange for an award of equity instruments based on the grant date fair value of the award. Also, that cost is recognized over the period during which the employee is required to provide services in exchange for the award.
 
15

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

10.
RESTATEMENT OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS -
DECEMBER 31, 2005-CON’T

The accompanying financial statements for the quarter ended December 31, 2005 have been restated to reflect the corrections. The accumulated changes to the retained earnings at December 31, 2005 was increased by $10,409,368, including the increase in the current earnings for the quarter ended December 31, 2005 of $1,378,554 and the total increase in retained earnings as at September 30, 2005 of $9,030,814.

The following is a summary of the restatements for the Quarterly Period Ended December 31, 2005

   
Adjustment no:
 
Increase/(Decrease) in Current Earnings
 
Reclassification of the depreciation expenses on the software that sold to customers to cost of sales
   
2
 
$
(467,515
)
Transfer of the depreciation which included in other selling General and administrative expenses to cost of sales
   
2
   
467,515
 
Transfer to deferred stock-based compensation
   
3
   
1,378,554
 
               
               
Increase in the current earnings for the quarter ended December 31, 2005
         
1,378,554
 
               
               
Credit to acquisition cost of the 20% interest of IC Star in 2004 and debit to the additional paid in capital
   
1
   
8,126,917
 
Transfer to deferred stock-based compensation
   
3
   
903,897
 
               
               
Total increase in retained earnings as at September 30, 2005
         
9,030,814
 
               
Total increase in retained earnings as at December 31, 2005
       
$
10,409,368
 

16

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

10.
RESTATEMENT OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS -
DECEMBER 31, 2005-CON’T

Restatement of Interim Condensed Balance Sheet as at December 31, 2005
 
   
As Previously reported
December 31, 2005
 
Restatement Adjustment December 31, 2005
 
 
As restated December 31, 2005
 
ASSETS
             
Current assets:
             
Cash and cash equivalents
 
$
1,114,593
       
$
1,114,593
 
Accounts receivable - affiliate
   
800,000
         
800,000
 
- others, less allowance for bad debt of $645,000
   
4,538,916
         
4,538,916
 
Deferred stock-based compensation -
current portion
   
-
   
1,354,118
   
1,354,118
 
Prepaid expenses
   
1,553,871
         
1,553,871
 
Other current assets
   
541,306
         
541,306
 
                     
Total current assets
   
8,548,686
         
9,902,804
 
                     
Property, plant and equipment, net
   
3,933,444
         
3,933,444
 
Deferred stock-based compensation -
non-current portion
         
928,333
   
928,333
 
 
                   
Total assets
 
$
12,482,130
 
$
2,282,451
 
$
14,764,581
 
                     
LIABILITIES AND STOCKHOLDERS' EQUITY
                   
                     
Current liabilities:
                   
Accounts payable and accrued expenses
 
$
1,217,309
       
$
1,217,309
 
Finance lease - current portion
   
20,761
         
20,761
 
Due to related companies
   
90,743
         
90,743
 
                     
Total Current Liabilities
   
1,328,813
         
1,328,813
 
                     
Commitments and contingencies (refer to note 7)
               
Non-current liabilities:
               
Loan payable - related party
   
108,205
         
108,205
 
Finance lease
   
26,849
         
26,849
 
                     
Total non-current liabilities
   
135,054
         
135,054
 
                     
Total liabilities
   
1,463,867
         
1,463,867
 
                     
Stockholders' equity :
                   
Preferred stock ($.001 Par Value: 50,000,000 shares authorized; no shares issued and outstanding)
   
-
         
-
 
Common stock ($.001 Par Value: 300,000,000 shares authorized 82,188,000 shares issued and outstanding)
   
82,188
         
82,188
 
Additional paid in capital
   
18,117,406
   
(8,126,917
)
 
9,990,489
 
Accumulated other comprehensive income
   
249
         
249
 
Retained earnings
   
(7,181,580
)
 
10,409,368
   
3,227,788
 
                     
Total stockholders' equity
   
11,018,263
         
13,300,714
 
                     
Total liabilities and stockholders' equity
 
$
12,482,130
 
$
2,282,451
 
$
14,764,581
 
 
17

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

10.
RESTATEMENT OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS -
DECEMBER 31, 2005-CON’T

Restatement of Interim Statement of Income and Comprehensive Income
for the three months ended December 31, 2005

   
As Previously reported
December 31, 2005
 
Restatement Adjustment December 31, 2005
 
 
As restated December 31, 2005
 
Revenue:
             
Net revenues - affiliate
   
360,000
         
360,000
 
- others 
   
3,968,099
         
3,968,099
 
                     
     
4,328,099
         
4,328,099
 
                     
Cost of sales
                   
Depreciation
   
-
   
467,515
   
467,515
 
Other cost of sales
   
683,339
         
683,339
 
                     
     
683,339
         
1,150,854
 
 
                   
Gross profit
   
3,644,760
         
3,177,245
 
 
                   
Operating expenses:
                   
Allowance for bad debt
   
119,160
         
119,160
 
Depreciation
   
496,116
   
467,515
   
28,601
 
Salaries
   
259,747
         
259,747
 
Stock-based compensation expenses
   
2,210,000
   
(1,378,554
)
 
831,446
 
Other selling and administrative expenses
   
188,741
         
188,741
 
                     
Total operating expenses costs
   
3,273,764
         
1,427,695
 
                     
Income from operations
   
370,996
         
1,749,550
 
                     
Other income/ (expense):
                   
Interest income
   
1,279
         
1,279
 
Other income
   
10,288
         
10,288
 
Interest expense
   
(862
)
       
(862
)
 
                   
Total other income
   
10,705
         
10,705
 
 
                   
Net income 
   
381,701
         
1,760,255
 
Other comprehensive income
                   
Foreign currency translation difference
   
3
         
3
 
 
                   
Comprehensive income 
   
381,704
         
1,760,258
 
                     
Earnings per Common Share:
                   
Basic
   
0.01
         
0.00
 
Fully diluted
   
0.01
         
0.00
 
                     
Weighted Average Common Share:
                   
Outstanding - Basic
   
77,677,000
         
77,677,000
 
Outstanding - Fully diluted
   
87,677,000
         
87,677,000
 
                     
 
18

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

11.
RESTATEMENT OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS -
DECEMBER 31, 2004

The Company's interim financial statements have been restated to give effect to the following adjustment :

1)
The Company bought the 20% of IC Star MMS on March 16, 2004. The Company recorded significant reorganization expenses in the statement of operations for the year ended September 30, 2004. Pursuant to SEC comments received after this filing, we have recorded these reorganization expenses as a deemed dividend paid out of additional paid in capital, instead of recording this transaction as an expense. This restatement does not change our total stockholders’ equity but only increases our retained earnings and decreases our additional paid in capital.

