UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

                                    FORM 8-K
                                 CURRENT REPORT

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

       Date of Report (Date of Earliest Event Reported): February 8, 2010


                             Green Star Mining Corp.
             (Exact name of registrant as specified in its charter)

       Delaware                      333-150385                 26-1806348
(State of Incorporation)       (Commission File No.)       (IRS Employer ID No.)

             No.27, Jinsha Road, Jinnan Village, Lijingpu Township,
          Shahe Section, Ningxiang County, Hunan Province, China 410600
                    (Address of Principal Executive Offices)

                             Tel: (86 731) 87828601
                             Fax: (86 731) 87828601
              (Registrant's Telephone Number, Including Area Code)

     Room 42, 4th Floor, New Henry House, 10 Ice Street, Central, Hong Kong
          (Former name or former address, if changed since last report)

Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

[ ] Written communications  pursuant to Rule 425 under the Securities Act (17
    CFR.425)

[ ] Soliciting  material  pursuant to Rule 14a-12 under the Exchange Act (17
    CFR 240.14a-12)

[ ] Pre-commencement  communications  pursuant  to Rule  14d-2(b)  under the
    Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
    Exchange Act (17 CFR 240.13e-4(c))

                                TABLE OF CONTENTS

Item No.               Description of Item                              Page No.
--------               -------------------                              --------

Item 1.01   Entry Into a Material Definitive Agreement                      3

Item 2.01   Completion of Acquisition or Disposition of Assets              3

Item 3.02   Unregistered Sales of Equity Securities                        56

Item 4.01   Changes in Registrant's Certifying Accountant                  57

Item 5.01   Changes in Control of Registrant                               57

Item 5.02   Departure of Directors or Certain Officers; Election of        57
            Directors; Appointment of Certain Officers; Compensatory
            Arrangements of Certain Officers

Item 5.03   Amendments to Articles of Incorporation or Bylaws; Change      58
            in Fiscal Year

Item 5.06   Change in Shell Company Status                                 58

Item 8.01   Other Events                                                   58

Item 9.01   Financial Statements and Exhibits                              58

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This document contains forward-looking statements,  which reflect our views with
respect  to future  events  and  financial  performance.  These  forward-looking
statements  are subject to certain  uncertainties  and other  factors that could
cause  actual  results  to  differ   materially  from  such  statements.   These
forward-looking  statements  are  identified  by, among other things,  the words
"anticipates",   "believes",   "estimates",   "expects",   "plans",  "projects",
"targets"  and similar  expressions.  Readers are  cautioned  not to place undue
reliance on these  forward-looking  statements,  which speak only as of the date
the  statement  was made.  We  undertake no  obligation  to update or revise any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.  Important  factors that may cause actual results to differ
from those projected include the risk factors specified below.

                              USE OF DEFINED TERMS

Except as  otherwise  indicated  by the  context,  references  in this report to
"Green Star" or "Company" are  references to Green Star Mining Corp., a Delaware
corporation,  references to "Risetime" are references to Risetime Group Limited,
a British Virgin Islands  corporation  that is  wholly-owned  by Green Star, and
references  to  "Global   Education"   are   references   to  Global   Education
International Limited, a Hong Kong corporation that is wholly-owned by Risetime.
References to "WFOE" are to Xiangtan Nicestar Business  Administration Co., Ltd,
our wholly owned Chinese  subsidiary,  and  references to "Oya" are to Hunan Oya
Education  Technology  Co.,  Ltd.  References to  "Nicestar"  are  references to
Nicestar  International  Limited, a British Virgin Islands  corporation that was

                                       2

the former shareholder of Risetime prior to the reverse acquisition.  References
to "we",  "us" or "our" are  references to the combined  business of Green Star,
Risetime,  Global Education,  WFOE, Oya, Changsha Huanqiu  Vocational  Secondary
School and Shaoshan Huanqiu  Vocational  Technical  Secondary  School.  The term
"Securities  Act" means the  Securities  Act of 1933,  as amended,  and the term
"Exchange Act" means the Securities  Exchange Act of 1934, as amended,  the term
"RMB" means Renminbi,  the legal currency of China and the terms "U.S.  dollar",
"$" and "US$" mean the legal  currency of the United  States.  According  to the
currency exchange website www.xe.com, on February 10, 2010, $1.00 was equivalent
to RMB 6.8269.  References  to "China"  and "PRC" are  references  to  "People's
Republic of China."  References to "BVI" are  references to the "British  Virgin
Islands." Below are the abbreviations of two private  vocational schools and six
public vocational schools.

"Changsha Huanqiu" is the abbreviation of "Changsha Huanqiu Vocational Secondary
School";
"Shaoshan Huanqiu" is the abbreviation of "Shaoshan Huanqiu Vocational
Technical Secondary School";
"Shaoshan  Vocational  School"  is  the  abbreviation  of  "Shaoshan  Vocational
Secondary School";
"Yingjing  Vocational  School"  is  the  abbreviation  of  "Yingjing  Vocational
Secondary School";
"Tianquan  Vocational  School"  is  the  abbreviation  of  "Tianquan  Vocational
Secondary School";
"Shimian Vocational School" is the abbreviation of "Shimian Vocational Secondary
School";
"Lushan Vocational  School" is the abbreviation of "Lushan Vocational  Secondary
School"; and
"Shaoyang  Vocational  School"  is  the  abbreviation  of  "Shaoyang  Industrial
Vocational Technical School".

ITEM 1.01 ENTRY INTO A MATERIAL DEFINITIVE AGREEMENT

BACKGROUND

THE REVERSE MERGER TRANSACTION

On February 8, 2010, we entered into a share  exchange  agreement  with Risetime
Group  Limited,  a British  Virgin Islands  company,  and its sole  shareholder,
Nicestar  International Limited  ("Nicestar"),  a British Virgin Islands company
(the "Share  Exchange  Agreement").  Pursuant to the Share  Exchange  Agreement,
Nicestar  agreed to transfer all of its shares of the capital stock of Risetime,
in exchange for  20,500,000  newly issued shares of our common stock that would,
in the aggregate,  constitute 62.12% of our issued and outstanding capital stock
as of and immediately after the consummation of the transactions contemplated by
the Share Exchange Agreement.

As a result of the reverse acquisition, we acquired 100% of the capital stock of
Risetime and  consequently,  control of the business and operations of Risetime,
WFOE, Oya and its affiliated entities. Prior to the reverse acquisition, we were
in the  development  stage of engaging in the  acquisition  and  exploration  of
mining  properties  and had not yet realized any revenues  from our  operations.
From and  after  the  closing  of the  Share  Exchange  Agreement,  our  primary
operations  consist  of the  business  and  operations  of  Risetime,  which are
conducted by Oya and its affiliated entities.

Our board of directors (the "Board") as well as the director and the shareholder
of Risetime, each approved the reverse acquisition.

A copy of the Share Exchange Agreement is filed as Exhibit 2.1 to this report.

ITEM 2.01 COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS

As described in detail in Item 1.01 above, on February 11, 2010, we completed an
acquisition  of  Risetime  pursuant  to  the  Share  Exchange   Agreement.   The
acquisition was accounted for as a recapitalization effected by a share exchange
under the  purchase  method of  accounting  since  there is a change of control,
wherein Risetime is considered the accounting  acquirer for financial  reporting
purposes.  The assets and  liabilities of the acquired  entity have been brought
forward  at their  book  value.  As a result  of the  reverse  acquisition,  our
principal  business  became  the  business  of  Risetime,  which  is to  provide
vocational  education and vocational skill training services to a varied student
population throughout China.

                               FORM 10 DISCLOSURE

As  disclosed  elsewhere  in this  report,  we  acquired  Risetime  in a reverse
acquisition transaction.  Item 2.01(f) of Form 8-K states that if the registrant
was a shell  company  like we were  immediately  before the reverse  acquisition

                                       3

transaction  disclosed  under Item 2.01,  then the registrant  must disclose the
information  that would be required if the registrant were filing a general form
for registration of securities on Form 10.

Accordingly,  we are providing below the information that would be included in a
Form 10 if we were to file a Form 10. Please note that the information  provided
below relates to the combined  enterprises  after the  acquisition  of Risetime,
except that  information  relating  to periods  prior to the date of the reverse
acquisition only relates to Green Star unless otherwise specifically indicated.

                             DESCRIPTION OF BUSINESS

OUR CORPORATE STRUCTURE

OVERVIEW

We are a  Delaware  corporation  incorporated  on  January  22,  2008 and we are
headquartered  in Hunan Province,  China.  From our inception until February 11,
2010, when we completed a reverse acquisition transaction with Risetime, we were
primarily  engaged in the acquisition  and exploration of mining  properties and
had not realized any revenues from our planned operations.

On November 23, 2009,  our board of directors  (the "Board")  approved a 5-for-1
forward stock split of all issued and outstanding  shares of common stock of the
Company.  On November 25, 2009,  the  Financial  Industry  Regulatory  Authority
(FINRA)  approved our application  for forward stock split.  As the result,  the
total issued and outstanding  shares of common stock of the Company prior to the
reverse acquisition were 12,500,000.

By three stock  purchase  agreements  dated  November 28, 2009, we experienced a
change in  control  whereby a number of  investors,  acquired  an  aggregate  of
7,500,000  post forward split shares of common stock from a former  shareholder.
Upon this change in control, our Board determined that the implementation of our
business plan prior to the change in control was no longer financially feasible,
and we adopted an acquisition  strategy  focused on pursuing growth by acquiring
undervalued  businesses with a history of operating revenues. Our Board approved
the Share Exchange  Agreement and we entered into the Share  Exchange  Agreement
with Risetime and Nicestar on February 8, 2010.

On July 22, 2008, we sold  1,000,000  shares of common stock to 30 investors for
$.025 per share pursuant to our S-1 registration statement for $25,000.

BACKGROUND AND HISTORY OF RISETIME AND ITS SUBSIDIARIES AND CHINESE CONSOLIDATED
ENTITIES

Risetime was  incorporated  in the British  Virgin Islands on December 17, 2007.
Global Education  International  Limited was incorporated  under the laws of the
Hong Kong on  November  15,  2007.  Global  Education  became the  wholly  owned
subsidiary of Risestar Group Limited on July 31, 2009.  Global  Education formed
Xiangtan  Nicestar Business  Administration  Co., Ltd. as a wholly foreign owned
enterprise under the laws of the PRC on September 30, 2009.

Oya is our Chinese  consolidated  entity  directly owned by Mr.  Guangwen He and
Mrs.  Yabin Zhong.  Oya was organized  under the laws of the PRC in November 20,
2008.  Under the laws of the PRC, we cannot  acquire Oya directly.  As a result,
WFOE  entered  into a series of  agreements  with Oya which we  believe  give us
effective control over the business of Oya. Our  relationships  with Oya and its
stockholders are governed by a series of contractual  arrangements  between WFOE
and Oya, the operating  company in the PRC. These agreements are described under
"Contractual Arrangements between WFOE, Oya and its Shareholders".

We operate  two  private  secondary  vocational  schools  (Changsha  Huanqiu and
Shaoshan Huanqiu) and a public secondary  vocational school (Shaoshan Vocational
School) in China  through Oya. Both  Changsha  Huanqiu and Shaoshan  Huanqiu are
owned by Mr.  Guangwen  He.  Through  Changsha  Huanqiu,  we operate five public
secondary  vocational schools,  Yingjing Vocational School,  Tianquan Vocational
School,  Shimian  Vocational  School,  Lushan  Vocational  School  and  Shaoyang
Vocational  School.  For a description of these  arrangements,  see "Contractual
Arrangements  for  the  Operation  of  Two  Private   Vocational   Schools"  and
"Contractual Arrangements for the Operation of Six Public Vocational Schools".

Mr.  Guangwen He established  Ningxiang  Huanqiu  Computer  Training School (the
predecessor of Changsha Huanqiu) in Ningxiang County,  Changsha, China in August
1994 to offer computer training services. Since its inception,  Changsha Huanqiu

                                       4

has grown  rapidly and  transformed  itself from  primarily a computer  training
school to a comprehensive  provider of vocational education and vocational skill
training  services offering a wide range of educational  programs,  services and
products to a varied student  population  throughout  China.  Mr. He established
Shaoshan  Huanqiu  in  Shaoshan  City  on May  15,  2006  to  provide  secondary
vocational education and training services.

Our structure prior to the reverse acquisition is as below:

                             [TEXT OF GRAPHIC BELOW]

Nicestar International Limited

Risetime Group Limited                                               Outside PRC

Global Education International Limited

--------------------------------------------------------------------------------

                                                                          In PRC

                                     Yabin Zhong    Guangwen He

Xiangtan Nicestar Business              Hunan Oya Education
Administration Co., Ltd. (WFOE)         Technology Co., Ltd.



Shaoshan Secondary            Changsha Huanqiu              Shaoshan Huanqiu
Vocational School*            Vocational Secondary          Vocational Technical
                              School                        Secondary School


                           Yingjing Vocational School*

                           Tianquan Vocational School*

                           Shimian Vocational School*

                           Lushan Vocational School*

                           Shaoyang Vocational School*


Equity interests.

Contractual  arrangements for the control of Oya. See "Contractual  Arrangements
between  WFOE,  Oya  and Its  Shareholders".

Contractual   arrangements  for  the  operation  of  vocational   schools.   See
"Contractual  Arrangements for the Operation of Two Private Vocational  Schools"
and  "Contractual  Arrangements  for  the  Operation  of Six  Public  Vocational
Schools".

*    Consisting  of six public  vocational  schools  operated by Oya or Changsha
     Huanqiu   under   relevant   Business   Cooperation   Agreement  and  Joint
     School-Running Agreements.

                                       5

ACQUISITION OF RISETIME GROUP LIMITED

Through the reverse  acquisition  of Risetime we acquired  all of the issued and
outstanding capital stock of Risetime, which became our wholly-owned subsidiary,
and in  exchange  for that  capital  stock we issued  to  Nicestar,  the  former
stockholder  of  Risetime,  20,500,000  shares  of our  common  stock.  Upon the
consummation  of the  reverse  acquisition,  Nicestar  becomes  our  controlling
stockholder.

Upon the closing of the reverse  acquisition,  on February  11,  2010,  our sole
director and officer,  Mr. Yi Chen, submitted his resignation letter pursuant to
which he resigned effective  immediately from all offices of the Company that he
held and from his position as our director.  Simultaneously,  five new directors
were  appointed,  including  three  independent  directors.  Mr. Guangwen He was
appointed  as our  Chief  Executive  Officer  and  Chairman  of the Board at the
closing of the reverse  acquisition  of Risetime.  Descriptions  of our proposed
directors and officers can be found below.

The structure after the reverse acquisition is as below:

                             [TEXT OF GRAPHIC BELOW]

Former shareholders           Nicestar International Limited

Green Star Mining Corp.

Risetime Group Limited

Global Education International Limited                               Outside PRC

--------------------------------------------------------------------------------

                                                                          In PRC

                                     Yabin Zhong    Guangwen He

Xiangtan Nicestar Business                             Hunan Oya Education
Administration Co., Ltd. (WFOE)                        Technology Co., Ltd.

Shaoshan Secondary            Changsha Huanqiu              Shaoshan Huanqiu
Vocational School*            Vocational Secondary          Vocational Technical
                              School                        Secondary School

                          Yingjing Vocational School*

                          Tianquan Vocational School*

                           Shimian Vocational School*

                           Lushan Vocational School*

                          Shaoyang Vocational School*

Equity interests.

Contractual  arrangements for the control of Oya. See "Contractual  Arrangements
between WFOE, Oya and Its Shareholders".

Contractual   arrangements  for  the  operation  of  vocational   schools.   See
"Contractual  Arrangements for the Operation of Two Private Vocational  Schools"
and  "Contractual  Arrangements  for  the  Operation  of Six  Public  Vocational
Schools".

*    Consisting  of six public  vocational  schools  operated by Oya or Changsha
     Huanqiu   under   relevant   Business   Cooperation   Agreement  and  Joint
     School-Running Agreements.

                                       6

Following  the  reverse  acquisition,   we,  through  our  Chinese  consolidated
entities, provide vocational education and vocational skill training services to
a varied student population throughout China. Our executive office is located at
Changsha  Huanqiu  Vocational  Secondary  School,  No.27,  Jinsha  Road,  Jinnan
Village,  Lijingpu Township,  Shahe Section,  Ningxiang County,  Hunan Province,
China 410600,  our telephone number is (86 731) 8782 8601, and our fax number is
(86 731) 8782 8601. Our website is www.hnhuanqiu.com. Information on our website
or any other website is not a part of this report.