2)
Pursuant to the SEC comments received after the filing, we reallocated the depreciation of software related to the revenue of the company to cost of sales. Other depreciation expenses related to motor vehicles and office equipments and are stated in Selling, General and Administration Expenses. This had no impact on our prior earnings reported.

3)
In March 2005, the SEC staff expressed their views with respect to SFAS No. 123R in Staff Accounting Bulletin No. 107, “Share-Based Payment,” (SAB 107). SAB 107 provides guidance on valuing options. Now, we amortize the cost of employee services received in exchange for an award of equity instruments based on the grant date fair value of the award. Also, that cost is recognized over the period during which the employee is required to provide services in exchange for the award.

The accompanying financial statements for the quarter ended December 31, 2004 have been restated to reflect the corrections. The accumulated changes to the retained earnings at December 31, 2004 was increased by $8,711,917, including the decrease in the current earnings for the quarter ended December 31, 2004 of $146,250 and the total increase in retained earnings as at September 30, 2004 of $8,858,167.
 
The following is a summary of the restatements for the Quarterly Period Ended December 31, 2004

   
Adjustment no:
 
Increase/(Decrease) in Current Earnings
 
Reclassification of the depreciation expenses on the software that sold to customers to cost of sales
   
2
 
$
(309,405
)
Transfer of the depreciation which included in other selling General and administrative expenses to cost of sales
   
2
   
309,405
 
Stock-based compensation expenses charged to Statement of Operation
   
3
   
(146,250
)
               
Total decrease in quarter ended December 31, 2004 current earnings
         
(146,250
)
               
               
Credit to acquisition cost of the 20% interest of IC Star in 2004 and debit to the additional paid in capital
   
1
   
8,126,917
 
Transfer to deferred stock-based compensation
   
3
   
731,250
 
               
Total increase in retained earnings as at September 30, 2004
         
8,858,167
 
               
Total increase in retained earnings as at December 31, 2004
       
$
8,711,917
 
               
               
 
19

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

11.
RESTATEMENT OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS -
DECEMBER 31, 2004-CON’T

Restatement of Interim Condensed Balance Sheet as at December 31, 2004

   
As Previously reported
December 31, 2004
 
Restatement Adjustment December 31, 2004
 
 
As restated December 31, 2004
 
ASSETS
             
               
Current assets:
             
Cash and cash equivalents
 
$
324,702
       
$
324,702
 
Accounts receivable - affiliate
   
-
         
-
 
Accounts receivable
   
1,311,026
         
1,311,026
 
Deferred stock-based compensation -
current portion
   
-
   
585,000
   
585,000
 
Prepaid expenses and other current assets
   
34,143
         
34,143
 
                     
Total current assets
   
1,669,871
         
2,254,871
 
                     
                     
Property, plant and equipment, net
   
3,962,810
         
3,962,810
 
Deferred stock based compensation -
non-current portion
         
-
   
-
 
 
                   
Total assets
 
$
5,632,681
 
$
585,000
 
$
6,217,681
 
                     
LIABILITIES AND STOCKHOLDERS' EQUITY
                   
Current liabilities:
                   
Accounts payable
 
$
385,971
       
$
385,971
 
Due to related party
   
162,181
         
162,181
 
Other loan
   
60,808
         
60,808
 
                     
Total Current Liabilities
   
608,960
         
608,960
 
                     
Stockholders' equity :
                   
Preferred stock ($.001 Par Value: 50,000,000 shares authorized; no shares issued and outstanding)
   
-
         
-
 
Common stock ($.001 Par Value: 300,000,000 shares authorized: 70,188,000 shares issued and outstanding)
   
70,188
         
70,188
 
Additional paid in capital
   
14,029,406
   
(8,126,917
)
 
5,902,489
 
Accumulated other comprehensive income
   
248
         
248
 
Retained earnings
   
(9,076,121
)
 
8,711,917
   
(364,204
)
                     
Total stockholders' equity
   
5,023,721
         
5,608,721
 
Total liabilities and stockholders' equity
 
$
5,632,681
 
$
585,000
 
$
6,217,681
 

20

 
TELECOM COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005

11.
RESTATEMENT OF PRIOR INTERIM CONDENSED FINANCIAL STATEMENTS -
DECEMBER 31, 2004-CON’T

Restatement of Interim Statement of Income and Comprehensive Income
for the three months ended December 31, 2004

   
As Previously reported
December 31, 2004
 
Restatement Adjustment December 31, 2004
 
 
As restated December 31, 2004
 
               
Revenue:
             
Net revenues - affiliate
 
$
-
   
360,000
 
$
360,000
 
- others 
   
1,575,338
   
(360,000
)
 
1,215,338
 
     
1,575,338
         
1,575,338
 
Cost of sales
                   
Depreciation
   
-
   
309,405
   
309,405
 
Other cost of sales
   
786,557
         
786,557
 
     
786,557
         
1,095,962
 
                     
Gross profit
   
788,781
         
479,376
 
 
                   
Operating expenses:
                   
Depreciation
   
-
   
7,052
   
7,052
 
Stock-based compensation expenses
   
-
   
146,250
   
146,250
 
Other selling, general and administrative
   
432,968
   
(316,457
)
 
116,511
 
 
                   
Total operating expenses costs
   
432,968
         
269,813
 
                     
Income from operations
   
355,813
         
209,563
 
                     
Other income/ (expense):
                   
Interest income
   
112
         
112
 
Other Income
   
7,590
         
7,590
 
Interest expense
   
(550
)
       
(550
)
 
                   
Total other income
   
7,152
         
7,152
 
 
                   
Net income 
 
$
362,965
       
$
216,715
 
Other comprehensive income
                   
Foreign currency translation difference
   
-
         
-
 
 
                   
Comprehensive income
 
$
362,965
       
$
216,715
 
                     
Earnings per Common Share:
                   
Basic
   
0.01
         
0.01
 
Fully diluted
   
0.01
         
0.01
 
                     
Weighted Average Common Share:
               
                     
Outstanding - Basic
   
69,529,000
         
69,529,000
 
Outstanding - Fully diluted
   
79,529,000
         
79,529,000
 

21


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS
 
Explanatory Note
 
The filing of the original 10-QSB resulted in four SEC comment letters, the first comment letter from the SEC was dated January 25, 2006. In response to the SEC comment letters received and the subsequent follow up comment letters from the SEC, we are making the appropriate restatements to the accompanying financial statements as well as the appropriate changes in the presentation and disclosure of certain items in the December 31, 2005 Form 10-QSB previously filed. The Company therefore is filing this amended Form 10-QSB/A to reflect the comments made by the SEC. See Notes 10 and 11 to the accompanying Restated Financial Statements to this 10-QSBA filing for a complete description and list of the restatements and changes to the disclosures made to the original 10-QSB filed on February 21, 2006.

Special Note Regarding Forward-Looking Statements
 
This periodic report contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, business strategies, operating efficiencies or synergies, competitive positions, growth opportunities for existing products, plans and objectives of management. Statements in this periodic report that are not historical facts are hereby identified as "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Exchange Act and Section 27A of the Securities Act.
 
Prospective shareholders should understand that several factors govern whether any forward-looking statement contained herein will be or can be achieved. Any one of those factors could cause actual results to differ materially from those projected herein. These forward-looking statements include plans and objectives of management for future operations, including plans and objectives relating to the products and the future economic performance of the Company. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions, future business decisions, and the time and money required to successfully complete development projects, all of which are difficult or impossible to predict accurately and many of which are beyond the control of the Company. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of those assumptions could prove inaccurate and, therefore, there can be no assurance that the results contemplated in any of the forward-looking statements contained herein will be realized. Based on actual experience and business development, the Company may alter its marketing, capital expenditure plans or other budgets, which may in turn affect the our results of operations. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of any such statement should not be regarded as a representation by the Company or any other person that the objectives or plans of the Company will be achieved.
 
The following analysis of the results of operations and financial condition of the Company should be read in conjunction with the financial statements of the Company for the year ended September 30, 2005 and notes thereto contained in the report on Form 10-KSB as filed with the Securities and Exchange Commission.
 
OVERVIEW
 
Company Background
 
We believe that we can be one of the leading Internet and value-added telecommunications services providers to the market of the People's Republic of China (the "PRC"). We specialize in supplying both the entertainment and lifestyle content along with what we currently view is leading edge software, which we sell as one package to our customers who then resell to telecommunication service providers ("SP") who subscribe to our products. The SP then deliver our content through our software products, though various media, to some of the approximately several hundred million end users in the telecommunications market in the PRC. Since the launch of our Total Solutions - Information System together with our SEO4Mobile SMS search engine software in 2005, we believe that we now have the right software products to deliver our content, in order to serve the rapidly expanding telecommunications market in the PRC.
 
22


We intend to target the enterprise multimedia communications market in the PRC where there is significant growth potential. In the PRC, where billions of messages are sent every month, Short Message Services ("SMS") is the basic form but the major growth is in Multimedia Message Services ("MMS"). TCOM's Customer Relations Management Virtual Call Center ("CRM") provides highly customized, scalable, flexible interactive services, offers clients high value, low cost sales and service solutions using the highly scalable interactive MMS response (IMR), interactive voice response (IVR) and speech recognition solutions.
 
As mentioned above, we are a fully integrated information and entertainment service provider to the market of the PRC. We sell our products through channel resellers, who are BVI companies, distributed to the SP market in the PRC. The channel resellers who then in turn supply our content, through various telecommunication providers, to the end users in the PRC. Our products serve the voice, video, data, web and mobile communication markets in the PRC.

We have experienced revenue growth in the CRM market, which is the primary deliverable of TCOM's Total Solutions System. Our CRM product combined an extensive network of Chinese contact centers for live operator support, and provides all end users with opt-in subscriptions of SMS and MMS. We have added 114 stations in 2005, to bring our total business customers and CRM's to over 200 at December 31, 2005. Our software products are sold to all companies with less than 500 employees, inner information resource management and affiliate networks, vendor/customer, information process and communications over the Internet and wireless communications. Our product has strong customer relations and interactive management.

We have organized our operations in 2005 into two principal business segments. Our information and entertainment service provider products is our primary business segment. Our other business segment, established in 2005, is our public relations work, through our 60%-owned subsidiary Talent Leader Entertainment and Production Limited. The revenue from our public relations work was not significant for the three months ended December 31, 2005.
 
Our software products, described in detail below, includes our Total Solutions System, CRM System, SEO4Mobile and AdMaxB2Search, which deliver our entertainment and lifestyle content and our IBS 4.1 Enterprise Suite, which is for small to middle size enterprise's wireless/web applications.

THE INTEGRATED INFORMATION AND ENTERTAINMENT SERVICE PROVIDER SOFTWARE PRODUCTS
 
About Total Solutions System - SMS/MMS Call Center & CRM System
 
Our specialized software product, Total Solutions System, offers integrated communications network solutions and Internet content service in universal voice, video, data, web and mobile communication for interactive media applications, technology and content leaders in interactive multimedia communications. We develop markets and sell a universal media software solution for enterprise-wide deployment of integrated voice, video, data, web, and mobile communication for media applications. Designed around TCOM's Internet content and database and integrated into the Information Manager System and SMS/MMS Call Center CRM System core software, the Total Solutions application facilitates the collaboration of key business processes, such as corporate and marketing communications, membership distance interactive programs, product development, customer relationship management and content management, by allowing dispersed enterprise users to collaborate in real time with multimedia message services.

Our business model is built on the integration of strong entertainment and lifestyle content into the Total Solutions System, network database and the application of technology. Network database was established by signing contracts with strategic partners and the database collected all of their Internet and mobile phone users to be the online/offline members in the PRC. Our content was built through our business alliance in which IC Star MMS Limited (formerly known as Sino Super Ltd.), one of our subsidiaries and a network services provider based in Hong Kong, links entertainment and lifestyle information to local communities across the PRC. IC Star, which was originally created as the Star SMS /MMS called "My Star Friends" community, was first invented as a SMS/MMS interactive between IC Star and fans of local artists in the world. By integrating the network database and contents into software that TCOM sources from the market, we can leverage the functions of the software and target it to various industries.
 
23


About SEO4Mobile
 
SEO4Mobile, a search engine optimization for mobile phones, is the original unique new service solution creation by Alpha. The SEO4Mobile offers wireless mobile phone service, allowing providers the ability to use SMS search implementation for their users. Mobile phone users who enter a relevant keyword or keyword phrase, along with a geographic identifier, can send searches via an SMS to a service code. The search results will be received by MMS and the search engine optimization processes the search through the Internet within a matter of minutes. Many searchers don't realize that, within an SMS search query, they can add in a geographic identifier. By specifically laying out a separate search SMS for the geographic portion, SEO4Mobile helps structure the search in a simple and efficient way for the searcher. SEO4Mobile has been selected by service providers such as China Mobile and China Unicom.

Both SEO4Mobile and AdMaxB2Search have proven our strength in innovative and creative value-added service with the fact that three contracts have been signed with business partners since October 2004. Revenues are derived principally from providing integrated solutions and an AdMaxB2Search platform by entering into business contracts with enterprises for a fixed monthly fee. The management of TCOM is confident that the SEO4Mobile and AdMaxB2Search platforms will provide excellent revenue when these two products gain popularity with mobile phone users. In fact, SEO4Mobile is a cutting edge technology designed to integrate the Internet with mobile phones using search engine technology and a pay per click business model. We will target the approximately 300 million mobile phone users as well as the 111 million Internet users in the PRC.  According to the Ministry of Information, the PRC's Internet users are about 8.5% of its population, which is less than the 60% of Internet users in the U.S. 