CONTRACTUAL ARRANGEMENTS BETWEEN WFOE, OYA AND ITS SHAREHOLDERS

We have been and are  expected to continue to be dependent on Oya to operate our
education  business  until we  qualify  for  direct  ownership  of an  education
business in China under PRC laws and  regulations and acquire Oya as our direct,
wholly owned subsidiary.  Through our Chinese subsidiary,  WFOE, we have entered
into a series of contractual  arrangements  with Oya and its shareholders  which
enable us to:

     *    exercise effective control over Oya;
     *    receive a  substantial  portion of the economic  benefits  from Oya in
          consideration for the services provided by our wholly owned subsidiary
          in China; and
     *    have an  exclusive  option  to  purchase  all or  part  of the  equity
          interests  in Oya in each o case when and to the extent  permitted  by
          PRC law.

EXCLUSIVE  BUSINESS  COOPERATION  AGREEMENT.  Through our  wholly-owned  Chinese
subsidiary,  WFOE,  we have  entered  into  an  Exclusive  Business  Cooperation
Agreement with Oya. The Exclusive Business Cooperation  Agreement has an initial
term of ten years and will be renewed upon WFOE's  written  consent.  Under this
agreement,  WFOE provides comprehensive technical support,  teaching support and
relevant consulting services to Oya. As consideration for such services provided
by WFOE,  Oya will pay monthly  service fee to WFOE equal to 100% of the monthly
net  income of Oya.  Through  the two  parties'  negotiation  and with the prior
written  consent of WFOE, the monthly  service fees may be adjusted based on the
actual services provided by WFOE and the actual business demands of Oya.

LOAN  AGreements.  Under  the  Loan  Agreements,  WFOE  will  make  loans in the
aggregate principal amount of RMB 130 million (approximately $19 million) to the
shareholders  of Oya,  each  shareholder  receiving a share of the loan proceeds
proportional  to its  shareholding  in Oya.  WFOE  agrees to grant  loans to the
shareholders of Oya within 20 days after receiving  written drawdown notice from
the shareholders. The terms of these loans are 10 years and may be extended with
the consent of the parties. These loans do not bear interest.

PROXY LETTERS.  On November 28, 2009, each of the shareholders of Oya executed a
Proxy Letter.  Under the Proxy Letters, Mr. Guangwen He and Ms. Yabin Zhong each
irrevocably  entrusted  WFOE with the right to act as his/her proxy and vote all
of his/her  equity  interests  in Oya.  Each of the Proxy  Letters  will  remain
effective as long as Mr. He or Ms. Zhong remains a shareholder in Oya.

EXCLUSIVE  PURCHASE  OPTION  AGREEMENTS.  Under the  Exclusive  Purchase  Option
Agreements dated as of November 28, 2009 among WFOE, Oya and the shareholders of
Oya,  the  shareholders  granted  WFOE an  irrevocable  and  exclusive  right to
purchase all or part of their equity  interests in Oya. The purchase  option may
be exercised by WFOE in its sole  discretion at any time that the exercise would
be  permissible  under PRC laws,  and the total  purchase  price for the  WFOE's
acquisition  of the entitle  equity  interests  of Oya is RMB20  (equivalent  to
$3.0),  subject to necessary  adjustment  under  applicable PRC laws at the time
when such share transfer occurs.  The terms of these agreements are 10 years and
may be extended at the option of WFOE. The Exclusive  Purchase Option Agreements
contain  agreements  from Oya and its  shareholders  that they will refrain from
taking some actions  without the prior written consent of WFOE, such as amending
the bylaws of Oya,  increasing  or reducing  the  registered  capital of Oya, or
declaring dividends of Oya.

EQUITY PLEDGE  AGREEMENTS.  Pursuant to the Equity Pledge Agreements dated as of
November 28, 2009 between WFOE and the  shareholders  of Oya,  each  shareholder
agreed  to  pledge  his or her  equity  interest  of Oya to WFOE to  secure  the
performance of the shareholders'  obligations  under the Loan Agreements.  Under
the  Equity  Pledge  Agreements,  each of the  shareholders  has  agreed  not to
transfer or create any  encumbrance on his or her equity interest in Oya without
the prior written consent of WFOE.

                                       7

CONTRACTUAL ARRANGEMENTS FOR THE OPERATION OF TWO PRIVATE VOCATIONAL SCHOOLS

BUSINESS  COOPERATION  AGREEMENTS.  On July 28, 2009,  Oya entered into Business
Cooperation  Agreements with Changsha Huanqiu and Shaoshan Huanqiu respectively,
our consolidated private schools owned by Guangwen He. Each Business Cooperation
Agreement  has a term of fifteen  years,  which may be extended with the written
consent  of the two  parties.  Under  these  agreements,  Oya  agreed to provide
comprehensive  and exclusive  technical  support,  business support and relevant
consulting  services to the two private  schools,  including  but not limited to
making diversified  investments,  formulating  student  enrollment  policies and
financial  policies,  and  authorizing  the  schools  to  use  the  "HQ"  brand.
Meanwhile,  all the  revenues  of these two schools  belong to Oya;  Oya has the
right to distribute their profits, to appoint all their senior management and to
dispose the net assets of these two private schools.

CONTRACTUAL ARRANGEMENTS FOR THE OPERATION OF SIX PUBLIC VOCATIONAL SCHOOLS

JOINT  SCHOOL-RUNNING  AGREEMENT WITH RESPECT TO SHAOSHAN  VOCATIONAL SCHOOL. On
March 30,  2009,  Oya entered  into a Joint  School-Running  Agreement  with the
People's  Government  of  Shaoshan  City for the  joint  operation  of  Shaoshan
Vocational  School.  The term of the joint operation is 20 years,  from April 8,
2009 to June 30, 2029. Under this agreement, Oya has the right to run and manage
Shaoshan Vocational School, to appoint personnel,  to accumulate working capital
and to distribute profits during the term of the joint operation.

JOINT  SCHOOL-RUNNING  AGREEMENT WITH RESPECT TO YINGJING  VOCATIONAL SCHOOL. On
May 9, 2005, Changsha Huanqiu entered into a Joint School-Running Agreement with
Yingjing  Vocation  School.   The  Education  Bureau  of  Yingjing  City  is  an
intermediary  to this  agreement.  The term of the joint  operation is 15 years,
from April 30, 2005 to April 30, 2020.  During the term of the joint  operation,
Changsha Huanqiu has the right to run and manage Yingjing  Vocational School and
to accumulate working capital.

JOINT  SCHOOL-RUNNING  AGREEMENT WITH RESPECT TO TIANQUAN  VOCATIONAL SCHOOL. On
February  20,  2006,  Changsha  Huanqiu  entered  into  a  Joint  School-Running
Agreement with the Education  Bureau of Tianquan  County.  The term of the joint
operation is 15 years,  from February 20, 2006 to July 15, 2021. During the term
of the  joint  operation,  Changsha  Huanqiu  has the  right  to run and  manage
Tianquan  Vocational  School,  to accumulate  working  capital and to distribute
profits.

JOINT  SCHOOL-RUNNING  AGREEMENT WITH RESPECT TO SHIMIAN  VOCATIONAL  SCHOOL. On
January 23, 2006, Changsha Huanqiu entered into a Joint School-Running Agreement
with the Education Bureau of Shimian County.  The term of the joint operation is
15 years,  from January 23, 2006 to July 30, 2021.  During the term of the joint
operation,  Changsha Huangqiu has the right to run and manage Shimian Vocational
School, to accumulate working capital and to distribute profits.

JOINT SCHOOL-RUNNING  AGREEMENT WITH RESPECT TO LUSHAN VOCATIONAL SCHOOL. On May
18, 2006,  Changsha Huanqiu entered into a Joint  School-Running  Agreement with
the Education  Bureau of Lushan  County.  The term of the joint  operation is 15
years,  from  May 18,  2006 to July  30,  2021.  During  the  term of the  joint
operation,  Changsha  Huanqiu has the right to run and manage Lushan  Vocational
School, to accumulate working capital and to distribute profits.

JOINT  SCHOOL-RUNNING  AGREEMENT WITH RESPECT TO SHAOYANG  VOCATIONAL SCHOOL. On
January 25, 2008, Changsha Huanqiu entered into a Joint School-Running Agreement
with the People's Government of Shaoyang County. The term of the joint operation
is 18 years,  from January 25, 2008 to January 24, 2026.  During the term of the
joint  operation,  Changsha  Huanqiu  has the right to run and  manage  Shaoyang
Vocational  School, to appoint  personnel,  to accumulate working capital and to
distribute profits.

OUR BUSINESS

We are a provider of customized  private  educational  services in China.  These
services  are  developed  with many target  employers  to provide  them with the
skilled  workers they require.  As a consequence,  100% of our graduates  obtain
jobs  with  our  cooperative  companies.  We offer a wide  range of  educational
programs  and  services  through  vocational  schools,  consisting  primarily of
"Customized  Education"  programs  for  various  vocational  skills  and  school
logistic  services  and have a 100%  graduation  rate.  We  provide  educational
services  under our "HQ" brand.  We believe our "HQ" brand is a famous  brand in
China's private vocational  education sector, as evidenced by awards we received

                                       8

from many government  authorities and  semi-government  entities,  including the
title of "State-level Key Secondary  Vocational Schools" granted by the Ministry
of  Education  of the  People's  Republic  of China,  and the  title of  "Famous
Non-government  Funded School" and the "Entity with  Outstanding  Contributions"
granted by the Chinese People's Political Consultative Conference (the "CPPCC").

Since our inception in 1994, we have had 85,000 cumulative student  enrollments.
In the twelve  months  ended  November 30,  2009,  we had 15,036  newly-enrolled
students.  We deliver our educational programs to students through eight schools
and approximately 2,100 teachers as of November 30, 2009.

We have experienced  significant growth in our business in recent years. For the
twelve  months  ended  August  31,  2009,  our total  revenue  was  $36,111,358,
representing  an increase of $7,307,375  or 25.37% as compared with  $28,803,983
for the same period of 2008. Our gross profit for the twelve months ended August
31, 2009 was  $13,274,936,  representing  an increase of $3,664,132 or 38.13% as
compared with  $9,610,804 for the prior year. Net revenues from our  "Customized
Education" accounted for 71.21%, 70.31% and 68.78%,  respectively,  of our total
net revenues in the twelve months ended August 31, 2007,  2008 and 2009. Our net
income  increased from  $7,797,558 in the twelve months ended August 31, 2008 to
$10,667,175 in the twelve months ended August 31, 2009,  demonstrating an annual
growth rate of 36.80%.

MARKET OPPORTUNITY

EDUCATION IN CHINA

Reflecting  the magnitude of the overall  population,  the size of the education
and  training  market in China is the largest in the world and growing  rapidly.
According  to the World Bank  Study,  among  China's  approximately  1.3 billion
people, around 260 million are students enrolled in basic,  secondary and higher
education programs and an additional 68 million adults are enrolled in a variety
of  other  education  and  training  programs.  Education  spending  in China is
expected to grow  rapidly as demand for more  skilled  labor force grows and the
participation rate in the educational system increases  consequently.  According
to the Eleventh  Five-Year Plan of China, the Chinese  government has targeted a
significant  increase in the  overall  level of  spending  on  education,  which
includes  both  public and  private  spending,  to 4.0% of China's  GDP by 2010,
compared  with 2.8% of China's GDP in 2005.  Assuming  China's GDP  increases to
$2.3  trillion  by 2010,  as  projected  by China's  State  Council  Development
Research  Center,  achieving the Chinese  government's  target for the education
sector  would  result in total  education  spending,  both  public and  private,
increasing  from $75.0 billion in 2003 to $242.0  billion by 2010. The growth in
educational  spending  will  likely  be  driven by  several  factors,  including
favorable  demographic  trends,  growth in per capita and disposable income, the
limited  supply of  educational  resources  and  growing  demand and  government
initiatives.

VOCATIONAL EDUCATION AND TRAINING

In 1986,  the PRC government  implemented a system of compulsory  education that
requires  each  child to have at least  nine  years of  formal  education.  When
students finish the nine-year  compulsory  education,  they have two educational
options:  (a) high  schools or (b)  secondary  vocational  schools.  High school
graduates also have two  educational  options:  (a) bachelor degree colleges and
(b) higher  vocational  schools.  Secondary  vocational  school  students can be
admitted to higher  vocational  schools if they pass the required tests.  Higher
vocational  school  students can be admitted to bachelor degree colleges if they
pass the required tests.

             STUDENT ENROLLMENT IN VARIOUS TYPES OF SCHOOLS IN CHINA
                                    (Person)

                (Source: National Bureau of Statistics of China,
    http://www.stats.gov.cn/tjgb/ndtjgb/qgndtjgb/index.htm, January 7, 2010)



School Type                                       2006             2007            2008
-----------                                     ---------        ---------       ---------
                                                                        
Secondary Education    High School              8,710,000        8,400,000       8,370,000

                       Secondary                7,410,000        8,000,000       8,100,000
                       Vocational School

Higher Education  (including bachelor           5,400,000        5,660,000       6,077,000
degree college and higher vocational school)


                                       9

China has one of the fastest growing  economies in the world. As China's economy
continues to develop,  the demand for skilled workers  increases and exceeds the
supply.   According  to  China  Human  Resources   Market   Information  Web,  a
governmental  organization  in China,  in the third quarter of 2009, the overall
job  opening-to-application  ratio  of  technical  workers  exceeded  1, and the
opening-to-application  ratio for senior professional  qualification holders and
senior technicians  reached 2.28 and 2.24,  respectively,  showing a wide-spread
shortage of senior blue collar workers in China.  In Yangtze River Delta,  Pearl
River Delta and some coastal  areas,  many  enterprises  suffer from shortage of
skilled  workers.  Some  factories  have to be shut down due to the  failure  to
recruit proper workers.

    Job Opening-to-application Ratio of Workers with Various Levels of Skill
              in 102 Cities in China in the Third Quarter of 2009 *

             (Source: China Human Resources Market Information Web,
  http://www.lm.gov.cn/gb/data/2009-11/09/content_332846.htm, January 13, 2010)



                                                                             Application    Opening-to-application
                                                         Opening (person)      (person)           Ratio (%)
                                                         ----------------      --------           ---------
                                                                                           
Vocational Certificate Grade V (Primary Skill)             1,071,150          1,122,361             1.43
Vocational Certificate Grade IV (Intermediate Skill)         521,753            528,490             1.46
Vocational Certificate Grade III (Senior Skill)              191,293            162,809             1.65
Vocational Certificate Grade II (Technician)                 107,222             72,969             1.95
Vocational Certificate Grade I (Senior Technician)            47,976             27,218             2.24
Junior Professional Qualification                            609,016            586,568             1.52
Intermediate Professional Qualification                      254,245            245,375             1.51
Senior Professional Qualification                             52,053             28,845             2.28


* The statistics was based on a survey conducted by China Human Resources Market
Information  Web,  a  governmental  organization  under  the  Ministry  of Human
Resources and Social Security of PRC in 102 cities of China. The 102 cities have
a combined urban population of 190 million, accounting for 49% of combined urban
population of all regional-level cities in China.

In this circumstance, secondary vocational schools training skilled workers have
witnessed  great  booms and  their  graduates  are in high  demand.  Many  large
companies  establish  cooperative  relationship  with  vocational  schools,  pay
schools  for  training  workers and take these  schools as their labor  resource
reservation.

The vocational  education has also gained  support from the Chinese  government.
The Chinese government believes that there should be more vocational schools and
graduates  than degree  colleges and  graduates for the healthy  development  of
China's  economy.  All  levels  of  government  are  required  to  speed  up the
development  of vocational  education.  In 2005,  the State  Council  issued THE
DECISION ON PROMOTING THE VOCATIONAL  EDUCATION,  which sets the state policy to
speed up the development of secondary vocational education. Moreover, vocational
education has been listed as one of major development objectives in the Eleventh
Five-year Development Plan of China.

Driven  by the  market  and  state  policy,  vocational  education  in China has
experienced rapid growth, as demonstrated in the following chart.

                STUDENTS IN SECONDARY VOCATIONAL SCHOOLS IN CHINA
                                    (Person)

                (Source: National Bureau of Statistics of China,
    http://www.stats.gov.cn/tjgb/ndtjgb/qgndtjgb/index.htm, January 7, 2010)

Year        Newly-enrolled Students      Students at School        Graduates
----        -----------------------      ------------------        ---------
2004               5,480,000                13,679,000             3,510,000
2005               6,470,000                15,590,000             4,030,000
2006               7,400,000                18,090,000             4,760,000
2007               8,000,000                20,000,000             5,300,000
2008               8,100,000                20,563,000             5,706,000

                                       10

OUR STRENGTHS

We believe that the following  competitive  strengths  contribute to our success
and differentiate us from our competitors:

WELL RECOGNIZED VOCATIONAL EDUCATION BRAND IN CHINA. With a 15-year history, our
"HQ" brand is a well-recognized brand in China. We have received numerous awards
and  recognitions.  For example,  Changsha Huanqiu has been granted the title of
"State-level Key Secondary  Vocational  Schools" by the Ministry of Education of
the  People's  Republic  of  China;  Tianquan  Vocational  School  and  Shaoshan
Vocational  School  have  been  awarded  as  "Provincial  Key  Schools"  by  the
Department of Education of Sichuan  Province and Hunan  Province,  respectively;
Changsha  Huanqiu has been  granted the title of "Famous  Non-government  Funded
School" and the "Entity with Outstanding  Contributions" by the Chinese People's
Political  Consultative  Conference (the "CPPCC"); and the title of "Outstanding
School-running  Entity"  by  Hunan  Provincial  Government.   Furthermore,   the
achievements of Company have been widely  reported by news media,  such as CCTV,
the People's Daily,  Guangming Daily,  Hong Kong Wenhui Daily,  and Gov.cn,  the
Chinese  Central   Government's   Official  Web  Portal.  We  believe  that  our
established  "HQ" brand allows us to further expand our market share in existing
markets and target new markets and areas of vocational education.