About IBS V4.1 Enterprise Suite
 
IBS v4.1 is a new product line including built-in MoDirect, an innovative suite of technologies that enables wireless and web publishers to target SEO4Mobile users more effectively and allows advertisers to obtain targeted leads with rich demographic data. IBS v4.1 is one of the Total Solutions (TM) families. Corporate users are allowed to leverage all information resource management on the intranet/extranet over the Internet, plus wireless applications as well as an advertiser to use the IBS V 4.1 to publish SMS and MMS by searches on mobile phones. The system enables manufacturers and services providers to use the Internet to establish and manage continuous connections with automated e-services, operations monitoring and e-commerce offerings. The system's customers include end-user clients in many industries throughout the PRC. IBS v4.1 SME Standard Package includes 3 servers and software as well as the system integration. As of December 31, 2005, Alpha had delivered IBS v4.1 Enterprise Suite to the agent of over 300 small- and middle-size enterprises, totaling around_300 sets of SME Standard Packages plus 26,000 seat licenses, according to the second order from corporate users.
 
About 3G Dynasty
 
In February 2005, we established 3G Dynasty Inc. ("3G Dynasty") for the preparation of the Third Generation mobile system.  3G Dynasty will be responsible for sales of IC Star MMS products, and will focus on entertainment content for 3G mobile and Internet use. IC Star Wireless Application Protocol ("WAP") Club is based on the IC Star Theme Club on WAP, which provides the most comprehensive and up-to-date mobile entertainment services in the PRC.  The WAP users can access IC Star Theme Club for content we provide through China Mobile Communications.  In May 2005, 3G Dynasty created the website http://skyestar.com, a multi-channel infotainment portal supported by proprietary fan clubs and a community platform.  It allows new members to personalize their own homepage with 3G Dynasty's content as added-on value. It registers members and allows them to build their personal homepage on WAP. As the host and content provider, 3G Dynasty will start publishing a daily Real Simple Syndication feed of its original content from a number of its contracted web sites, including local information, life style and entertainment content. Through the use of Real Simple Syndication ("RSS") feeds, users can receive 3G Dynasty's daily content automatically, thereby broadening 3G Dynasty's distribution and providing an additional platform for mobile phone users who are registered members of Star Theme Club on WAP. Members with their homepage on WAP can reach their targeted audience through wireless technology.
 
24

 
We expect that this personal homepage and WAP membership service will officially launch in June, 2006. We expect the adoption of RSS to deepen our relationship with our members and enhance the appeal of our original content. We believe that RSS represents the next evolution in the distribution of content. It allows publishers and end users alike to be seamlessly notified of new content and to integrate that content into start pages, blogs and web sites.

As more and more people personalize the Web, many are turning to RSS feeds to quickly and easily access information and content from news and entertainment sites. On March 22, 2005, Slashdot.org released the findings of a survey of its readers regarding RSS feeds. The open-source organization found that 73 percent of its readers will increase their use of RSS feeds in the next year, and that most will rely on mobile and other devices to receive RSS feeds, pointing to the growing trend toward serving the needs of Web connected mobile consumers.
 
On July 1 2005, all contracted base business that operates as IC Star MMS and IC Star Brands will be combined with the personalized homepage on WAP and SkyeStar.com, the flagship entertainment property that operates by a joint venture of 3G Dynasty, Inc. and its business partners in the PRC. As the integration internet business group of TCOM, 3G Dynasty's strategic investment in the PRC will be created specifically to address those new market dynamics and help telecom carriers get the most from content programs, while effectively handling changes in capacity, deal terms and players. As of December 31, 2005, IC Star WAP Club had over 360,177 registered members.
 
SkyeStar.com
 
SkyeStar.com is a website that is a multi-links user experience sharing network in the PRC as well as a multi-channel entertainment portal supported by proprietary fan clubs and a community platform. SkyeStar.com combines the best of IC Star MMS's artist profiles, "my star friend", games and other entertainment offerings with a host of new content, community and fan networking features. SkyeStar.com is the first Internet portal to network users across multiple entertainment channels, linking friends and their entertainment choices in a unique way.
 
SkyeStar.com provides users multiple opportunities to play games, send MMS/SMS greetings, watch movie trailers, find show times, and purchase tickets and DVDs. They can also rate, review and refer their entertainment choices to others. Customization features allow members to create their own personal homepages, profile and display their entertainment favorites as well as access their friends' recommendations. SkyeStar.com's innovative fan club's networking features flow throughout the site so users can enjoy diverse content and connect with other people who enjoy similar interests.
 
SkyeStar.com features include:
 
 
·
"My Star Friend", where members upload images of their artist friends, create star profiles, and enter them in a ratings system allowing members to vote on the my star friend;
 
 
·
Fans Experiences Sharing, where members rate and review their favorite movies, music, and greetings for the community to read;
 
 
·
Customizable User Homepages, Profiles, where members track their favorite movies, music, games, stars and greetings as well as their friends' favorites, upload photos, check music statistics, view event reminders, and post on "friends-only" message boards;
 
 
·
User Music Critics, where members review and rate their choices of music, add their ratings to a community score and compare their reviews and ratings to those of professional music critics;
 
25

 
 
·
Online & Downloadable Games, where members play single player and multiplayer games online or download and purchase their favorites; and
 
 
·
User-generated Content, where developers and creators upload their own music, games and photos for the community to enjoy and review.

IC Star MMS has partnered with several industry leaders to provide content on the SkyeStar.com entertainment portal. Among its partners, Stareastnet, a company whom IC Star MMS has partnered with, provides features such as "Artist Profiles and Homepages" and NC Entertainment, another partner of IC Star MMS, provides movie trailers. SkyeStar.com provides a community experience within the entertainment vertical by including artists, movies, games, music and more. Through user-generated content as well as personal homepages and content reviews, community members can express themselves and become a trusted referral of content for their friends.

Subaye.com By The integration of TCOM's Total Solutions into IBS V5.0 Enterprise Suite  

Alpha has completed stages planned for the integration of TCOM's Total Solutions-Information Manager Systems, SMS/MMS virtual Call Center CRM Systems, SEO4Mobile and joint venture of small- to middle-size enterprise's (SME) software developing and distribution operations.

Alpha -- consisting of Total Solutions-Information Manager Systems, SMS/MMS virtual Call Center CRM Systems, SEO4Mobile, MoDirect, AdMaxB2Search and IBS v4.1 Enterprise Suite, the Internet business service total solution business -- will be combined with SuBaye.com (http://www.subaye.com), the flagship e-commerce business operated by Alpha Century Holdings, Ltd. and its business partners in the PRC. Alpha will also integrate the IBS v5.0 Enterprise Suite, which is a web enabling updater of exchange between corporate user content and end user content. As Alpha integrates with the Total Solutions business group of TCOM, it intends to strategically invest in the PRC, specifically to address new market dynamics and help SME users get the most from end user content while effectively handling changes in capacity, deal terms and players.

The integration expertise we gained through our joint venture with SuBaye.com and the IBS v5.0 Enterprise Suite gives us confidence in our core business organization to an SME market, the potential of our total solution business, and the achievement of synergies we identified as part of our strategic investment efforts.
 
TCOM has continually worked to establish a system that can quickly and accurately respond to the market, which we expect can increase the value of our products by strengthening the development and competitiveness of each business. As part of this strategy, TCOM has been implementing the integration of development, production and sales of each business within the Company.

TCOM believes that a positive impact will be realized from integrating the functions of the various contracted operation lines of business and that, as a result, Alpha will become more competitive and realize synergies between its marketing, product development and sales organizations. It is also projected that as more resources of the Company are built up, more strategic alliances will be structured.

In a country with enormous mobile phone and Internet usage already, we believe that the growth opportunities remain tremendous. Because the PRC has more than 1.3 billion people and millions of SMEs, we anticipate that Internet business services will remain a strong area of growth in the PRC. User content for m-commerce and e-commerce is in high demand and Alpha Century hopes to become one of the dominant players within this area.
 
26


BUSINESS PARTNERSHIP DEVELOPMENTS
 
The Company has moved forward to develop and implement agreements with business partners through its subsidiaries' operations. 3G Dynasty has finished the integration of all business units of IC Star MMS Limited through Aixi Software Limited into cooperation with Baidu.com (Nasdaq: BIDU); Shanghai Linktone Information Limited (Nasdaq: LTON); the wireless business division of Beijing eLong Information Technology Limited, a company of eLong Inc. (Nasdaq: LONG); 3721 Inter China Network Software Co. Ltd (www.3721.com); a Yahoo!, Inc. Company (Nasdaq:YHOO); Tencent Company Limited (www.qq.com); Kongzhong Corporation (Nasdaq: KONG); Guangdong Mobile Communication Co., Limited , a China Mobile Communications Corporation; and China Mobile (Hong Kong) Ltd. (NYSE: CHL) to develop entertainment SMS, MMS, WAP portal and other wireless contents such as artist profiles, gaming and an SEO4Mobile SMS search engine.

TCOM has continually worked to establish a system that can quickly and accurately respond to the market, as well as raise shareholder value by strengthening the development and competitiveness of each business. As part of this strategy, TCOM has been implementing the integration of development, production and sales of each business within the Company. It has determined that a positive impact will be realized from integrating the functions of the various contracted operations lines of business and that, as a result, 3G Dynasty will become more competitive and synergies will be realized between its marketing, product development and sales organizations. It is also projected that as the resources of the Company are increased and the strategic alliance is structured, the overall efficiency of group management will improve, providing even greater shareholder value.

In a country with significant mobile phone usage, we believe that the growth opportunities remain tremendous. Because the PRC has more than 1 billion people, we anticipate that mobile services will remain a strong area of growth. Entertainment content for these mobile devices is in high demand, and 3G Dynasty hopes to become the dominant player within this space.
 
Impact of Inflation
 
We believe that inflation has had a negligible effect on operations during the period. We believe that we can offset inflationary increases in the cost of sales by increasing sales and improving operating efficiencies.

Trends, Events, and Uncertainties
 
The present demand for our products will be dependent on, among other things, market acceptance of the Company's concept, the quality of its products and general economic conditions, which are cyclical in nature. Inasmuch as a major portion of the Company's activities is the receipt of revenues from the sales of its products, the Company's business operations may be adversely affected by the Company's competitors and prolonged recessionary periods in the PRC.

We expect the demand for our products described above to increase next year due to the following factors:

1.
Our New Product Line, SkyeStar.com with Help of ZestV, Inc.
 
We expect SkyeStar.com, the Flagship Entertainment Property of TCOM, will be a fast-growing, revenue streaming entity. In the coming months, we plan to launch a SkyeStar on WAP, with new features that let users access their SkyeStar accounts from mobile phones and soon, SkyeStar IPTV. ZestV, Inc. is TCOM's new investments entertainment company, one of the world's leading Chinese media and entertainment companies in the development, production, and marketing of entertainment, news and information to a global audience. The Company expects to launch SkyeStar IPTV. Formed in January 2005 through the combining of Free Productions and ICChina Entertainment, ZestV, Inc. owns and operates a valuable portfolio of news and entertainment networks, a premier motion picture company, significant television production operations, a leading internet entertainment websites group, and plans the development of studio-branded theme parks. TCOM was granted an option investment into ZestV, Inc. of up to 25% ownership interests, effective in 2006. We expect that TCOM will get the first right to buy ZestV music, films and TV programming copyrights of online content each year and flood openings with SkyeStar members.
 
27


We expect SkyeStar.com to rival MTV. SkyeStar should mean something to its audience in much the same way that MTV meant something to its audience during its early years.

SkyeStar is a free, members-only web site that offers community, e-mail, exclusive music and video downloads, instant messaging, blogs, photos and more. We will generate revenue by advertising, entertainment downloads, pay per view, VOD and VIP membership fees.

2.
Many Internet Users in the PRC use the Internet to search for fun
 
A look at the top Internet searches in the PRC for the year suggests that the country's 103 million Internet users just want to have fun. In 2005, the top searches indicate that people crave information about popular things and want it before newspapers, magazines and TV can provide it. It also shows people are attracted to a growing amount of content that is only available online, such as games, novels and Mp3's. The PRC published a guideline on news websites in September to better regulate the sector and prevent false or distorted information from spreading online. Meanwhile, it also urged Websites to register for tightened regulation.
 
By the end of November, a total of 36.82 million blog Websites have been established. Another 16 million have written blogs, meaning every blogger has 2.3 blog Websites on average, according to Baidu. Some blog service providers and multimedia online magazine publishers have received funding about $10 million each from venture capital firms. Telecommunications IPTV, Internet protocol television, is a service, representing the convergence of Internet, television and telecom networks, and is expected to be adopted next year. Providers of trial IPTV services in Shanghai have uncertainty about the IPTV services because of questions relating to the sector of IPTV.
 
China 3G wireless communication License are expected to be issued 2006, TCOM has great opportunity to provide entertainment contents as movies/music/games to 3G cell phone users through Service Providers (SP) at that time. Also, Cun Cun Tong, a fixed line phone coverage, will be very extensive in every village in the PRC. By the end of October 2005, the network covered more than 96 percent of villages, and the whole project is projected to be finished by the end of 2006. After that, more than 800 million people will be able to make a simple phone call. This will be a great help to TCOM, and TCOM provides data communications and city information to its customers which provide SMS/MMS over this fixed line.
 
3.
The PRC Targeted as Top Internet TV Market (IPTV)
 
The PRC is one of the largest IPTV markets in the world. The PRC is among the first in the world to put IPTV services in commercial trial operation. Statistics show that there are 360 million TV viewers and 25 million broadband users in the Chinese mainland, creating a huge potential for development of IPTV services.
 