SUCCESSFUL   ORDER-ORIENTED   EDUCATION  MODE.   Order-oriented   Education,  or
"Customized   Education",   is   essential   to  the  success  of  the  Company.
Order-oriented   Education  refers  to  the  educational  program  that  tailors
vocational  education  and training via  cooperation  agreements  between us and
various enterprises. Under Order-oriented Education, we design and offer courses
to meet the specific needs of target  employers.  We first try to understand the
requirements  of the  industry,  such as the  specific  skills and the number of
potential  employees that are needed,  and sign  cooperation  contracts with the
enterprises.  "Order-oriented  Education"  reflects the resource sharing between
schools and enterprises. It benefits our students in their job hunting endeavors
after graduation. As a consequence,  student recruitment witnessed a significant
expansion in recent  years for our eight  schools,  and up to the twelve  months
ended August 31, 2009,  the  employment  rate remained 100% for the students who
graduated from our  educational  programs.  We set up cooperative  relationships
with 114  enterprises  as of  November  30,  2009,  to carry out the  customized
training program.

EXTENSIVE  PROGRAM AND SERVICE  OFFERINGS.  We offer a wide range of educational
programs  and  services  to a varied  student  population  with  diverse  career
development  needs. Our offerings  primarily consist of various levels and types
of vocational  training  programs for graduates from junior  secondary  schools,
high schools and colleges,  unemployed people and rural labor force,  customized
pursuant  to the need and  requirement  of our  cooperating  enterprises.  As of
November 30, 2009, we had the following 17 categories of programs  available for
enrollment: Mould Design and Manufacture, Numerical Control Technology, Computer
and Computer  Application,  Computer Information  Management,  Computer Software
Engineering,  Computer-aided Design,  Computer Repair and Maintenance,  Computer
Network  Engineering,   Apparel  Design  and  Technique,   Electronic  Commerce,
Accounting,  Tour  and  Hotel  Management,   Secretary,   Electronic  Technology
Application, Electronic & Electrical,  International Trade and Electromechanical
Integration.  These 17 categories  include about sixty programs.  We believe the
breadth and the diversity of our programs and services  increase our addressable
markets and enhance our overall revenue stability.

BROAD NATIONAL SCALE AND NETWORK.  We have a broad national scale and network as
compared to other  providers of  vocational  educational  services in China.  We
deliver our  educational  programs  and services  through a physical  network of
eight schools,  located in Hunan Province and Sichuan  Province,  as of November
30, 2009. We typically locate our schools in and around selected area with large
amount of labor force supply. We believe this strategy allows us to leverage the
geographic  difference of labor force supply and efficiently attract prospective
students.

SUCCESSFUL  TRACK  RECORD.  We were  founded in 1994 by our  Chairman  and Chief
Executive Officer,  Guangwen He. Since then, we have developed  ourselves from a
single  school  to  educational  group  providing  a wide  range of  educational
programs  and  services  to a varied  student  population  with  diverse  career
development  needs in  China.  We have  demonstrated  significant  growth in our
business since our inception,  especially in recent years.  Our physical  school
network  increased  from one schools in 1994 to eight schools as of November 30,
2009.  The number of students  increased from 34,000 for the twelve months ended
August 31, 2005 when we operated one vocational  school, to 85,000 for the eight
schools we operated  during twelve  months ended August 31, 2009.  Our total net
income  increased from $7,797,558 for the twelve months ended August 31, 2008 to
$10,667,175  for the twelve  months  ended  August  31,  2009,  representing  an
increase of $2,869,617 or 36.80%.

                                       11

EXPERIENCED MANAGEMENT TEAM WITH A PASSION FOR EDUCATION. Our board members have
an average of  approximately  16 years of experience in the education  industry.
Our senior management team is committed to and passionate about education.  They
are  familiar  with the  vocational  education  sector and  relevant  regulatory
environment in China and continue to be actively  involved in our management and
strategic  planning.  In  particular,  Mr.  Guangwen  He, our Chairman and Chief
Executive  Officer,  is a renowned  expert in vocational  education with over 15
years of experience in the education  industry and is a leader in the vocational
education  community in China.  He has served as director of the Association for
Non-Government   Education  of  China,   vice  president  of   Association   for
Non-Government  Education of Hunan  Province,  vice president of Association for
Non-Government  Education of Changsha City, and vice president of the Education,
Science,  Culture and Health Board of 10th Changsha  CPPCC. He has been selected
as an Expert Enjoying  Special  Government  Allowances of the State Council.  We
believe  that  our  management   team's  passion  for  education  and  extensive
experience  in  the  vocational   education   sector  and  relevant   regulatory
environment in China have enabled us to  successfully  manage our operations and
growth, promote our brand and achieve our goals.

OUR STRATEGY

Our goal is to grow  rapidly as a leading  provider  of  vocational  educational
services  in China.  We intend to  leverage  our brand and  national  network to
achieve our goal by pursuing the following strategies:

ESTABLISH  NEW  SCHOOLS.  Under the  customized  education  mode,  we will build
several new  teaching  facilities  at our  existing  schools so as to expand the
capacity  of  student  enrollment.  Meanwhile,  we are  expecting  to add  three
vocational  or technical  schools in 2010,  in addition to the eight  schools we
currently operate.

CONTINUE  TO  EXPLOIT  MARINER  TRAINING  MARKET.  We  will  continue  to  reach
agreements to cooperate in running  maritime  schools in coastal  cities such as
Dongying,  Weifang,  Qingdao,  Rizhao and Weihai in  Shandong  Province,  in the
coming years, so that we may expand our maritime-related programs to students in
these cities

DEVELOP OUR OWN TEACHING MATERIALS.  We have set up a department responsible for
editing and compiling the teaching materials for our educational programs, which
we believe will safeguard our education quality. In coming years, publication of
teaching  material will be incorporated in our business  operation and we expect
to distribute this material  nationwide to outside  schools.  We are planning to
publish and sell about 20 sets of teaching  materials,  with  100,000  books for
each set in 2010.  The  revenue  derived  from  selling  teaching  materials  is
anticipated to increase in future years.

ENHANCE BRAND IMAGE BUILDING. To seek sustainable  development,  we will enhance
image building of our brand and create distinctiveness of our brand.  Management
believes  this is  essential  for stable  long term  growth.  We continue to see
improvement  in the core capacity of our  management  team,  marketing  team and
auditing team as well as in our overall business capability.

OUR NETWORK

As of November  30,  2009,  we deliver our  education  programs  and services to
students through a physical network of eight schools, four of which are in Hunan
province  and the  other  four  are in  Sichuan  province  and we have  enrolled
students in 21 provinces across China.

In addition, as we have had over 85,000 cumulative student enrollments since our
inception, we have an extensive network of students and alumni. This network has
been essential in promoting our brand and our programs, services and products by
word-of-mouth   referrals  and  through  our   students'  and  alumni's   career
achievements.

The following table sets forth information concerning our schools as of November
30, 2009.



                                                               Newly Enrolled Students during the
     School                             Location             twelve months ended November 30, 2009
     ------                             --------             -------------------------------------
                                                        
Changsha Huanqiu                    Hunan Province                          3,741
Shaoshan Huanqiu                    Hunan Province                          2,227
Shaoshan Vocational School          Hunan Province                          1,808



                                       12



                                                        
Shaoyang Vocational School          Hunan Province                            527
Tianquan Vocational School          Sichuan Province                        1,157
Shimian Vocational School           Sichuan Province                        1,700
Lushan Vocational School            Sichuan Province                        2,075
Yingjing Vocational School          Sichuan Province                        1,801
                                                                           ------
TOTAL                                                                      15,036
                                                                           ======


BUSINESS MODE

ORDER-ORIENTED EDUCATION

Mr.  Guangwen  He is the  founder  and CEO of Oya,  the  principal  of  Changsha
Huangqiu and Shaoshan Huanqiu.  Mr. He has been engaged in vocational  education
and  related  investments  since  1994.  "Order-oriented  Education",  our  main
operation mode, was initiated by Mr. Guangwen He.

Order-oriented   Education  refers  to  the  educational  program  that  tailors
vocational  education  and training via  cooperation  agreements  between us and
various enterprises. Under Order-oriented Education, we design and offer courses
to meet the specific needs of target  employers.  We first try to understand the
requirements  of the  industry,  such as the  specific  skills and the number of
potential  employees  that are needed and sign  cooperation  contracts  with the
enterprises.  Our  schools  then  customize  the  curriculums  according  to the
specific requirements of target employers. At this stage, our revenue is derived
from  the  students'  tuition  and  is  recognized  proportionately  within  the
semester.

In  the  winter  and  summer  break,   work-study   programs,   i.e.  off-campus
internships,  are arranged for  students.  Our teachers work as the team leaders
for these students who are sent to different enterprises in groups. Through such
on-field  practice,  students get familiar with the business  atmosphere and the
production  process.  They equip  themselves  with  skills to meet the  specific
requirements of the target enterprises.  As a result, students are competent for
their position  without  further  training once they graduate from our secondary
schools.

For the internship arrangement, commissions are charged to the enterprises based
on the number of students they receive,  with a standard charge per student each
time. We also obtain management fees from students with a fixed rate per student
per month.  Such revenue is recognized  upon the  completion  of the  internship
arrangement.  Upon graduation,  eligible  students are usually hired by the same
enterprises in which they take the internship.  In such instances,  students are
to make a one-off  payment to us for  employment  recommendations.  Based on the
majors we design and the number of  students  we offer,  we collect  commissions
from recruiters for employment  recommendation at different rates per person. We
recognize  such revenue upon the  completion of all the services  related to the
job arrangement.

To  carry  out  the  customized   training   program,   we  set  up  cooperative
relationships with 114 enterprises as of November 30, 2009, including Fuji Xerox
Technology  (Shenzhen)  Co., Ltd.,  Flextronics  International  (Zhuhai  Doumen)
Industrial Park, BYD Company  Limited,  Shenzhen Sanyo Huaqiang Laser Electronic
Co., Ltd.,  Foxconn  Technology  Group,  Olympus Shenzhen  Industrial,  Shenzhen
Seg-Hitachi and NEC Wuxi Branch, among many others.

ORDER-ORIENTED EDUCATION FLOW CHART

Step I        Place Order           Employing  enterprises  sign an agreement on
                                    training with school (the "Training Order")

Step II       Set Tuition           The school applies to  governmental  pricing
                                    authority   for   approval  of  the  tuition
                                    standard  for new  programs,  if any, and to
                                    obtain tuition permission accordingly.

Step III      Establish Programs    The school establishes programs.

                                       13

Step IV       Recruit students      The school recruits students  independently,
                                    or  Recruit   Students   via:  (See  Student
                                    Recruitment  section for details) Government
                                    poverty  relief   offices  Local   education
                                    authorities.

Step V        Students study        Students take courses and receive trainings.
              in the school

Step VI       Off-campus            Students are sent to various enterprises for
              internships           internships,    according   to    respective
                                    Training Order.

Step VII      Students return       Students  return to  school to take  further
              to school             professional  courses,  take the final exams
                                    and then graduate.

Step VIII     Students get          Enterprises   choose   graduates   and  sign
              employed              employment agreements with them.

SCHOOL OPERATION MODE

We operate schools in four basic modes described as follow:

AFFILIATED  PRIVATE  SCHOOLS.  Oya operates two  affiliated  private  vocational
schools   (Changsha   Huanqiu  and   Shaoshan   Huanqiu)   through   contractual
arrangements.   For  a  description  of  these  arrangements,  see  "Contractual
Arrangements for the Operation of Two Private Vocational Schools".

JOINTLY-RUN  PUBLIC SCHOOLS.  Oya operates a public secondary  vocational school
(Shaoshan Vocational School) in China through contractual arrangements. Changsha
Huanqiu operates five public secondary  vocational schools,  Yingjing Vocational
School, Tianquan Vocational School, Shimian Vocational School, Lushan Vocational
School and Shaoyang  Vocational School through contractual  arrangements.  For a
description  of  these  arrangements,  see  "Contractual  Arrangements  for  the
Operation of Two Private Vocational  Schools" and "Contractual  Arrangements for
the Operation of Six Public Vocational Schools".

COOPERATIVE MARITIME SCHOOLS. Changsha Huanqiu has contractual arrangements with
a maritime school, Shengli Maritime Vocational Secondary School in Dongying City
("Shengli  School"),   and  three  shipping  service  companies.   Through  such
arrangements,  students  recruited by Oya are sent to the maritime  school to be
trained,  and  they  will  be  hired  by the  shipping  service  companies  upon
graduation.  Tuition  profits are  distributed  among Changsha  Huaqiu,  Shengli
School and shipping  service  companies.  The terms of these agreements are from
September 1, 2009 to August 31, 2015.

OTHER COOPERATIVE  SCHOOLS.  Changsha Huanqiu has contractual  arrangements with
several  independent  private  or public  schools.  Through  such  arrangements,
Changsha  Huangqiu  provides various services,  typically  including  recruiting
students,  providing  school  facilities  and providing  faculty and  management
service. Changsha Huanqiu receives commissions from the cooperative schools. The
current  cooperative  schools include Xiangtan Radio and Television  University,
Changsha University of Science and Technology,  Hunan Normal University,  Yiyang
Radio and Television University.

OUR PROGRAMS AND SERVICES

We provide a wide variety of educational  services intended to address the needs
of employers  and our  students.  We deliver  education to our students  both in
traditional classroom settings and through field instruction.

MAIN TRAINING PROGRAMS

We offer a total of around 60 programs under 17  categories.  Below is a list of
our most-attractive key programs:

                                       14

1. Mechanical Design and Manufacture
                                         Length of Program: 3~4 years
                                         Program     objectives:     To    train
                                         intermediate  and  senior   technicians
[PHOTO OF CAD SYSTEM]                    capable   of   computer-aided   design,
                                         mechanical   design  and   manufacture,
                                         equipment   manufacture,   maintenance,
                                         debugging and management.
                                         Target Jobs: CAD/CAM design, production
                                         and equipment  management in mechanical
                                         manufacture industry.

2. Mechanical Design and Automaton
                                         Length of Program: 3-4 years
                                         Training    objectives:     To    train
                                         intermediate  and  senior   technicians
[PHOTO OF MECHANICAL DESIGN              capable     of    modern     mechanical
AND AUTOMATON SYSTEM]                    manufacturing, basic automation theory,
                                         and design, manufacturing,  control and
                                         management    of   modern    mechanical
                                         equipment.  Target Jobs:  Installation,
                                         debugging,  maintenance  and management
                                         of    machinery     for     manufacture
                                         enterprises;  sale and  manufacture  of
                                         electromechanical equipment.

3. Numerical Control Technology
                                         Length of Program: 3 years
                                         Training  objectives:  To train  senior
                                         technicians capable of NC principle, NC
[PHOTO OF NC SYSTEM]                     programming,    NC    processing,    NC
                                         equipment operation,  debugging, repair
                                         and technical management.  Target Jobs:
                                         NC programming, NC equipment operation,
                                         maintenance  and technical  management,
                                         NC  design   selling  and   after-sales
                                         service,     etc.    in     manufacture
                                         enterprises.

4. Mold Design And Manufacture
                                          Length of Program: 3~4 years
                                          Training  objectives:  To train senior
                                          technicians   specializing   in   mold
PHOTO OF MOLD DESIGN AND                  processing technique, mold fabrication
MANUFACTURE SYSTEM]                       and repair.  Target Jobs: Mold design,
                                          manufacture and repair, mold equipment
                                          installation,  debugging,  maintenance
                                          and   management   in   industries  of
                                          machinery,    electronics,    electric
                                          appliance, light industry and plastic.

5. Computer-aided Design And Manufacture
                                          Length of Program: 2 years
                                          Training  objectives:  To train senior
                                          technicians  capable of CAD and CAM
[PHOTO OF CAD CAM SYSTEM]                 technologies.
                                          Target  Jobs: Computer-aided  design
                                          and  manufacturing  of machinery,
                                          secondary  development  of mechanical
                                          CAD software and technical management.