Our 3G Dynasty will distribute all the contents to our channel partners. We expect that 3G Dynasty will enter into a partnership with LIVE ONLINE as IPTV services exclusive entertainment channel for China Telecom and China Netcom users in 2006.

TCOM will continue discussion with filmmakers for acquisition or strategy investments into picture production companies.

Results of Operations

Income Statement Items

The following table summarizes the results of our operations during the three months ended December 31, 2005 and 2004 and provides information regarding the dollar and percentage increase or (decrease) from the current fiscal period to the prior fiscal period:
 
28


CONDENSED CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME
(UNAUDITED)
 
   
Three Months Ended
December 31,
 
 
Increase
(Decrease )
 
Percentage
Increase
(Decrease )
 
   
2005
Restated
 
2004
Restated
 
   
(Unaudited)
 
(Unaudited)
         
                   
                   
Net revenues
 
$
4,328,099
 
$
1,575,338
 
$
2,752,761
   
175
%
Cost of sales
 
$
(1,150,854
)
$
(1,095,962
)
$
(54,892
)
 
(5
%)
                           
Gross profit
 
$
3,177,245
 
$
479,376
 
$
2,697,869
   
563
%
Operating expenses:
                         
Allowance of Bad Debts
 
$
119,160
   
-
        $  
Depreciation
 
$
28,601
   
7,052
 
$
21,549
   
306
%
Salary
 
$
259,747
   
-
        $  
Stock-based Compensation
Expense
 
$
831,446
 
$
146,250
 
$
685,196
   
469
%
Other Selling, General and
Administrative expenses
 
$
188,741
 
$
116,511
 
$
72,230
   
62
%
Total Operating expenses
 
$
1,427,695
 
$
269,813
 
$
1,157,882
   
429
%
 
                         
Income from operations
 
$
1,749,550
 
$
209,563
 
$
1,539,987
   
735
%
                           
Other income
 
$
10,705
 
$
7,152
 
$
3,553
   
50
%
Net Income
 
$
1,760,255
 
$
216,715
 
$
1,543,540
   
712
%
Other comprehensive income
                         
Foreign currency translation difference
   
3
   
-
             
Comprehensive income 
   
1,760,258
   
216,715
   
1,543,543
   
712
%
                           
Earnings per common share - Basic
 
$
0.02
 
$
0.003
   
-
       
- Fully diluted
 
$
0.02
 
$
0.003
   
-
       
Weighted average common share Outstanding - Basic
   
77,677,000
   
69,529,000
             
- Fully diluted
   
87,677,000
   
79,529,000
             

THREE MONTHS ENDED DECEMBER 31, 2005 COMPARED TO THREE MONTHS ENDED DECEMBER 31, 2004

Revenues

Revenues recorded at $4,328,099 for the three months ended December 31, 2005 compared to $1,575,338 for the same period ended December 31, 2004. The increase of $2,752,761 is due primarily to the increase in revenue from sale of the contracted rights to use IBS V4.1 of $2,400,000. Revenues for the three months ended December 31, 2005 were generated from the fixed monthly income by providing clients our products, namely Total Solutions, SEO4Mobile and IBS V4.1.
 
As of December 31, 2005, we had signed sales contracts with approximately  6 major clients, which generated the total revenue of $4,197,247 to the Company and represented 97% of our total revenue. The loss of these customers, individually or in the aggregate, could have a material impact on our results of operations. The sales   contracts have proven out our current business model and have shown us that we have customer acceptance for our products in the PRC telecommunications market. It is our present expectation that the integrated Internet and value-added telecommunication service market that we serve is an expanding market in the PRC and our customer base and number of sales contracts should increase in fiscal year 2006.
 
29

 
Costs of Sales

Costs of sales were $1,150,854 for the three months ended December 31, 2005 compared to $1,095,962 for the same period ended December 31, 2004. Costs of Sales include depreciation of purchase of various contents and other later stage production from raw contents and costs associated with the performance of our communication services. The increase of $54,892 due primarily to the drop of purchase of content and the drop of cost of initial costs of equipment provided together with the package offered.
 
Operating Expenses

For the three months ended December 31, 2005, we incurred operating expenses of $1,427,695 as compared to $269,813 for the same period ended December 31, 2004. The $1,427,695 incurred as of December 31, 2005 included general operating expenses of $188,741, salary of $259,747 and allowance of bad debts of 119,160. Stock-Based Compensation Expense had a net increase of $685,196 for the three months ended December 31, 2005 due to the new issuance of stock to new corporate executives for salary bonus of $490,000.
 
The total other income was $10,705 for the three months ended December 31, 2005 compared to $7,152 for the same period ended December 31, 2004. The $10,705 included interest expense of $862, interest income of $1,279 and commission income of $10,288.
 
Corporate Taxes

Enterprise income tax in PRC is generally charged at 33% of a company’s assessable profit, in which 30% is a national tax and 3% is a local tax. For foreign investment enterprises established in a Special Economic Zone or Coastal Open Economic Zone, and which are engaged in production-oriented activities, the national tax rate could be reduced to 15% or 24% respectively. Companies which are incorporated in PRC are subject to a PRC enterprise income tax at the applicable tax rates on the taxable income as reported in their Chinese statutory accounts in accordance with the relevant enterprise income tax laws applicable to foreign enterprises. Pursuant to the same enterprise income tax laws, the subsidiaries are fully exempted from PRC enterprise income tax for two years starting from the first profit-making year, followed by a 50% tax exemption for the next three years.

No provision for Enterprise income tax in the PRC had been made for the three months ended December 31, 2005 and 2004. The Company had no assessable taxable income in the PRC, due to the fact that it is exempt from PRC tax, based on the statutory provisions granting a tax holiday for a two year period, as stated above, or for the Company’s operations, for the Company’s years ended September 30, 2005 and 2006. Based on the above statutory PRC tax provision, the Company believes that it is remote that any PRC tax liability will be due for the three months ended December 31, 2005 and 2004.

If all of the above tax holidays and concessions had not been available, we would have paid $950,000 and $130,000 more in taxes for the three months ended December 31, 2005 and 2004 respectively. The basic and diluted net income per share would have been lower by $0.01 and $0.01, respectively for the three months ended December 31, 2005 while the basic and diluted net income per share would have been lower than $0.01 and $0.01, respectively for the three months ended December 31, 2004. As at December 31, 2005, the cumulative effect of such tax holidays and concessions not being granted would be approximately $1,890,000.

OVERALL

We reported net income for the three months ended December 31, 2005 of $1,760,258. This translates to overall per-share profit of $0.02 for the three months ended December 31, 2005.
 
30

 
Liquidity And Capital Resources
 
Balance Sheet Items
 
At December 31, 2005, we had a cash balance of $1,114,593 held in the PRC and Hong Kong. We currently have no cash positions in the United States. We have been funding our operations from the receipts from customers.
 
At December 31, 2005, the Company owed a related company $108,205. The advances are non-interest bearing and are payable on demand.
 
Management has invested substantial time evaluating and considering numerous proposals for possible acquisitions or combinations developed by management or presented by investment professionals, the Company's advisors and others. We continue to consider acquisitions, business combinations, or start up proposals, which could be advantageous to shareholders. No assurance can be given that any such project, acquisition or combination will be concluded.
 
Cash Flows 
 
Our Company's future operations and growth will likely be dependent on our ability to raise capital for expansion and to implement our strategic plan.
 
Net cash used in operating activities was $788,149 for the three months ended December 31, 2005. In the future, we may use cash in our operations due to the continuing implementation of our business model and increased expenses from costs associated with being a public company.
 
Net cash used in investing activities for the three months ended December 31, 2005 was $70,596, representing interest income of $1,279 and payment for capital expenditures of $71,875.
 
Net cash provided by financing activities for the three months ended December 31, 2005 was $27,512, representing a payment to a related party of $22,457 and repayment of a finance lease of $5,055.
 
We currently have commitment to purchase copyrights as we had signed an agreement with Zestv Features Limited (“Zestv”) on December 29, 2005 to purchase Zestv’s future rights to its music, films and TV programming copyrights of online content. The total obligations to Zestv are $2,500,000 of which $1,250,000 was paid to Zestv as a deposit and was recorded as a Prepaid expense at December 31, 2005.
 
Our future growth is dependent on our ability to raise capital for expansion, and to seek additional revenue sources. If we decide to pursue any acquisition opportunities or other expansion opportunities, we may need to raise additional capital, although there can be no assurance such capital-raising activities would be successful.
 
Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires our management to make assumptions, estimates and judgments that affect the amounts reported in the financial statements, including the notes thereto, and related disclosures of commitments and contingencies, if any. We consider our critical accounting policies to be those that require the more significant judgments and estimates in the preparation of financial statements, including the evaluation of accounts receivable and contingent liabilities and the evaluation of our income tax liabilities.

Management relies on historical experience, legal advice and on assumptions believed to be reasonable under the circumstances in making its judgment and estimates. Actual results could differ materially from those estimates.
 
 
Risk Factors That May Affect Future Operating Results
 
You should carefully consider the risks described below before making an investment decision. The risks and uncertainties described below are the material risks that apply to our business, operations, financial condition and prospects.
 
31

 
Operating Risk
 
Currently, the Company's revenues are primarily derived from the reselling of software to enterprises, large corporations, and the academic sector, as well as telecom-related services to customers in the PRC. The Company hopes to expand its operations to countries outside the PRC, however, such expansion has not been commenced and there are no assurances that the Company will be able to achieve such an expansion successfully. Therefore, a downturn or stagnation in the economic environment of the PRC could have a material adverse effect on the Company's financial condition.
 
Products Risk
 
Our revenue-producing operations are limited and the information available about the Company makes evaluation of the Company difficult. We have conducted limited operations and we have little operating history that permits you to evaluate our business and our prospects based on prior performance. You must consider your investment in light of the risks, uncertainties, expenses and difficulties that are usually encountered by companies in their early stages of development, particularly those engaged in international commerce. In addition to competing with other telecommunication and web companies, the Company could have to compete with larger U.S. companies who have greater funds available for expansion, marketing, research and development and the ability to attract more qualified personnel if access is allowed into the PRC market. If U.S. companies do gain access to the PRC markets in general, they may be able to offer products at a lower price. There can be no assurance that the Company will remain competitive should this occur.
 
Exchange Risk
 
The Company generates revenue and incurs expenses and liabilities in Chinese renminbi, Hong Kong dollars and U.S. dollars. As a result, the Company is subject to the effects of exchange rate fluctuations with respect to any of these currencies. Since 1994, the official exchange rate for the conversion of renminbi to U.S. dollars has generally been stable and the renminbi has appreciated slightly against the U.S. dollar. On July 21, 2005, the People's Bank of China ("PBOC") announced a revaluation of the Chinese currency Renminbi ("RMB") or yuan, which immediately jolted international finance markets. PBOC said the RMB yuan will no longer be pegged to the U.S. dollar and will be traded at a rate of 8.11 for the U.S. dollar. However, given recent economic instability and currency fluctuations in the world, the Company can offer no assurance that the renminbi will continue to remain stable against the U.S. dollar or any other foreign currency. The Company's results of operations and financial condition may be affected by changes in the value of renminbi and other currencies in which its earnings and obligations are denominated. The Company has not entered into agreements or purchased instruments to hedge its exchange rate risks, although the Company may do so in the future.
 
Our Future Performance Is Dependent On Our Ability To Retain Key Personnel
 
Our future success depends on the continued services of executive management in the PRC. The loss of any of their services would be detrimental to us and could have an adverse effect on our business development. We do not currently maintain key-man insurance on their lives. Our future success is also dependent on our ability to identify, hire, train and retain other qualified managerial and other employees. Competition for these individuals is intense and increasing.
 
Our Business Depends Significantly Upon the Performance of Our Subsidiaries, Which Is Uncertain
 
Currently, a majority of our revenues are derived via the operations of our subsidiaries. Economic, governmental, political, industry and internal company factors outside our control affect each of our subsidiaries. If our subsidiaries do not succeed, the value of our assets and the price of our common stock could decline. Some of the material risks relating to our partner companies include:
 
-
our subsidiaries are located in the PRC and have specific risks associated with that; and
 
-
Intensifying competition for our products and services and those of our subsidiaries, which could lead to the failure of some of our subsidiaries.
 
32

 
A Viable Trading Market for Our Common Stock May Not Develop
 
Our common stock is currently traded on the Over-the-Counter Bulletin Board under the symbol "TCOM". The quotation of our common stock on the OTCBB does not assure that a meaningful, consistent and liquid trading market currently exists. We cannot predict whether a more active market for our common stock will develop in the future. In the absence of an active trading market:
 
-
investors may have difficulty buying and selling or obtaining market quotations;
 
-
market visibility for our common stock may be limited; and
 
-
a lack of visibility for our common stock may have a depressive effect on the market price for our common stock.
 
Our Stock Is a Penny Stock, and There Are Significant Risks Related to Buying and Owning Penny Stock
 
Rule 15g-9 under the Securities Exchange Act of 1934 imposes additional sales practice requirements on broker-dealers that sell non-Nasdaq listed securities except in transactions exempted by the rule, including transactions meeting the requirements of Rule 506 of Regulation D under the Securities Act and transactions in which the purchaser is an institutional accredited investor (as defined) or an established customer (as defined) of the broker or dealer. For transactions covered by this rule, a broker-dealer must make a special suitability determination for the purchaser and have received the purchaser's written consent to the transaction prior to sale. Consequently, this rule may adversely affect the ability of broker-dealers to sell our securities and may adversely affect your ability to sell any of the securities you own.
 