                                       15

6. Computer and Computer Application
                                          Training    objective:     To    train
                                          technicians  having  a solid  computer
                                          foundation   and  basic   skills   and
[PHOTO OF COMPUTER ROOM]                  specializing  in  computer  repair and
                                          maintenance,    network   engineering,
                                          computer  installation,  debugging and
                                          software application on the front line
                                          of  production  and  service.   Target
                                          Jobs:     computer    operation    and
                                          management in  enterprises  and public
                                          service  entities,  and technicians in
                                          computer companies.

7. Electronic Technology Application
                                          Training    objectives:    To    train
                                          technicians  having a good  command of
                                          fundamental  theories and professional
[PHOTO OF ELECTRONIC EQUIPMENT]           theories  related to  electronics  and
                                          household   electric   appliances  and
                                          having  skills in  electronic  product
                                          application  and repair.  Target Jobs:
                                          Technicians and technique designers of
                                          electronic product companies.

8. Electronic Commerce (Secretary)
                                          Length of Program: 2 years
                                          Training    objectives:    To    train
                                          intermediate  and  senior  technicians
[PHOTO OF ELECTRONIC COMMERCE             having  a  good   command   of  office
(SECRETARY)                               automation,   secretarial  skills  and
                                          other  professional   skills.   Target
                                          Jobs: Secretary in enterprises, public
                                          service   entities,    and   financial
                                          institutions.

9. Apparel Design And Technique
                                          Length of Program: 2 years
                                          Training    objectives:    To    train
                                          personnel   specializing   in  costume
[PHOTO OFAPPAREL DESIGN AND               design,  manufacturing and management.
TECHNIQUE]                                Target  Jobs:   Apparel  design,   new
                                          product      development,      costume
                                          production technique and inspection in
                                          costume enterprises.

INTERNATIONAL MARINER TRAINING

With the rapid growth of international  trade, the maritime market is recovering
and the demand for skilled mariner is growing.  Currently,  mariner  training in
China is unable to meet  such  increasing  demand.  As a  result,  mariners  are
popular in the market and highly paid, and maritime jobs are very attractive.

Changsha Huanqiu has contractual  arrangements  with a maritime school,  Shengli
Maritime  Vocational  Secondary  School in Dongying City ("Shengli  School") and
three shipping service companies. Through such arrangements,  students recruited
by Changsha Huanqiu are sent to the maritime school to be trained,  and they are
hired by the shipping  service  companies upon  graduation.  Tuition profits are
distributed   among  Changsha  Huaqiu,   Shengli  School  and  shipping  service
companies.  Under  these  arrangements,  Changsha  Huanqiu  is  responsible  for
enrolling students and is entitled to receive RMB14,500  (approximately  $2,125)
for enrolling each new entrant. The terms of these agreements are from September
1, 2009 to August 31, 2015.

The following table sets forth the maritime  related programs offered by Shengli
School and the students enrolled by Changsha Huanqiu.

                                       16

                                                Student enrollment in the twelve
Program                                           months ended November 30, 2009
-------                                           ------------------------------
  Marine Navigation                                           26
  Marine Engine Management                                    23
  Marine Engineering                                          56
TOTAL                                                        105

 MARKETING AND STUDENT RECRUITMENT

PROSPECTIVE STUDENTS

Our prospective  students include graduates from junior secondary schools,  high
schools and colleges,  unemployed  people and rural labor force.  Currently,  we
have students  coming from 21 provinces  across China.  Our students live in the
dorms of the corresponding  schools where they study. The average  accommodation
fee is about RMB280 (approximately $41) per student each semester.

PROSPECTIVE EMPLOYERS FOR OUR GRADUATES

The   prospective   employers  for  our  graduates   include  various  types  of
enterprises,  including both domestic  companies and foreign funded companies in
China, in the industries of electronics,  computer, machinery, service, tourism,
hotel management and shipping.

STUDENT RECRUITMENT

We employ a variety of marketing and recruiting  methods to attract students and
increase  enrollments.  We believe  prospective  students  are  attracted to our
schools due to our  excellent  brand name,  the quality of our  programs and the
high employment rate of our graduates.

We employ the following methods to recruit students:

INDEPENDENT RECRUITMENT.  We formulate our student recruitment plan based on the
operation  capacity  of each  school.  We employ  various  marketing  methods to
attract  students,  including  media  advertisement,  distribution  of marketing
materials  and  referrals  of social  celebrities,  students,  alumni  and their
parents and friends.

GOVERNMENT RECRUITMENT. We participate in several government-initiated education
projects,  such as the "Rain-dew Plan o Take-off  Project" (as described below),
and laid-off worker training  project.  Under these projects,  the government is
responsible  for  student  recruitment,  and we are  responsible  for  providing
training service.

RAIN-DEW  PLAN * TAKE-OFF  PROJECT.  On December  28,  2007,  the State  Council
Leading  Group Office of Poverty  Alleviation  and  Development  of the People's
Republic of China launched  "Rain-dew Plan o Take-off  Project" (the  "Project")
together  with  China  Overseas  Scholarship  Development  Foundation  in  Hunan
Province.  The Project aims to support the  students  with  financial  hardship,
below the age of 25, who newly  graduate  from junior and high schools in middle
and western China, to receive the continuing educational program. Students under
the Project are  recommended  for work at  enterprises  located in Yangtze River
Delta and Pearl  River  Delta  after they  finish the  vocational  or  technical
training  programs in our schools that last for one to three years.  Some of the
students  can even apply for overseas  education  after they  graduate  from our
schools.  China Overseas Scholarship  Development  Foundation is responsible for
paying subvention to the students under the Project,  including the tuitions and
miscellaneous fees as required by the customized  educational program.  Students
only  need  to  pay  their  living  expenses  and  travel  expenses  during  the
educational program.

Changsha  Huanqiu  became one of the  educational  program  providers  under the
Project  since the second  semester of 2008.  The Project  provides an important
source of our  students.  During the first year of the project,  5,310  students
were enrolled from 18 cities or areas and majoring in Computer and  Application,
Application  of  Electronics  Technology,   Apparel  Design  and  Manufacturing,
E-commerce  and others.  The number of students  from the Project  increased  to
11,673 as at November 30, 2009 and is expected to increase further in the coming
years.

                                       17

FACULTY

We believe that our dedicated and capable faculty is critical to our success. As
our teachers  interact with our students on a daily basis,  they are critical to
maintaining  the quality of our programs and  services  and to  maintaining  our
brand and  reputation.  We seek to continue to hire  teachers  who have a strong
command of the subject areas to be taught and meet our qualifications.

They are  required to undergo a job training  period,  during which they receive
trainings in teaching  skills and subject  matter of relevant  courses.  We also
provide various forms of continuous  training,  such as cross-subject  training,
expert  seminar  and  practice in  enterprises,  so that our  teachers  can stay
abreast of changes in industry requirements and student demands.

As of November  30, 2009,  we have 2,094  faculty  members in total,  of whom 74
teachers  have  senior   professional   qualification   and  207  teachers  have
intermediate  professional  qualification.  In addition,  we have 625 supporting
staff, and a think-tank consisting of 20 part-time expert consultants.

COMPETITION

The vocational education sector in China is rapidly evolving,  highly fragmented
and  competitive,  and we  expect  competition  in this  sector to  persist  and
intensify.  Most of our competitors focus on targeted markets,  both in terms of
the particular segments of students they aim to attract and the local markets in
which they operate.

For example, we face nationwide competition for our computer courses from Xinhua
Computer School, which offers computer-related  courses in many cities in China.
We  face  regional  competition  for our  computer,  electronic  technique,  and
apparel-making  programs  from several  competitors,  such as Shandong  Lanxiang
Senior Technology School. We also face limited competition from many competitors
that focus on  providing  vocational  training  courses in  specific  geographic
markets in China.

We believe that the  principal  competitive  factors in our markets  include the
following:

     *    brand recognition;
     *    employment rate for graduates;
     *    overall student experience;
     *    ability to  effectively  market  programs,  services and products to a
          broad base of prospective students;
     *    scope and quality of program, service and product offerings; and
     *    alignment  of programs,  services  and  products  catering to specific
          needs of students and employers.

We believe  that our primary  competitive  advantages  are our  well-known  "HQ"
brand, our order-oriented education mode, our high employment rate of graduates,
our close link with  employers  and the breadth and quality of our  programs and
services.  However, some of our existing and potential competitors may have more
resources than we do. These  competitors may be able to devote greater resources
to the development,  promotion and sale of their programs, services and products
of specific professional areas in specific geographic regions.

INTELLECTUAL PROPERTY

TRADEMARKS

We have registered two trademarks  with the Trademark  Bureau under the State of
Administration for Industry & Commerce, PRC, as follows



Trademarks                  Registered Owner        Certificate No.               Valid Term
----------                  ----------------        ---------------               ----------
                                                                  
[CHINESE GRAPHIC]         Hunan Oya Education         No.4025352       April 14, 2007 to April 13, 2017
                          Technology Co., Ltd.


                                       18



                                                                  
[CHINESE GRAPHIC]         Hunan Oya Education         No.3968713       April 28, 2007 to April 27,2017
                          Technology Co., Ltd.


DOMAIN NAMES

We have registered the following domain name: www.hnhuanqiu.com.

LAND USE RIGHT

We have obtained land use right to the following plots of lands:



                                                                      Form of          Expiration
No. Certificate No.             User of the Land     Area (m2)      Acquisition           Date           Encumbrances
-------------------             ----------------     ---------      -----------        ----------        ------------
                                                                                         
1   Shao Guo Yong (2009)             Oya             15,807.9       By Transfer        5/13/2059          N/A
    No. 09130

2   Ning (1) Guo Yong (2000)    Changsha Huanqiu    2,053.975       By Transfer        6/17/2049      Pledged to Ningxiang
    No. 0050                                                                                          County Lijingpu Credit
                                                                                                      Union. Pledge
                                                                                                      Period: 11/13/2008 -
                                                                                                      11/13/2011

3   Ning (1) Guo Yong (2000)    Changsha Huanqiu       3,935        By Transfer        3/18/2050           N/A
    No. 0051

4   Ning (1) Guo Yong (2000)    Changsha Huanqiu     1,388.65       By Administrative     N/A              N/A
    No. 0124                                                        Grant

5   Ning (1) Guo Yong (2002)    Changsha Huanqiu     15,124.8       By Transfer        10/23/2051     Pledged to Ningxiang County
    No. 159                                                                                           Lijingpu Credit Union.
                                                                                                      Pledge Period: 12/13/2005 -
                                                                                                      12/13/2010

6   Ning (2) Guo Yong (2003)    Yabin Zhong*            228         By Transfer        12/31/2070          N/A
    No. 2142

7   Ning (2) Guo Yong (2008)    Yabin Zhong*            494.8       By Transfer        12/22/2059          N/A
    No. 1226

8   Ning (2) Guo Yong (2002)    Guangwen He *           192         By Transfer        10/30/2070          N/A
    No. 1245

9   Ning (1) Guo Yong (2000)    Hunan Changsha          629         By Transfer        3/13/2065           N/A
    No. 0039                    Binshan Industry
                                Co. Ltd. *

10  Ning (1) Guo Yong (2000)    Hunan Changsha        3,550.15      By Transfer        9/5/2050            N/A
    No. 0104                    Binshan Industry
                                Co. Ltd. *


                                       19



                                                                                         
11  Ning (2) Guo Yong (2002)    Guangwen He *         3,991.7       By Transfer        7/25/2052      The land  use  right of the
    No. 01035                                                                                         plot of land  affiliated to
                                                                                                      the  building  (Certificate
                                                                                                      No: Ning Fang Quan Zheng Li
                                                                                                      Jing Pu Zi No.00037612) has
                                                                                                      been  pledged to  Ningxiang
                                                                                                      County    Lijingpu   Credit
                                                                                                      Union.    Pledge    Period:
                                                                                                      5/30/2007 -  5/30/2010  The
                                                                                                      land use  right of the plot
                                                                                                      of land  affiliated  to the
                                                                                                      building  (Certificate  No:
                                                                                                      Ning  Fang  Quan  Zheng  Li
                                                                                                      Jing Pu Zi No.00037613) has
                                                                                                      been  pledged to  Ningxiang
                                                                                                      County    Lijingpu   Credit
                                                                                                      Union.    Pledge    Period:
                                                                                                      11/13/2008 - 11/13/2011


* These  properties  are held on behalf of  Changsha  Huanqiu  under the name of
Guangwen  He,  Yabin Zhong or Hunan  Changsha  Binshan  Industry  Co. Ltd.  (the
"Binshan  Company").  Binshan Company is owned by Yabin Zhong. On March 1, 2004,
Changsha  Huanqiu signed the  Entrustment  Agreement on Land and Real Properties
with Guangwen He, Yabin Zhong and Binshan  Company.  This  agreement  stipulates
that Changsha Huanqiu will from time to time authorize  Guangwen He, Yabin Zhong
and Binshan Company to invest in lands and properties in their names using funds
from  Changsha  Huanqiu  for the  interest of Changsha  Huanqiu,  that  Changsha
Huanqiu holds all the rights to these properties,  that upon Changsha  Huanqiu's
request,  Guangwen  He,  Yabin Zhong and Binshan  Company  shall cause  relevant
authorities to register these  properties in the name of Changsha  Huanqiu,  and
that Guangwen He, Yabin Zhong and Binshan Company shall have no right to dispose
or encumber these properties.

BUILDING OWNERSHIP

We own the following buildings:



No.   Certificate No.             Owner                      Area (m2)         Encumbrances
---   ---------------             -----                      ---------         ------------
                                                                      
1   Ning Fang Quan           Ningxiang Huanqiu               1,659.13              N/A
    Zheng Li Jing            Computer Training
    Pu Zi No.00010484        School**

2   Ning Fang Quan           Ningxiang Huanqiu               1,231.51              N/A
    Zheng Li Jing            Computer Training
    Pu Zi No.00010482        School**

3   Ning Fang Quan           Ningxiang Huanqiu               1,144.78              N/A
    Zheng Li Jing            Computer Training
    Pu Zi No.00010483        School**

4   Ning Fang Quan           Yabin Zhong*                      624.36              N/A
    Zheng Li Jing
    Pu Zi No.00037614

5   Ning Fang Quan           Yabin Zhong*                     1056.12              N/A
    Zheng Li Jing
    Pu Zi No.00015919

6   Ning Fang Quan           Yabin Zhong*                      614.41              N/A
    Zheng Li Jing
    Pu Zi No.00015918

7   Ning Fang Quan           Guangwen He*                     3203.95       Pledged to Ningxiang County Lijingpu Credit Union.
    Zheng Li Jing                                                           Pledge Period 11/13/2008 - 11/13/2011
    Pu Zi No.00037613

8   Ning Fang Quan           Guangwen He*                     1166.2               N/A
    Zheng Li Jing
    Pu Zi No.00037611


                                       20



                                                                      
9   Ning Fang Quan           Hunan Changsha Binshan           3155.95              N/A
    Zheng Yu Tan             Industry Co. Ltd. *
    Zi No.00015465

10  Ning Fang Quan           Hunan Changsha Binshan           2911.5        Pledged to Ningxiang County Lijingpu Credit Union.
    Zheng Yu Tan             Industry Co. Ltd. *                            Pledge Period: 11/13/2008 - 11/13/2011
    Zi No.00015466

11  Ning Fang Quan           Hunan Changsha Binshan           2252.53              N/A
    Zheng Yu Tan             Industry Co. Ltd. *
    Zi No.00015467

12  Ning Fang Quan           Hunan Changsha Binshan            825.77              N/A
    Zheng Yu Tan             Industry Co. Ltd. *
    Zi No.00019796

13  Ning Fang Quan           Hunan Changsha Binshan           4719.53              N/A
    Zheng Yu Tan             Industry Co. Ltd. *
    Zi No.00019793

14  Ning Fang Quan           Hunan Changsha Binshan           6015.73              N/A
    Zheng Yu Tan             Industry Co. Ltd. *
    Zi No.00019795

15  Ning Fang Quan           Hunan Changsha Binshan           3876.22              N/A
    Zheng Yu Tan             Industry Co. Ltd. *
    Zi No.00019797

16  Ning Fang Quan           Guangwen He*                     6658.82       Pledged to Ningxiang County Lijingpu Credit Union.
    Zheng Yu                                                                Pledge Period: 5/30/2007 - 5/30/2010
    Tan Zi No.00037612


* These  properties  are held by  Guangwen  He,  Yabin  Zhong or Hunan  Changsha
Binshan Industry Co. Ltd (the "Binshan  Company") on behalf of Changsha Huanqiu.
Binshan  Company is owned by Yabin  Zhong.  On March 1, 2004,  Changsha  Huanqiu
signed the  Entrustment  Agreement on Land and Real Properties with Guangwen He,
Yabin Zhong and Binshan Company. This agreement stipulates that Changsha Huanqiu
will from time to time authorize Guangwen He, Yabin Zhong and Binshan Company to
invest in lands and properties in their names using funds from Changsha  Huanqiu
for the interest of Changsha Huanqiu, that Changsha Huanqiu holds all the rights
to these properties,  that upon Changsha Huanqiu's  request,  Guangwen He, Yabin
Zhong and Binshan  Company shall cause  relevant  authorities  to register these
properties  in the name of Changsha  Huanqiu,  and that Guangwen He, Yabin Zhong
and Binshan Company shall have no right to dispose or encumber these properties.