The Securities and Exchange Commission regulations define a "penny stock" to be any non-Nasdaq equity security that has a market price (as defined in the regulations) of less than $5.00 per share or with an exercise price of less than $5.00 per share, subject to some exceptions. For any transaction by a broker-dealer involving a penny stock, unless exempt, the rules require delivery, prior to any transaction in a penny stock, of a disclosure schedule prepared by the SEC relating to the penny stock market. Disclosure is also required to be made about commissions payable to both the broker-dealer and the registered representative and current quotations for the securities. Finally, monthly statements are required to be sent disclosing recent price information for the penny stock held in the account and information on the limited market in penny stocks. Our market liquidity could be severely adversely affected by these rules on penny stocks.
 
Our largest target market is in the PRC and there are several significant risks relating to conducting operations in the PRC. Our business, financial condition and results of operations are, to a significant degree, subject to economic, political and social events in the PRC.
 
Governmental Policies in the PRC Could Impact Our Business
 
Since 1978, the PRC's government has been and is expected to continue reforming its economic and political systems. These reforms have resulted in and are expected to continue to result in significant economic and social development in the PRC. Many of the reforms are unprecedented or experimental and may be subject to change or readjustment due to a number of political, economic and social factors. We believe that the basic principles underlying the political and economic reforms will continue to be implemented and provide the framework for the PRC's political and economic system. New reforms or the readjustment of previously implemented reforms could have a significant negative effect on our operations. Changes in the PRC's political, economic and social conditions and governmental policies which could have a substantial impact on our business include:
 
-
new laws and regulations or new interpretations of those laws and regulations;
 
-
the introduction of measures to control inflation or stimulate growth;
 
-
changes in the rate or method of taxation;
 
-
the imposition of additional restrictions on currency conversion and remittances abroad; and
 
-
any actions which limit our ability to conduct lottery operations in the PRC.
 
33

 
Economic Policies in the PRC Could Negatively Impact Our Business
 
The economy of the PRC differs from the economies of most countries belonging to the Organization for Economic Cooperation and Development in various respects, such as structure, government involvement, level of development, growth rate, capital reinvestment, allocation of resources, self-sufficiency, rate of inflation and balance of payments position. In the past, the economy of the PRC has been primarily a planned economy subject to one- year and five-year state plans adopted by central government authorities and largely implemented by provincial and local authorities. These plans set production and development targets.
 
Since 1978, increasing emphasis had been placed on decentralization and the utilization of market forces in the development of the PRC's economy. Economic reform measures adopted by the PRC's government may be inconsistent or ineffectual, and we may not be able to capitalize on any reforms in all cases. Further, these measures may be adjusted or modified in ways that could result in economic liberalization measures that are inconsistent from time to time, from industry to industry or across different regions of the country. The PRC's economy has experienced significant growth in the past decade. This growth, however, has been accompanied by imbalances in the PRC's economy and has resulted in significant fluctuations in general price levels, including periods of inflation. The PRC's government has implemented policies from time to time to increase or restrain the rate of economic growth, control periods of inflation or otherwise regulate economic expansion. While we may be able to benefit from the effects of some of these policies, these policies and other measures taken by the PRC's government to regulate the economy could also have a significant negative impact on economic conditions in the PRC with a resulting negative impact on our business.
 
The PRC's Entry into the WTO Creates Uncertainty
 
The PRC formally became the 143rd member of the World Trade Organization (WTO), the multilateral trade body, on December 11, 2001. Entry into the WTO will require the PRC to further reduce tariffs and eliminate other trade restrictions. While the PRC's entry into the WTO and the related relaxation of trade restrictions may lead to increased foreign investment, it may also lead to increased competition in the PRC's markets from international companies. The impact of the PRC's entry into the WTO on the PRC's economy and our business is uncertain.
 
Uncertainty Relating to the PRC's Legal System Could Negatively Affect Us
 
The PRC has a civil law legal system. Decided court cases do not have binding legal effect on future decisions. Since 1979, many new laws and regulations covering general economic matters have been promulgated in the PRC. Despite this activity to develop the legal system, the PRC's system of laws is not yet complete. Even where adequate law exists in the PRC, enforcement of contracts based on existing law may be uncertain and sporadic and it may be difficult to obtain swift and equitable enforcement, or to obtain enforcement of a judgment by a court of another jurisdiction. The relative inexperience of the PRC's judiciary in many cases creates additional uncertainty as to the outcome of any litigation. Further, interpretation of statutes and regulations may be subject to government policies reflecting domestic political changes.
 
ITEM 3. CONTROLS AND PROCEDURES
 
Our Chief Executive Officer and Chief Financial Officer (collectively, the "Certifying Officers") are responsible for establishing and maintaining disclosure controls and procedures for us. Based upon such officers' evaluation of these controls and procedures as of a date within 90 days of the filing of this Quarterly Report, and subject to the limitations noted hereinafter, the Certifying Officers have concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in this Quarterly Report is accumulated and communicated to management, including our principal executive officers as appropriate, to allow timely decisions regarding required disclosure.
 
The Certifying Officers have also indicated that there were no significant changes in our internal controls or other factors that could significantly affect such controls subsequent to the date of their evaluation, and there were no corrective actions with regard to significant deficiencies and material weaknesses.
 
Our management, including each of the Certifying Officers, does not expect that our disclosure controls or our internal controls will prevent all error and fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. In addition, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the control. The design of any systems of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of these inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
 
34

 
PART II. OTHER INFORMATION
 
ITEM 1. LEGAL PROCEEDINGS
 
None.
 
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
 
None.
 
ITEM 3. DEFAULTS UNDER SENIOR SECURITIES
 
None.
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
 
None.
 
ITEM 5. OTHER INFORMATION
 
(a)
Reports on Form 8-K
     
    None
     
  (b) Information required by Item 401(g) of Regulation S-B
     
    None.
 
ITEM 6. EXHIBITS
 
Exhibits
 
Exhibit Number
 
31.1 Rule 13a-14(a)/15d-14(a) Certification (CEO)*
31.2 Rule 13a-14(a)/15d-14(a) Certification (CFO)*
32.1 Section 1350 Certification (CEO)*
32.2 Section 1350 Certification (CFO)*

*Filed herewith.
 
35


SIGNATURES
 
In accordance with the requirements of the Exchange Act, the registrant has caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
     
  TELECOM COMMUNICATIONS, INC.
 
 
 
 
 
 
Date: August 10, 2006
By:   /s/ Tim T. Chen
 
Tim T. Chen
 
President and CEO
(Principal Executive Officer)
     
  TELECOM COMMUNICATIONS, INC.
 
 
 
 
 
 
Date: August 10, 2006
By:  
/s/ Victor Z. Li
 
Victor Z. Li
 
Principal Financial and Accounting Officer
 
36