** Ningxiang  Huanqiu  Computer  Training  School is the former name of Changsha
Huanqiu.

REGULATIONS

The Chinese government  regulates the education services industry.  This section
summarizes the principal Chinese regulations relating to our business.

We operate our business in China under a legal  framework  that  consists of the
State Council,  which is the highest executive  authority of the Chinese central
government,  and several ministries and agencies under its authority,  including
the Ministry of Education ("MOE"),  the State Administration of Foreign Exchange
("SAFE"),  the General  Administration  of Press and Publication  ("GAPP"),  the
State  Administration for Industry and Commerce ("SAIC"),  the Ministry of Civil
Affairs ("MCA"), and their respective authorized local counterparts.

REGULATIONS ON OPERATING PRIVATE SCHOOLS

The principal  regulations  governing  private education in China consist of the
Education  Law of China,  the  Vocational  Education  Law of China,  the Law for
Promoting  Private Education (2003),  the  Implementation  Rules for the Law for
Promoting  Private  Education  (2004)  and the  Regulations  on  Chinese-Foreign
Cooperation in Operating Schools and the Implementing  Rules for the Regulations
on Operating Chinese-Foreign Schools. These regulations are summarized below.

                                       21

EDUCATION LAW OF CHINA

The Education Law of China, or the Education Law, was enacted on March 18, 1995.
The Education Law sets forth  provisions  relating to the fundamental  education
systems of China, including a system of pre-school education, primary education,
secondary  education  and higher  education,  a system of  nine-year  compulsory
education and a system of education certificates. The Education Law requires the
government  to  formulate  plans  for  the  development  of  education  and  the
establishment  and  operation of schools and other  education  institutions.  In
principle,  enterprises,  social organizations and individuals are encouraged to
operate schools and other types of educational  organizations in accordance with
Chinese laws and regulations.  Nevertheless,  no school or any other educational
institution  may be established for  profit-making  purposes.  However,  private
schools may be operated  for  "reasonable  returns," as described in more detail
below.

THE VOCATIONAL EDUCATION LAW

The  Vocational  Education Law of China,  or the  Vocational  Education Law, was
enacted on May 15, 1995.  Under the Vocational  Education Law, China  encourages
institutions,  non-governmental  organizations,  other public  organizations and
individual  citizens to establish  vocational  schools and  vocational  training
institutions  in  accordance  with  relevant   regulations.   Measures  for  the
establishment of vocational schools and vocational training  institutions within
Chinese territory by a foreign organization or individual shall be formulated by
the State Council.  The Vocational Education Law sets forth the basic conditions
for the  establishment  of  vocational  schools and training  institutions.  The
Vocational  Education Law also sets forth provisions on the joint  establishment
and operation of vocational education schools and institutions. Our consolidated
Chinese entity, Oya has entered into a Joint  School-Running  Agreement with the
People's  Government  of  Shaoshan  City for the  joint  operation  of  Shaoshan
Vocational  School.  Changsha  Huanqiu  has  entered  into Joint  School-Running
Agreements with relevant government  authorities for the joint operation of five
public vocational  schools,  Yingjing  Vocational  School,  Tianquan  Vocational
School,  Shimian  Vocational  School,  Lushan  Vocational  School  and  Shaoyang
Vocational School.

THE LAW FOR PROMOTING PRIVATE EDUCATION (2003) AND THE IMPLEMENTATION  RULES FOR
THE LAW FOR PROMOTING PRIVATE EDUCATION (2004)

The Law for Promoting  Private Education (2003) became effective on September 1,
2003, and its implementing regulations, the Implementation Rules for the Law for
Promoting  Private  Education  (2004),  became effective on April 1, 2004. Under
these  regulations,  "private  schools"  are defined as schools  established  by
individuals or private social organizations using private funds. Private schools
providing degree education,  pre-school education,  education for self-study aid
and  other  academic   education  are  subject  to  approval  by  the  education
authorities,  while  private  schools  engaging  in  occupational  qualification
training and  occupational  skill  training  are subject to  approvals  from the
authorities in charge of labor and social  welfare.  An approved  private school
will be granted an operating  permit,  and it must be registered with the MCA or
its local  counterpart  as a privately  run  non-enterprise  legal  person.  Our
private vocational schools, Changsha Huanqiu and Shaoshan Huanqiu, have obtained
operating permits and have been registered with the relevant local office of the
MCA.

The operation of private schools is highly regulated. For example, the types and
amounts of fees  charged  by private  schools  offering  certifications  must be
approved by the relevant governmental  authority and be publicly disclosed,  and
the types and  amounts  of fees  charged by  private  schools  that do not offer
certifications need only be filed with the relevant  governmental  authority and
be publicly disclosed.  Our consolidated  private schools,  Changsha Huanqiu and
Shaoshan Huanqiu,  currently offer  certifications to students,  and the charged
fees have been approved by the local price control  administrations and publicly
disclosed.

Private  education  is  treated  as  a  public  welfare  undertaking  under  the
regulations.  Nonetheless,  investors  in a private  school may elect to require
"reasonable  returns" from the schools.  Under the  regulations,  an election to
establish a private school as one requiring  reasonable  returns must be made in
the  articles  of  association  of the school.  For schools  that have made this
election,  the amount of reasonable  return that can be distributed to investors
each  year is  determined  based  on a  percentage  of the  school's  "operating
surplus,"  which is equal to the school's  annual net income less the  aggregate
amount of donations received,  government subsidies, if any, the amount required
to be reserved for the school's  development fund and other expenses as required
by the  regulations.  This  percentage is  determined  by the school's  board of
directors,  taking into  consideration the following  factors:  (i) the school's
tuition  and  other  fees,  (ii) the  ratio of the  school's  expenses  used for
educational  activities  and improving the  educational  conditions to the total

                                       22

fees  collected;  and (iii) the school's  admission  standards  and  educational
quality. Information relating to these factors must be publicly disclosed before
the school's board  determines the percentage of the school's annual net balance
that can be distributed as reasonable  returns.  This disclosed  information and
the  decision  to  distribute  reasonable  returns  must also be filed  with the
approval  authorities  within  15 days  from  the  decision  made by the  board.
However,  none of the current Chinese laws and regulations provides a formula or
other guidelines for determining  "reasonable returns." In addition, none of the
current  Chinese  laws and  regulations  sets forth  different  requirements  or
restrictions  on a private  school's  ability to operate its education  business
based on such school's status as a school that requires  reasonable returns or a
school that has not made this election.

At the end of each  fiscal  year,  private  schools  are  required to allocate a
certain amount to their development fund for the construction and maintenance of
the school and the procurement and upgrade of educational equipment. For private
schools that require reasonable returns, this amount must be no less than 25% of
the annual net income or the annual  increase  in the net assets of the  school,
while for other  private  schools,  this  amount must be no less than 25% of the
annual  increase in the net assets of the school,  if any.  Private schools that
have  not  elected  to  require  reasonable  returns  are  entitled  to the same
preferential  tax  treatment as public  schools.  The  regulations  require that
preferential  tax treatment  policies  applicable to private  schools  requiring
reasonable returns to be formulated by the finance authority, taxation authority
and other authorities  under the State Council,  but to date no such regulations
have been promulgated by the relevant  authorities.  Neither of our consolidated
private schools is established as a school that requires  reasonable returns. We
may change the status of our consolidated  private schools to schools  requiring
reasonable returns in future.

REGULATIONS ON CHINESE-FOREIGN COOPERATION IN OPERATING SCHOOLS

Chinese-foreign cooperation in the operation of schools and training programs is
specifically governed by the Regulations on Operating  Chinese-Foreign  Schools,
issued  by the  State  Council  in  2003  and  the  Implementing  Rules  for the
Regulations on Operating  Chinese-Foreign Schools issued by the MOE in 2004 (the
"Implementing Rules").

The Regulations on Operating  Chinese-Foreign Schools and the Implementing Rules
encourage  substantive  cooperation between overseas  educational  organizations
with relevant  qualifications and experience in providing high-quality education
and  Chinese  educational  organizations  to jointly  operate  various  types of
schools in the PRC, with such  cooperation in the areas of higher  education and
occupational education being encouraged. Chinese-foreign cooperative schools are
not permitted,  however, to engage in compulsory education and military, police,
political and other kinds of education  that are of a special nature in the PRC.
Besides,  foreign educational  institutions,  other organizations or individuals
are  prohibited  from  unilaterally  establishing  schools or other  educational
institutions providing education mainly to Chinese citizens within the territory
of China.

Permits for  Chinese-foreign  cooperation in operating  schools must be obtained
from the relevant  education  authorities or the authorities that regulate labor
and  social   welfare  in  China.   We  have  not   applied  for  a  permit  for
Chinese-foreign  Cooperation in Operating Schools at this stage since all of our
private schools are operated by Oya.

LEGAL PROCEEDINGS

From  time to time,  we may  become  involved  in  various  lawsuits  and  legal
proceedings that arise in the ordinary course of business.  However,  litigation
is subject to inherent  uncertainties,  and an adverse  result in these or other
matters may arise from time to time that may harm our business. We are currently
not aware of any such legal  proceedings  or claims that we believe  will have a
material  adverse  affect on our  business,  financial  condition  or  operating
results.

RISK FACTORS

YOU SHOULD CAREFULLY CONSIDER THE RISKS DESCRIBED BELOW, WHICH CONSTITUTE ALL OF
THE MATERIAL RISKS FACING US. IF ANY OF THE FOLLOWING RISKS ACTUALLY OCCUR,  OUR
BUSINESS COULD BE HARMED.  YOU SHOULD ALSO REFER TO THE OTHER  INFORMATION ABOUT
US CONTAINED IN THIS REPORT,  INCLUDING  OUR  FINANCIAL  STATEMENTS  AND RELATED
NOTES.

                                       23

RISKS RELATED TO OUR BUSINESS

IF WE ARE NOT ABLE TO CONTINUE TO ATTRACT STUDENTS TO ENROLL IN OUR COURSES, OUR
REVENUES MAY DECLINE AND WE MAY NOT BE ABLE TO MAINTAIN PROFITABILITY.

The  success  of our  business  depends  primarily  on  the  number  of  student
enrollments  in our  courses.  Therefore,  our  ability to  continue  to attract
students  to enroll in our  courses is  critical  to the  continued  success and
growth of our business.  This in turn will depend on several factors,  including
our ability to develop new programs and enhance existing  programs to respond to
changes in market  trends and  student  demands,  expand our  geographic  reach,
manage our growth while  maintaining  the  consistency of our teaching  quality,
effectively  market our  programs  to a broader  base of  prospective  students,
develop and license additional  high-quality  educational content and respond to
competitive  pressures.  If we are unable to  continue  to attract  students  to
enroll  in our  courses,  our  revenue  may  decline  and we may  not be able to
maintain profitability.

IF WE FAIL TO SUCCESSFULLY EXECUTE OUR GROWTH STRATEGIES,  WE MAY NOT BE ABLE TO
CONTINUE TO ATTRACT  STUDENTS TO ENROLL IN OUR  COURSES,  AND OUR  BUSINESS  AND
PROSPECTS MAY BE MATERIALLY AND ADVERSELY AFFECTED.

Our growth  strategies  include  developing the  order-oriented  education mode,
expanding our program, service and product offerings and our network of schools,
updating and expanding  the content of our programs,  services and products in a
cost-effective  and timely  manner,  as well as  maintaining  and  continuing to
establish strategic  relationships with cooperative  enterprises.  If we fail to
teach our students based on the specific demand of our cooperative  enterprises,
we may not be able to win the trust of our students and cooperative enterprises.
The  expansion  of our  programs,  services  and  products  in terms of types of
offerings  and  geographic  locations  may not succeed due to  competition,  our
failure to  effectively  market our new  programs,  services  and  products  and
maintain their quality and consistency,  or other factors.  In addition,  we may
fail to attract students and increase student enrollments or recruit,  train and
retain  qualified  teachers  for our  new  schools.  If we fail to  successfully
execute  our  growth  strategies,  we may  not be able to  continue  to  attract
students to enroll in our courses without a significant decrease in course fees,
and our business and prospects may be materially and adversely affected.

IF WE  FAIL  TO  EXTEND  THE  TERM  OF OUR  COOPERATION  WITH  LOCAL  GOVERNMENT
AUTHORITIES TO RUN PUBLIC VOCATIONAL  SCHOOLS, WE MAY LOSE A SUBSTANTIAL PART OF
OUR BUSINESS AND OUR REVENUES MAY DECLINE.

We have  relied  and  expect to  continue  to rely on the Joint  School  Running
Agreements between Changsha Huanqiu/Oya and local government authorities for the
operation of public vocational  schools.  For a description of these contractual
arrangements,  see  "Contractual  Arrangements  for the  Operation of Six Public
Vocational Schools".  The terms of the Joint School Running Agreements vary from
fifteen  to  twenty  years.  If we fail to  renew  those  Joint  School  Running
Agreements  after  the  term  expires,  we may  lose a  substantial  part of our
business and our revenues may decline correspondingly.

OUR SUCCESS DEPENDS ON THE CONTINUING  EFFORTS OF OUR SENIOR MANAGEMENT TEAM AND
OTHER KEY PERSONNEL AND OUR BUSINESS MAY BE HARMED IF WE LOSE THEIR SERVICES.

Our future success depends  heavily upon the continuing  services of the members
of our senior  management team, in particular,  our chairman and chief executive
officer,  Guangwen  He, who has been the leader of  Changsha  Huanqiu  since its
inception  in  1994.  If one or more  of our  senior  executives  or  other  key
personnel are unable or unwilling to continue in their present positions, we may
not be able to replace  them easily or at all, and our business may be disrupted
and our  financial  condition and results of  operations  may be materially  and
adversely  affected.  Competition  for experienced  management  personnel in the
private  education sector is intense,  the pool of qualified  candidates is very
limited,  and we may not be able to retain the services of our senior executives
or key personnel,  or attract and retain  high-quality  senior executives or key
personnel  in the future.  In addition,  if any member of our senior  management
team or any of our other key  personnel  joins a competitor or forms a competing
company or school, we may lose teachers,  students,  key professionals and staff
members.

WE  DEPEND  ON OUR  DEDICATED  AND  CAPABLE  FACULTY,  AND IF WE ARE NOT ABLE TO
CONTINUE TO HIRE,  TRAIN AND RETAIN  QUALIFIED  TEACHERS,  WE MAY NOT BE ABLE TO
MAINTAIN  CONSISTENT  TEACHING  QUALITY  THROUGHOUT  OUR SCHOOL  NETWORK AND OUR
BRAND, BUSINESS AND OPERATING RESULTS MAY BE MATERIALLY AND ADVERSELY AFFECTED.

Our teachers are critical to maintaining  the quality of our programs,  services
and products and maintaining our brand and reputation, as they interact with our
students on a daily basis.  We must continue to attract  qualified  teachers who

                                       24

have  a  strong  command  of  the  subject  areas  to be  taught  and  meet  our
qualification.  We also seek to hire  teachers  who are  capable  of  delivering
innovative  and   inspirational   instruction.   We  must  provide   competitive
compensation  packages to attract and retain  qualified  teachers.  In addition,
criteria such as commitment and dedication are difficult to ascertain during the
recruitment  process, in particular as we continue to expand and add teachers to
meet rising student enrollments. We must also provide continuous training to our
teachers  so that they can stay  abreast of changes in student  demands,  market
demands and other key trends  necessary to  effectively  teach their  respective
courses.  We may not be able to hire, train and retain enough qualified teachers
to keep pace with our anticipated growth while maintaining  consistent  teaching
quality  across  many  different  schools  in  different  geographic  locations.
Shortages of qualified  teachers or decreases in the quality of our instruction,
whether  actual or perceived in one or more of our markets,  may have a material
and adverse effect on our business.

OUR BUSINESS  DEPENDS ON OUR "HQ" BRAND,  AND IF WE ARE NOT ABLE TO MAINTAIN AND
ENHANCE OUR BRAND, OUR BUSINESS AND OPERATING RESULTS MAY BE HARMED.

We believe that market awareness of our "HQ" brand has contributed significantly
to the success of our business.  We also believe that  maintaining and enhancing
the "HQ" brand is critical to maintaining our competitive advantage.  We offer a
diverse set of programs,  services and  products to middle  school  students and
other adults in different geographic locations.  As we continue to grow in size,
expand our  programs,  services and products  and extend our  geographic  reach,
maintaining quality and consistency may be more difficult to achieve.

We have initiated brand promotion  efforts in recent years, but we cannot assure
you that our new marketing  efforts will be successful in further  promoting our
brand to remain  competitive.  If we are  unable to  further  enhance  our brand
recognition and increase awareness of our programs, services and products, or if
we incur excessive marketing and promotion expenses, our business and results of
operations may be materially and adversely affected.

WE MAY LOSE OUR COMPETITIVE  ADVANTAGE AND OUR REPUTATION,  BRAND AND OPERATIONS
MAY SUFFER IF WE FAIL TO PREVENT  THE LOSS OR  MISAPPROPRIATION  OF, OR DISPUTES
OVER, OUR INTELLECTUAL PROPERTY RIGHTS.

We consider our trademarks and trade name  invaluable to our ability to continue
to  develop  and  enhance  our brand  recognition.  We have  spent over a decade
building our "HQ" brand by  developing  the  order-oriented  education  mode and
building trust among students and cooperative enterprises.  However,  preventing
trademark  and trade name  infringement,  particularly  in China,  is difficult,
costly and time-consuming  and continued  unauthorized use of our trademarks and
trade name by unrelated  third parties may damage our reputation  and brand.  In
addition,  we have spent significant time and expense  developing the content of
certain educational  materials,  such as books, magazines and other periodicals,
to enrich our product  offerings and meet students'  needs. The measures we take
to protect our trademarks,  copyrights and other  intellectual  property rights,
which  presently are based upon a combination of trademark,  copyright and trade
secret laws, may not be adequate to prevent  unauthorized  use by third parties.
Furthermore,  the application of laws governing  intellectual property rights in
China and abroad is uncertain and evolving,  and could involve substantial risks
to us. If we are unable to adequately  protect our  trademarks,  copyrights  and
other intellectual property rights, we may lose these rights, our brand name may
be harmed, and our business may suffer materially.

WE MAY BE EXPOSED TO INFRINGEMENT CLAIMS BY THIRD PARTIES,  BASED ON THE CONTENT
OF THE BOOKS AND  REFERENCE  MATERIALS  OR  MARKETING  MATERIALS  THAT WE OR OUR
LECTURERS  AUTHOR OR DISTRIBUTE OR FOR  INFORMATION  DELIVERED OR SHARED THROUGH
OUR SERVICES, WHICH COULD DISRUPT OUR BUSINESS AND CAUSE US TO INCUR SUBSTANTIAL
LEGAL COSTS, OR DAMAGE OUR REPUTATION.

We cannot  assure you that our services and products do not or will not infringe
any intellectual property rights held by third parties.  Though we have not been
involved in any claims for intellectual property infringement,  we cannot ensure
you that in the  future we would not  receive  claims of  infringement  of third
parties'  proprietary  rights  or  claims  for  indemnification  resulting  from
infringement  arising from our services or products.  We may also become subject
to claims  that  content  in the  books and  reference  materials  or  marketing
materials that we or our lecturers  author or distribute is in fact protected by
third parties' copyright ownership rights or trademark.

WE FACE SIGNIFICANT  COMPETITION IN THE VOCATIONAL TRAINING INDUSTRY,  AND IF WE
FAIL TO COMPETE EFFECTIVELY,  WE MAY LOSE OUR MARKET SHARE AND OUR PROFITABILITY
MAY BE ADVERSELY AFFECTED.

The vocational training industry in China is rapidly evolving, highly fragmented
and  competitive,  and we  expect  competition  in this  sector to  persist  and
intensify. Our student enrollments may decrease due to intense competition.  Our

                                       25

competitors  may  be  able  to  devote  greater  resources  than  we  can to the
development,  promotion  and sale of their  programs,  services and products and
respond more quickly  than we can to changes in student  needs,  market needs or
new technologies.  In addition,  the increasing use of the Internet and advances
in Internet- and computer-related  technologies,  such as web video conferencing
and  online  testing  simulators,  are  eliminating  geographic  and  cost-entry
barriers to providing private educational services. We cannot assure you that we
will be able to compete successfully  against current or future competitors.  If
we are unable to  maintain  our  competitive  position or  otherwise  respond to
competitive  pressures  effectively,  we may  lose  our  market  share  and  our
profitability may be adversely affected.

OUR BUSINESS IS SUBJECT TO SEASONAL FLUCTUATIONS,  WHICH MAY CAUSE OUR OPERATING
RESULTS TO FLUCTUATE FROM QUARTER TO QUARTER.  THIS MAY RESULT IN VOLATILITY AND
ADVERSELY AFFECT THE PRICE OF OUR STOCKS.

We have experienced, and expect to continue to experience, seasonal fluctuations
in our revenues and results of operations,  primarily due to seasonal changes in
student enrollments.  Historically, our courses tend to have the largest student
enrollments in the first semester from September 1 of each year to January 10 of
the next year.  These  seasonal  factors  resulted in the higher  revenue in the
quarter  from  September 1 to November 30 when  compared  with the quarter  from
March 1 to May 31.  Our  cost of  revenues  fluctuates  in  proportion  with the
variation  in  revenues.  Our  expenses,  however,  vary  slightly  and  do  not
necessarily  correspond with changes in our student enrollments and revenues. We
expect  quarterly  fluctuations  in our  revenues and results of  operations  to
continue. These fluctuations could result in volatility and adversely affect the
price of our stocks.  As our revenues  grow,  these  seasonal  fluctuations  may
become more pronounced.

OYA AND ITS  AFFILIATED  ENTITIES MAY BE SUBJECT TO  SIGNIFICANT  LIMITATIONS ON
THEIR ABILITY TO OPERATE  PRIVATE SCHOOLS OR MAKE PAYMENTS TO RELATED PARTIES OR
OTHERWISE  BE  MATERIALLY  AND  ADVERSELY  AFFECTED  BY  CHANGES IN PRC LAWS AND
REGULATIONS.

The principal  regulations  governing private education in China are the Law for
Promoting  Private  Education  and  the  Implementation  Rules  for  the Law for
Promoting Private Education. Under these regulations, a private school may elect
to be a school  that  does  not  require  reasonable  returns  or a school  that
requires  reasonable  returns.  At the end of each fiscal  year,  every  private
school is required to allocate a certain amount to its development  fund for the
construction  or  maintenance  of  the  school  or  procurement  or  upgrade  of
educational equipment.  In the case of a private school that requires reasonable
returns,  this  amount  shall be no less  than 25% of annual  net  income of the
school,  while in the case of a private school that does not require  reasonable
returns,  this  amount  shall be  equivalent  to no less than 25% of the  annual
increase in the net assets of the school, if any. A private school that requires
reasonable   returns  must  publicly   disclose  such  election  and  additional
information  required  under the  regulations.  A private  school shall consider
factors   such  as  the   school's   tuition,   ratio  of  the  funds  used  for
education-related  activities to the course fees collected,  admission standards
and  educational  quality when  determining  the  percentage of the school's net
income  that  would be  distributed  to the  investors  as  reasonable  returns.
However,  none of the  current  PRC laws and  regulations  provides a formula or
guidelines  for  determining  "reasonable  returns."  In  addition,  none of the
current  PRC  laws  and  regulations   sets  forth  different   requirements  or
restrictions  on a private  school's  ability to operate its education  business
based on such school's status as a school that requires  reasonable returns or a
school that does not require reasonable returns.

With regard to income tax, according to the Implementation Rules for the Law for
Promoting  Private  Education,  private  schools that do not require  reasonable
returns are entitled to the same  preferential  tax treatment as public schools,
while  preferential  tax  treatment  policies   applicable  to  private  schools
requiring   reasonable  returns  are  separately   formulated  by  the  relevant
authorities under the State Council. To date,  however, no separate  regulations
or policies have been promulgated by the relevant authorities in this regard. As
a result, our private schools are subject to the specific  requirements of their
respective  local  tax  authorities,  which  vary  from  location  to  location.
Currently,  neither  Changsha  Huanqiu nor Shaoshan  Huanqiu is  registered as a
school that requires reasonable returns.

The current PRC laws and regulations  governing private education may be amended
or replaced by new laws and regulations that (i) impose significant  limitations
on the ability of our schools to operate their  business,  charge course fees or
make payments to related parties for services received, (ii) specify the formula
for  calculating  "reasonable  returns,"  or (iii) change the  preferential  tax
treatment  policies  applicable  to  private  schools.  Changes  in PRC laws and
regulations  governing  private  education or otherwise  affecting Oya's and its
affiliated  entities'  operations  could  materially  and  adversely  affect our
business prospects and results of operations.

                                       26

WE MAY NEED ADDITIONAL FINANCING BUT MAY NOT BE AVAILABLE TO FIND SUCH FINANCING
ON SATISFACTORY TERMS OR AT ALL.

Our  capital  requirements  may be  accelerated  as a  result  of many  factors,
including  timing of  development  activities,  underestimates  of budget items,
unanticipated expenses or capital expenditures, and future business acquisitions
and  combinations.  Consequently,  we may need to seek additional debt or equity
financing,  which may not be available on favorable  terms, if at all, and which
may be dilutive to our stockholders.

We may seek to  raise  additional  capital  through  public  or  private  equity
offerings,  debt financings or additional corporate  collaboration and licensing
arrangements.  To the  extent we raise  additional  capital  by  issuing  equity
securities,  our  stockholders  may experience  dilution.  To the extent that we
raise additional  capital by issuing debt securities,  we may incur  substantial
interest obligations,  may be required to pledge assets as security for the debt
and may be constrained by restrictive  financial and/or  operational  covenants.
Debt  financing  would  also  be  superior  to  our  stockholders'  interest  in
bankruptcy or liquidation.

We cannot  assure you that  financing  will be  available in amounts or on terms
acceptable  to us, if at all.  Any  failure by us to raise  additional  funds on
terms  favorable to us, or at all,  could have a material  adverse effect on our
business, financial condition and results of operations.

FUTURE ACQUISITIONS MAY HAVE AN ADVERSE EFFECT ON OUR BUSINESS OPERATIONS.

If we are presented with appropriate  opportunities,  we may acquire  additional
schools,  assets, or businesses that are complementary to our existing business.
Future acquisitions and the subsequent  integration of new assets and businesses
into our own would require  significant  attention from our management and could
result in a diversion of resources  from our  existing  business,  which in turn
could have an adverse  effect on our  business  operations.  Acquired  assets or
businesses  may not  generate  the  financial  results we expect.  In  addition,
acquisitions could result in the use of substantial amounts of cash, potentially
dilutive issuances of equity securities,  the occurrence of significant goodwill
impairment charges and exposure to potential unknown liabilities of the acquired
business.  Moreover, the costs of identifying and consummating  acquisitions may
be significant. In addition to possible shareholders' approval, we may also have
to obtain approvals and licenses from the relevant government authorities in the
PRC for the  acquisitions  and to  comply  with  any  applicable  PRC  laws  and
regulations,  which could result in increased  costs and delay. We cannot assure
you that we will be able to effectively and efficiently manage the growth of our
operations,  recruit and retain qualified teachers and management  personnel and
integrate  new  schools  into our  operations.  Any failure to  effectively  and
efficiently manage our expansion may materially and adversely affect our ability
to capitalize on new business  opportunities,  which in turn may have a material
adverse impact on our financial condition and results of operations.

OUR FINANCIAL  PERFORMANCE AND PROSPECTS COULD BE AFFECTED BY NATURAL CALAMITIES
OR HEALTH EPIDEMICS.

Our business could be materially and adversely affected by natural calamities or
health epidemics such as avian influenza,  severe acute respiratory  syndrome or
other epidemics.  In recent years,  there were reports regarding the occurrences
of avian  influenza in various parts of China,  including a few confirmed  human
cases and deaths.  Any occurrences of natural calamities or epidemics may result
in the postponement or rescheduling of the courses we provide, which may in turn
have an adverse  impact on our revenues  and  performance.  In addition,  if our
employees are affected by natural calamities or contagious or virulent diseases,
we may fail to provide our training courses,  materials and services in a timely
manner, which will have an adverse impact on our financial performance.  We have
not adopted any written  preventive  measures or contingency plans to combat any
future natural  calamities or outbreak of epidemics.  Any natural  calamities or
prolonged  recurrence of adverse public health  developments in China may have a
material and adverse effect on our business operations.

WE DO NOT HAVE ANY LIABILITY OR BUSINESS DISRUPTION  INSURANCE,  AND A LIABILITY
CLAIM AGAINST US DUE TO INJURIES SUFFERED BY OUR STUDENTS OR OTHER PERSON AT OUR
FACILITIES OR OTHER  WORKPLACES  COULD  ADVERSELY  AFFECT OUR REPUTATION AND OUR
FINANCIAL RESULTS.

We could be held  liable  for  accidents  that  occur at our  schools  and other
workplaces  where  our  students  accept  practical  trainings.  In the event of
on-site food poisoning,  personal injuries, fires or other accidents suffered by
students or other people,  we could face claims alleging that we were negligent,
provided  inadequate  supervision or were otherwise liable for the injuries.  We
currently do not have any liability insurance or business disruption  insurance.
A successful liability claim against us due to injuries suffered by our students
or other people at our facilities or other workplaces could adversely affect our
reputation and our financial results.  Even if unsuccessful,  such a claim could

                                       27

cause unfavorable  publicity,  require substantial cost to defend and divert the
time and attention of our management.

RISKS RELATED TO OUR CORPORATE STRUCTURE

IF THE PRC GOVERNMENT FINDS THAT THE AGREEMENTS THAT ESTABLISH THE STRUCTURE FOR
OPERATING  OUR  EDUCATION  BUSINESS DO NOT COMPLY WITH  APPLICABLE  PRC LAWS AND
REGULATIONS, WE COULD BE SUBJECT TO SEVERE PENALTIES.

PRC laws and  regulations  currently  require any foreign entity that invests in
the education  business in China to be an educational  institution with relevant
experience in providing  educational services outside China. Global Education is
not an educational institution and does not provide educational services.  Under
the Regulations of the People's Republic of China on Chinese-Foreign Cooperation
in Operating Schools, foreign educational  institutions,  other organizations or
individuals  are  prohibited  from  unilaterally  establishing  schools or other
educational  institutions  providing education mainly to Chinese citizens within
the territory of China. Accordingly, WFOE, which is considered foreign-invested,
is currently ineligible to apply for the required education licenses and permits
in China.  We  conduct  our  education  business  in China  through  contractual
arrangements  with Oya, its  shareholders  and affiliated  entities.  Oya is our
consolidated  entity  directly  owned by Guangwen He and Yabin  Zhong.  Changsha
Huanqiu and Shaoshan Huanqiu,  owned by Guangwen He, hold the requisite licenses
and permits necessary to conduct our education  business and operate our schools
in China.  We have been and are  expected to continue to be dependent on Oya and
its affiliated  entities to operate our education  business until we qualify for
direct  ownership  of  educational  businesses  in China.  We have  entered into
contractual  arrangements with Oya and its  shareholders,  pursuant to which we,
through  our wholly  owned  subsidiary  in China,  provide  exclusive  technical
support,  education  service  support  and other  consulting  services to Oya in
exchange for payments  from them. In addition,  we have entered into  agreements
with  Oya  and  each  of the  shareholders  of  Oya,  which  provide  us  with a
substantial ability to control Oya and its affiliated entities.

If we, WFOE,  Oya or our  consolidated  private  schools  (Changsha  Huanqiu and
Shaoshan  Huanqiu)  are found to be in  violation  of any existing or future PRC
laws or regulations or fail to obtain or maintain any of the required permits or
approvals,  the relevant PRC  regulatory  authorities  including the Ministry of
Education  ("MOE"),  which  regulates the education  industry,  would have broad
discretion in dealing with such violations, including:

     *    revoking the business and operating licenses of our PRC subsidiary and
          consolidated entities;
     *    discontinuing  or  restricting  the  operations  of any  related-party
          transactions among our PRC subsidiary and consolidated entities;
     *    imposing  fines  or  other  requirements  with  which  we or  our  PRC
          subsidiary and consolidated entities may not be able to comply;
     *    requiring  us or our  PRC  subsidiary  and  consolidated  entities  to
          restructure the relevant ownership structure or operations; or
     *    restricting  or  prohibiting  our use of the  proceeds  of our  future
          offering to finance our business and operations in China.

The imposition of any of these  penalties could result in a material and adverse
effect on our ability to conduct our business.

WE RELY ON  CONTRACTUAL  ARRANGEMENTS  WITH  OYA  AND ITS  SHAREHOLDERS  FOR OUR
OPERATIONS,  WHICH MAY NOT BE AS EFFECTIVE IN PROVIDING  OPERATIONAL  CONTROL AS
DIRECT OWNERSHIP.

We have relied and expect to continue to rely on contractual  arrangements  with
Oya and its shareholders to operate our education business. For a description of
these contractual arrangements,  see "Contractual Arrangements between WFOE, Oya
and  Its  Shareholders",  "Contractual  Arrangements  for the  Operation  of Two
Private Vocational  Schools" and "Contractual  Arrangements for the Operation of
Six Public Vocational  Schools".  These  contractual  arrangements may not be as
effective in providing us with control over Oya as direct  ownership.  If we had
direct  ownership  of Oya,  we  would  be  able  to  exercise  our  rights  as a
shareholder  to effect  changes in the board of directors of Oya,  which in turn
could effect changes,  subject to any applicable fiduciary  obligations,  at the
management level.  However,  under the current  contractual  arrangements,  as a
legal matter, if Oya or any of its shareholders and affiliated entities fails to

                                       28

perform its or his respective obligations under these contractual  arrangements,
we  may  have  to  incur   substantial  costs  and  resources  to  enforce  such
arrangements,  and rely on legal  remedies  under  PRC laws,  including  seeking
specific  performance or injunctive relief, and claiming damages,  which may not
be effective. For example, if the shareholders of Oya were to refuse to transfer
their  equity  interest in Oya to us or our  designee  when we exercise the call
option pursuant to these contractual arrangements,  or if they were otherwise to
act in bad faith toward us, then we may have to take legal action to compel them
to fulfill their  contractual  obligations.  In addition,  we may not be able to
renew these contracts with Oya and/or its shareholders if the beneficial  owners
of Oya do not  act in the  best  interests  of our  company  when  conflicts  of
interest arise between their dual roles as  shareholders of Oya and directors of
our  company.  See "The  shareholders  of Oya may have  potential  conflicts  of
interest with us, which may  materially  and  adversely  affect our business and
financial condition."

Many of these contractual  arrangements are governed by PRC laws and provide for
the resolution of disputes through  arbitration in the PRC.  Accordingly,  these
contracts  would be  interpreted  in  accordance  with PRC laws and any disputes
would be resolved in accordance with PRC legal procedures.  Uncertainties in the
PRC  legal  system  could  limit  our  ability  to  enforce  these   contractual
arrangements.   In  the  event  we  are  unable  to  enforce  these  contractual
arrangements,  we may not be able to exert  effective  control  over our Chinese
consolidated entities, and our ability to conduct our business may be negatively
affected.

THE SHAREHOLDERS OF OYA MAY HAVE POTENTIAL  CONFLICTS OF INTEREST WITH US, WHICH
MAY MATERIALLY AND ADVERSELY AFFECT OUR BUSINESS AND FINANCIAL CONDITION.

The  shareholders  of Oya are also the  directors of our  company.  Conflicts of
interests  between  their dual roles may arise.  We cannot  assure you that when
conflicts of interest  arise,  any or all of these  individuals  will act in the
best  interests of our company or those  conflicts of interests will be resolved
in our favor.  In addition,  these  individuals  may breach or cause Oya and its
affiliated  entities  to breach or  refuse  to renew  the  existing  contractual
arrangements  that  allow  us to  effectively  control  Oya and  its  affiliated
entities,  and receive economic  benefits from them.  Currently,  we do not have
existing  arrangements to address potential  conflicts of interest between these
individuals and our company.  We rely on these  individuals to abide by the laws
of the United  States and China,  both of which  provide  that  directors  owe a
fiduciary  duty to the company,  which requires them to act in good faith and in
the best  interests of the company and not to use their  positions  for personal
gain. If we cannot resolve any conflicts of interest or disputes  between us and
the beneficial owners of Oya, we would have to rely on legal proceedings,  which
could result in disruption of our business and substantial uncertainty as to the
outcome of any such legal proceedings.

CONTRACTUAL   ARRANGEMENTS  WE  HAVE  ENTERED  INTO  AMONG  WFOE,  OYA  AND  ITS
SHAREHOLDERS MAY BE SUBJECT TO SCRUTINY BY THE PRC TAX AUTHORITIES AND A FINDING
THAT WE OR OYA AND ITS  SHAREHOLDERS  OWE ADDITIONAL  TAXES COULD  SUBSTANTIALLY
REDUCE OUR CONSOLIDATED NET INCOME AND THE VALUE OF YOUR INVESTMENT.

Under PRC laws and  regulations,  arrangements  and  transactions  among related
parties  may be subject to audit or  challenge  by the PRC tax  authorities.  We
could face  material  and adverse tax  consequences  if the PRC tax  authorities
determine that the contractual arrangements among WFOE, Oya and its shareholders
do not represent an arm's-length  price and adjust Oya's income in the form of a
transfer pricing  adjustment.  A transfer pricing  adjustment could, among other
things,  result in a  reduction,  for PRC tax  purposes,  of expense  deductions
recorded by Oya, which could in turn increase its tax liabilities.  In addition,
the PRC tax  authorities may impose late payment fees and other penalties to our
consolidated  entities for under-paid  taxes. Our consolidated net income may be
materially and adversely  affected if our affiliated  entities' tax  liabilities
increase  or if they  are  found to be  subject  to late  payment  fees or other
penalties.

RISKS RELATED TO DOING BUSINESS IN CHINA

ALL OF OUR ASSETS ARE LOCATED IN THE PRC AND ANY ADVERSE CHANGES IN PRC ECONOMIC
AND  POLITICAL  POLICIES  COULD HAVE A MATERIAL  ADVERSE  EFFECT ON THE  OVERALL
ECONOMIC GROWTH OF CHINA, WHICH COULD REDUCE THE DEMAND FOR OUR SERVICE AND HARM
OUR RESULTS OF OPERATIONS.

We carry on all of our  business  and  generate  all of our revenues in the PRC.
Accordingly,  our  business,  financial  condition,  results of  operations  and
prospects  are  affected   significantly   by  economic,   political  and  legal
developments  in the PRC.  The PRC economy  differs  from the  economies of most
developed countries in many respects, including:

                                       29

     *    the higher level of government involvement;
     *    the early stage of  development of the  market-oriented  sector of the
          economy;
     *    the rapid growth rate;
     *    the higher level of control over foreign exchange;
     *    the allocation of resources; and
     *    The balance of payment position.

The  PRC  economy  has  been  transitioning  from a  planned  economy  to a more
market-oriented  economy,  and as a key  market in the global  economy,  is also
influenced by worldwide economic conditions including the recent global economic
slowdown. For the past three decades the PRC government has implemented economic
reform measures  emphasizing  utilization of market forces in the development of
the PRC economy.  Some of these  measures  will benefit the overall PRC economy,
but may have a negative  effect on us. Our  business,  financial  condition  and
results of operations may be adversely affected by:

     *    changes in PRC political, economic and social conditions;
     *    changes  in  policies  of  the  PRC  government,   including   without
          limitation,  changes in policies  affecting private business,  foreign
          investment and vocational training industry;
     *    changes  in laws and  regulations  or the  interpretation  of laws and
          regulations;
     *    measures which may be introduced to control inflation or deflation;
     *    changes in the rate or method of taxation; and
     *    imposition  of  additional  restrictions  on currency  conversion  and
          remittances abroad.

China's  social and political  conditions are also not as stable as those of the
United States and other developed  countries.  The PRC government has previously
taken actions to stabilize the country's economy and any possible social unrest.
It has  implemented  various  measures  intended to create  stable  momentum and
growth.  We cannot assure that such growth will be sustained in the future.  Any
sudden  changes to China's  political  system or the  occurrence  of  widespread
social  unrest  could have a material  adverse  effect on the  overall  economic
growth, which in turn could have a material adverse effect on our businesses.

OUR BUSINESS IS LARGELY SUBJECT TO THE UNCERTAIN LEGAL  ENVIRONMENT IN CHINA AND
LEGAL PROTECTION COULD BE LIMITED TO YOU AND US.

We are a holding  company,  and we conduct our  business  primarily  through our
consolidated  entities  incorporated in China. We and our consolidated  entities
are generally subject to laws and regulations  applicable to foreign investments
in  China.  Furthermore,   Chinese  law  governs  almost  all  of  our  material
agreements. The PRC legal system is based on written statutes. Unlike common law
systems,  it is a system  in  which  prior  court  decisions  may be  cited  for
reference but have limited  precedential  value.  Since 1979, the PRC government
has been developing a comprehensive  system of commercial laws, and considerable
progress has been made in introducing laws and regulations dealing with economic
matters,  such as foreign  investment,  corporate  organization  and governance,
commerce,  taxation  and  trade.  However,  as these  laws and  regulations  are
relatively  new, and due to the limited  volume of published  cases and judicial
interpretation  and  their  lack  of  precedential  force,   interpretation  and
enforcement of these laws and  regulations  involve  significant  uncertainties,
which may limit legal protections available to us. In addition,  some regulatory
requirements   issued  by  certain  PRC  government   authorities   may  not  be
consistently applied by other government authorities (including local government
authorities),  thus making strict  compliance  with all regulatory  requirements
impractical.  Furthermore,  intellectual  property  rights  and  confidentiality
protections in China may not be as effective as in the U.S. These  uncertainties
could limit the legal protections available to us and investors.

IT IS  DIFFICULT TO ACQUIRE  JURISDICTION  AND ENFORCE  LIABILITIES  AGAINST OUR
OFFICERS, DIRECTORS AND ASSETS BASED IN CHINA.

As majority of our officers and our  executive  directors are residents of China
and not of the U.S.,  and  substantially  all the  assets of these  persons  are
located  outside the U.S. As a result,  it could be difficult  for United States
investors to enforce their legal rights,  effect service of process in the U.S.,
or to enforce a judgment  obtained in the U.S.  against  our  Chinese  officers,
directors and entities.  There is also  uncertainty  as to whether the courts in
China  would  enforce  judgments  of  United  States  courts  against  us or our
directors  and  officers  based  on  the  civil  liabilities  provisions  of the
securities  laws of the  United  States or any other  state,  or  adjudicate  an
original  action brought in China based upon the  securities  laws of the United
States or any other state. Further, it is unclear if extradition treaties now in

                                       30

effect between the United States and China would permit effective enforcement of
criminal penalties of the Federal  securities laws. In addition,  any litigation
in China may be protracted and result in substantial  costs and diversion of our
resources and management attention.

RESTRICTIONS  ON CURRENCY  EXCHANGE MAY LIMIT OUR ABILITY TO RECEIVE AND USE OUR
REVENUES EFFECTIVELY AND LIMIT THE ABILITY OF OUR CHINESE SUBSIDIARIES TO OBTAIN
FINANCING.

All of our revenues and expenses are denominated in Renminbi.  As a result,  any
restrictions on currency exchange may limit its ability to use revenue generated
in Renminbi to:

     *    fund business activities outside the PRC;
     *    settle and repay its indebtedness; and
     *    pay out dividends to its shareholders.

Under China's existing foreign exchange  regulations,  our Chinese  subsidiaries
may purchase foreign currencies for settlement of current account  transactions,
including  payments of dividends to us,  without  prior  approval from the State
Administration  of  Foreign  Exchange,   or  SAFE,  by  complying  with  certain
procedural  requirements.  However,  we cannot  assure you that that the Chinese
government  will not take further  measures in the future to restrict  access to
foreign  currencies  for  current  account  transactions.  Furthermore,  Foreign
exchange  transactions  under the capital account will be subject to significant
foreign  exchange  controls and require the approval of or need to register with
Chinese government  authorities,  including SAFE.  Capital account  transactions
refer to inflows and outflows of capital,  produce  increases or  reductions  in
debt and equity,  including direct investments,  various types of borrowings and
investments in securities.  If our Chinese  subsidiaries borrow foreign currency
through loans from us or other foreign  lenders,  these loans must be registered
with SAFE and if the loans exceed certain borrowing limits,  must be approved by
SAFE. In addition, if we finance the subsidiaries by means of additional capital
contributions,   these  capital   contributions  must  be  approved  by  certain
government authorities,  including the Ministry of Commerce, or their respective
local  counterparts.  These limitations  could affect our Chinese  subsidiaries'
ability to obtain foreign exchange through debt or equity  financing,  including
by means of loans or capital contributions from us.

RECENT PRC REGULATIONS  RELATING TO CROSS-BORDER  MERGERS AND  ACQUISITIONS  MAY
IMPACT US.

On August 8, 2006, six Chinese  regulatory  agencies,  including the Ministry of
Commerce,  China Securities Regulatory Commission ("CSRC") and the SAFE, jointly
issued the  Regulation  on Mergers and  Acquisitions  of Domestic  Companies  by
Foreign  Investors,  or the New M&A Rule, which became effective on September 8,
2006,  to  more  effectively   regulate  foreign   investment  in  PRC  domestic
enterprises.  The new M&A Rule also has certain provisions that require offshore
special purpose  vehicles formed for the purpose of acquiring  Chinese  domestic
companies  and  directly or  indirectly  established  or  controlled  by Chinese
entities or  individuals,  to obtain the  approval of the CSRC prior to publicly
listing their securities on an overseas stock market. On September 21, 2006, the
CSRC  published on its official  website a notice  specifying  the documents and
materials that are required to be submitted for obtaining CSRC approval.

It is not clear how the provisions in the new regulation  regarding the offshore
listing and trading of the securities of a special  purpose vehicle apply to us.
We  believe,  based  on the  interpretation  of the new  regulation,  that  CSRC
approval is not required for this reverse acquisition.  Since the new regulation
has only recently been adopted,  there remains some  uncertainty  as to how this
regulation  will be interpreted or  implemented.  If the CSRC or another Chinese
regulatory agency subsequently  determines that the CSRC's approval is required,
we may face sanctions by the CSRC or another Chinese  regulatory agency. If this
happens,  these  regulatory  agencies  may  impose  fines and  penalties  on our
operations in China, limit our operating  privileges in China, delay or restrict
the  repatriation of our net proceeds from future offering into China,  restrict
or prohibit  payment or remittance of dividends to us or take other actions that
could have a  material  adverse  effect on our  business,  financial  condition,
results of operations, and our reputation.

WE ARE SUBJECT TO RISKS  PRESENTED  BY THE FOREIGN  EXCHANGE  RATE  BETWEEN U.S.
DOLLARS AND RENMINBI.

We publish our financial statements in U.S. dollars, while all of our revenue is
denominated  in Renminbi.  The value of our common stock will be affected by the
foreign  exchange rate between U.S.  dollars and Renminbi.  Since 2005,  the PRC
government has managed  floating  exchange rate system to allow the value of the
Renminbi to fluctuate  within a regulated band based on market supply and demand
and by reference to a basket of currencies.  However, we cannot predict when the

                                       31

PRC government will allow free  conversion of Renminbi into foreign  currencies.
For example,  to the extent that we need to convert U.S.  dollars into  Renminbi
for our operational  needs and should the Renminbi  appreciate  against the U.S.
dollar at that time,  our financial  position may be harmed.  Conversely,  if we
decide to convert our  Renminbi  into U.S.  dollars for the purpose of declaring
dividends on our common stock or for other business purposes and the U.S. dollar
appreciates  against the Renminbi,  the U.S.  dollar  equivalent of our earnings
from our subsidiaries in China would be reduced.

RISKS RELATED TO THE MARKET FOR OUR STOCK

OUR  COMMON  STOCK  IS  QUOTED  ON THE OTC  BULLETIN  BOARD  WHICH  MAY  HAVE AN
UNFAVORABLE IMPACT ON OUR STOCK PRICE AND LIQUIDITY.

Our  common  stock is quoted on the OTCBB  under the symbol  "GSTR.OB".  The OTC
Bulletin  Board is a  significantly  more limited market than the New York Stock
Exchange or NASDAQ system. The quotation of our shares on the OTC Bulletin Board
may  result  in a less  liquid  market  available  for  existing  and  potential
stockholders  to trade  shares of our common  stock,  could  depress the trading
price of our  common  stock and could  have a  long-term  adverse  impact on our
ability to raise capital in the future.

OUR PRINCIPAL STOCKHOLDER HAS THE POWER TO CONTROL OUR BUSINESS.

Our principal  stockholder,  Nicestar  International Limited, owns 62.12% of our
common  stock as of  February  11,  2010.  As a result,  Nicestar  International
Limited has the ability to elect all of our  directors and to approve any action
requiring  stockholder action,  without the vote of any other stockholders.  Our
principal  stockholder  may also have the effect of  delaying  or  preventing  a
future change in control,  impeding a merger,  consolidation,  takeover or other
business  combination  or  discourage a potential  acquirer from making a tender
offer.

WE ARE SUBJECT TO PENNY STOCK REGULATIONS AND RESTRICTIONS.

The SEC has adopted  regulations which generally define so-called "penny stocks"
to be an equity security that has a market price less than $5.00 per share or an
exercise price of less than $5.00 per share, subject to certain exemptions. As a
"penny  stock,"  our  common  stock may become  subject to Rule 15g-9  under the
Exchange Act of 1934,  or the "Penny Stock Rule".  This rule imposes  additional
sales  practice  requirements  on  broker-dealers  that sell such  securities to
persons other than established customers and "accredited  investors" (generally,
individuals with a net worth in excess of $1,000,000 or annual incomes exceeding
$200,000, or $300,000 together with their spouses).  For transactions covered by
Rule 15g-9, 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.  As a result,  this rule may affect  the  ability of
broker-dealers  to sell our  securities and may affect the ability of purchasers
to sell any of our securities in the secondary market.

For any transaction  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 sales  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 stock.

There can be no assurance  that our common stock will qualify for exemption from
the Penny Stock Rule.  In any event,  even if our common  stock were exempt from
the Penny  Stock  Rule,  we would  remain  subject  to Section  15(b)(6)  of the
Securities  Exchange  Act of 1934,  or "Exchange  Act",  which gives the SEC the
authority to restrict any person from  participating  in a distribution of penny
stock, if the SEC finds that such a restriction would be in the public interest.

STANDARDS FOR COMPLIANCE WITH SECTION 404 OF THE  SARBANES-OXLEY ACT OF 2002 ARE
UNCERTAIN,  AND IF WE FAIL TO COMPLY IN A TIMELY  MANNER,  OUR BUSINESS COULD BE
HARMED AND OUR STOCK PRICE COULD DECLINE.

Rules  adopted by the SEC pursuant to Section 404 of the  Sarbanes-Oxley  Act of
2002 require annual assessment of our internal control over financial reporting,
and  attestation  of this  assessment  by our company's  independent  registered
public accountants. We may encounter problems or delays in completing activities
necessary  to  make  an  assessment  of  our  internal  control  over  financial
reporting.  In addition,  the attestation process by our independent  registered
public  accountants is new and we may encounter problems or delays in completing

                                       32

the implementation of any requested improvements and receiving an attestation of
our assessment by our independent  registered public  accountants.  If we cannot
assess our  internal  control over  financial  reporting  as  effective,  or our
independent  registered public  accountants are unable to provide an unqualified
attestation report on such assessment,  investor  confidence and share value may
be negatively impacted.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Following is management's discussion and analysis of certain significant factors
which have affected our  financial  position and  operating  results  during the
periods included in the accompanying  consolidated financial statements, as well
as  information  relating  to the plans of our current  management.  This report
includes   forward-looking   statements.   Generally,   the  words   "believes,"
"anticipates,"   "may,"  "will,"  "should,"  "expect,"   "intend,"   "estimate,"
"continue,"  and  similar  expressions  or the  negative  thereof or  comparable
terminology are intended to identify forward-looking statements. Such statements
are subject to certain risks and uncertainties,  including the matters set forth
in this report or other  reports or  documents we file with the  Securities  and
Exchange  Commission  from time to time,  which  could cause  actual  results or
outcomes to differ materially from those projected. Undue reliance should not be
placed  on these  forward-looking  statements  which  speak  only as of the date
hereof. We undertake no obligation to update these forward-looking statements.

The following  discussion and analysis  should be read in  conjunction  with our
consolidated  financial  statements  and the  related  notes  thereto  and other
financial information contained elsewhere in this Form 8-K.

OVERVIEW

The Company was organized under the laws of the State of Delaware under the name
of Green Star Mining Corp. The Company became an OTC-listed  reporting  (Section
15(d))  issuer on September 11, 2008 under the ticker  "GSTR.OB".  The Company's
CUSIP Number is 393409 107.

On February 11, 2010, the Company  completed a reverse  acquisition  transaction
with Risetime Group Limited ("Risetime"),  a company incorporated under the laws
of British Virgin Islands.  The exchange was  consummated  under the laws of the
State of  Delaware  and  pursuant to the terms of the Share  Exchange  Agreement
dated as of February 8, 2010 ("Share Exchange Agreement").

Pursuant to the Share Exchange  Agreement,  the Company issued 20,500,000 shares
of its  common  stock,  par value  $0.0001  per  share,  to the  stockholder  of
Risetime,  Nicestar  International Limited ("Nicestar"),  representing 62.12% of
the  Company's  issued and  outstanding  common  stock,  in exchange for the one
outstanding share of Risetime held by Nicestar.  Immediately after giving effect
to the reverse  transaction,  the Company  had  33,000,000  shares of its common
stock  outstanding.  Pursuant to this exchange,  Risetime  became a wholly-owned
subsidiary of the Company.

Most of the business operations of Risetime, namely our operation, are conducted
through  Risetime's  Chinese  variable  interest  entity - Hunan  Oya  Education
Technology Co., Ltd. ("Oya"),  a customized  educational  service provider.  Oya
carries out the "Customized  Education"  models in China and offers a wide range
of  educational  programs and services  through  vocational  secondary  schools,
consisting primarily of education programs for various vocational skills, school
logistic  services and  development of educational  materials.  We have abundant
student  sources that cover 21 provinces,  including  graduates from junior high
schools,  senior high schools and junior colleges,  unemployed  people and rural
labor force.  Up to the twelve months ended August 31, 2009, the employment rate
remained 100% for the students who graduated from our educational programs.

Since the entry into WTO, China has become the manufacturing center of the world
and one of the best fund  destinations.  In line with the high  economic  growth
rate, demands for technicians with specific skills have increased  dramatically.
To meet the requirements, the Chinese government issued several regulations such
as Vocational  Education Law of the People's  Republic of China,  Regulations of
the  People's  Republic of China on  Chinese-Foreign  Cooperation  in  Operating
Schools,  and Law of the People's Republic of China on the for Promoting Private
Education to enhance the development of the vocational education industry. Under
such  preferential  policies,  we have  experienced  significant  growth  in our
business in recent years. Our net income increased from $7,797,558 in the twelve
months ended August 31, 2008 to  $10,667,175  in the twelve  months ended August
31,  2009,  demonstrating  an annual  growth rate of 36.80%.  As of November 30,
2009,  we have 2,094  faculty  members,  625  supporting  staff and a think-tank
consisting of 20 part-time expert consultants.  As of November 30, 2009, we have

                                       33

operated eight vocational schools,  established  employee supplying and training
relationships  with  nearly 120  enterprises,  which are  located  mainly in the
Yangtze River Delta (radiating from Shanghai to Nanjing,  Hangzhou, Wuxi, Ningbo
and other  coastal  areas),  the Pearl River Delta  (radiating  from Shenzhen to
Dongguan,  Guangzhou,  Huizhou,  Panyu,  Qingyuan,  Shaoguan  and other  coastal
areas), and many inland provinces in China.

For the twelve months ended August 31, 2009, our total revenue was  $36,111,358,
representing  an increase of $7,307,375  or 25.37% as compared with  $28,803,983
for the same period of 2008. Our gross profit for the twelve months ended August
31, 2009 was  $13,274,936,  representing  an increase of $3,664,132 or 38.13% as
compared  with  $9,610,804  for the same period of prior year.  The gross profit
accounted  for  36.76% of  revenues,  the net  income  accounted  for  29.54% of
revenues for the twelve months ended August 31, 2009,  representing increases as
33.37% and 27.07%  respectively with the same period of prior year. As of August
31, 2009, the balance of current assets was  $15,891,344;  the net book value of
fixed assets and intangible  assets was $14,862,590  and $477,339  respectively;
total assets were $31,231,273.  Current  liabilities were $3,862,203,  long-term
liabilities  were $402,601 and the balance of total  liabilities was $4,264,804,
as of August 31, 2009.

OPERATING ACTIVITIES

ORDER-ORIENTED EDUCATION

Mr.  Guangwen He is the founder and CEO of Oya Education  Technology  Co., Ltd.,
Changsha Huanqiu  Vocational  Secondary  School and Shaoshan Huanqiu  Vocational
Technical  Secondary  School.  He has been engaged in  vocational  education and
related  investments  since  1994.  "Order-oriented  Education",  or  customized
education,  was initiated by Mr. Guangwen He and currently is our main operation
mode. As of August 31, 2009, we run eight vocational  schools in total,  namely,
Changsha  Huanqiu  Vocational  Secondary  School,  Shaoshan  Huanqiu  Vocational
Technical  Secondary School.,  Shaoshan  Vocational  Secondary School,  Yingjing
Vocational School, Tianquan Vocational School, Shimian Vocational School, Lushan
Vocational School and Shaoyang Industrial  Vocational  Technical School. All are
via exclusive business  cooperation  agreements.  As of August 31, 2009, we have
29,883 current students in total.

Order-oriented   Education  refers  to  the  educational  program  that  tailors
vocational  education  and training via  cooperation  agreements  between us and
various enterprises. Under Order-oriented Education, we design and offer courses
to meet the specific needs of target  employers.  We first try to understand the
requirements  of the  industry,  such as the  specific  skills and the number of
potential  employees that are needed,  and sign  cooperation  contracts with the
enterprises.  Our  schools  then  customize  the  curriculums  according  to the
specific requirements.  At this stage, our revenue is derived from the students'
tuition and is recognized proportionately within the semester.

In  the  winter  and  summer  break,   work-study   programs,   i.e.  off-campus
internships,  are arranged for  students.  Our teachers work as the team leaders
for these students who are sent to different enterprises in groups. Through such
on-field  practice,   students   understand  the  business  atmosphere  and  the
production  process.  They prepare  themselves  with skills to meet the specific
requirements of the enterprises.  As a result,  students are competent for their
position without further training once they graduate from our secondary schools.

For the internship arrangement, commissions are charged to the enterprises based
on the number of students they receive and we also obtain  management  fees from
students  with a fixed rate per student per month.  Such  revenue is  recognized
upon the completion of the internship  arrangement.  Upon  graduation,  eligible
students  are  usually  hired by the same  enterprises  in which  they  take the
internship. In such instances,  students are to make a one-off payment to us for
employment  recommendations.  Based on the  majors we design  and the  number of
students we offer,  we collect  commissions for employment  recommendation  from
recruiters  at a fixed  amount per person.  We  recognize  such revenue upon the
completion of all the services related to the job arrangement.

"Order-oriented  Education"  reflects the resource  sharing  between schools and
enterprises.  It benefits  our  students in their job  hunting  endeavors  after
graduation.  As a  consequence,  student  recruitment  witnessed  a  significant
expansion  in recent  years  for our 8 schools  that are  located  in  Shaoshan,
Changsha and Shaoyang of Hunan Province,  and in Lushan,  Shimian,  Tianquan and
Yingjing of Sichuan Province, respectively. To carry out the customized training
program, we set up cooperative  relationships with approximately 120 enterprises
as of August 31, 2009,  including Fuji Xerox  Technology  (Shenzhen)  Co., Ltd.,

                                       34

Flextronics  International (Zhuhai Doumen) Industrial Park, BYD Company Limited,
Shenzhen Sanyo Huaqiang Laser Electronic Co., Ltd.,  Foxconn  Technology  Group,
Olympus Shenzhen  Industrial,  Shenzhen  Seg-Hitachi and NEC Wuxi Branch,  among
many others.

RAIN-DEW PLAN, TAKE-OFF PROJECT

On  December  28,  2007,  the State  Council  Leading  Group  Office of  Poverty
Alleviation and Development of the People's Republic of China launched "Rain-dew
Plan  o  Take-off   Project"  (the  "Project")   together  with  China  Overseas
Scholarship  Development  Foundation  in Hunan  Province.  The  Project  aims to
support the students  with  financial  hardship,  below the age of 25, who newly
graduate  from junior and high schools in middle and western  China,  to receive
the continuing  educational program.  Students under the Project are recommended
for work at  enterprises  located in Yangtze  River  Delta and Pearl River Delta
after they finish the vocational or technical  training  programs in our schools
that  last for one to three  years.  Some of the  students  can even  apply  for
overseas  education  after  they  graduate  from  our  schools.  China  Overseas
Scholarship  Development  Foundation is responsible for paying subvention to the
students  under the Project,  including the tuitions and  miscellaneous  fees as
required by the customized educational program.  Students only need to pay their
living expenses and travel expenses during the educational program.

Our school in Changsha became one of the educational program providers under the
Project  since the second  semester of 2008.  The Project  provides an important
source of our  students.  During the first year of the project,  5,310  students
were enrolled from 18 cities or areas and majoring in Computer and  Application,
Application  of  Electronics  Technology,   Apparel  Design  and  Manufacturing,
E-commerce  and others.  The number of students  from the Project  increased  to
11,673 as at November 30, 2009 and is expected to increase further in the coming
year.

PROSPECT

Under economic  globalization,  enterprises  in China are expanding  faster than
ever and this has resulted in a serious shortage of skilled personnel. According
to the Vocational  Education  5-Year  Development Plan issued on May 17, 2007 by
the Ministry of Education,  the number of secondary  vocational  students  shall
reach  21  million  in  2010.  A  study  conducted  by  National  Institute  for
Educational  Research  showed that the shortage of technical  talents will range
from 17.46 million to 26.65 million as of 2010.  This provides a huge  expansion
space for the  vocational  education in mainland  China and  provides  desirable
opportunities for the development of our business.

Our business development plan includes:

     *    Under  the  customized  education  mode,  we will  build  several  new
          teaching  facilities  at our  existing  schools  so as to  expand  the
          capacity of student  enrollment.  Meanwhile,  we are  expecting to add
          three vocational or technical  schools in the coming year, in addition
          to the eight schools we currently operate.
     *    We will continue to reach  agreements to cooperate in running maritime
          schools in coastal cities such as Dongying,  Weifang,  Qingdao, Rizhao
          and Weihai in Shandong  Province,  in the coming years, so that we may
          expand our maritime-related programs to students in these cities.
     *    We have set up a department  responsible for editing and compiling the
          teaching materials for our educational programs, which we believe will
          safeguard  our education  quality.  In coming  years,  publication  of
          teaching  material will be incorporated in our business  operation and
          we expect to distribute this material  nationwide to outside  schools.
          We are  planning  to  publish  and  sell  about  20 sets  of  teaching
          materials,  with  100,000  books  for each set in  2010.  The  revenue
          derived from selling teaching  materials is anticipated to increase in
          future years.
     *    To keep sustain our development, we will enhance image building of our
          brand and create  distinctiveness  of our brand.  Management  believes
          this is  essential  for stable  long term  growth.  We continue to see
          improvement  in the core capacity of our  management  team,  marketing
          team and auditing team as well as in our overall business capability.

                                       35

CRITICAL ACCOUNTING POLICIES AND MANAGEMENT ESTIMATES

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

RESULTS OF OPERATIONS FOR THE TWELVE MONTHS ENDED AUGUST 31, 2009 AND 2008

Results of operation  are a general  reflection  of our  experience in providing
customized  educational programs, the reputation of our schools, the scalability
of our schools and the total number of  students,  all of which  demonstrated  a
growth trend in the past two years and are expected to expand in the future. Our
expansion  can  be  reflected  specifically  in  the  increase  of  our  student
enrollment,   the  development  of  new  customized  educational  programs,  the
cooperation with more target employers,  the education appropriations from local
government  for running new  schools.  The total  number of students  (including
current students and students  graduated from our schools) increased from 34,000
for the semester ended August 31, 2005 when we operated one  vocational  school,
to 85,000 for the eight schools we operated during the semester ended August 31,
2009.

In line with the  business  expansion,  we  generated  higher  revenue in twelve
months ended August 31, 2009  compared  with the same period of the year earlier
and this  resulted in an increase of $2,869,617 or 36.80% in our net income from
$7,797,558  in the twelve  months  ended August 31, 2008 to  $10,667,175  in the
twelve months ended August 31, 2009.

The following table summarizes our operating results for the twelve months ended
August 31, 2009 and August 31, 2008, respectively:



                                                    For the twelve months
                                                       ended August 31,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                        
Revenues                                      36,111,358        28,803,983       7,307,375          25.37
Cost of revenue                              (22,836,422)      (19,193,179)     (3,643,243)         18.98
                                             -----------       -----------     -----------        -------
Gross profit                                  13,274,936         9,610,804       3,664,132          38.13

Selling expenses                                (640,576)         (725,075)         84,499         (11.65)
General and administrative expenses           (1,818,177)       (1,000,439)       (817,738)         81.74
                                             -----------       -----------     -----------        -------

Income from operations                        10,816,183         7,885,290       2,930,893          37.17

Other expenses                                  (149,008)          (87,732)        (61,276)         69.84
                                             -----------       -----------     -----------        -------

Income before income taxes                    10,667,175         7,797,558       2,869,617          36.80


REVENUES

For the twelve months ended August 31, 2009, the Company  achieved total revenue
of  $36,111,358,  representing an increase of $7,307,375 or 25.37% when compared
to  $28,803,983  for the twelve  months ended August 31, 2008.  The  significant
increase in revenue was mainly attributable to the expansion of our operation as
reflected in the following:

                                       36

1)   Student  at  school  in the  first  semester  of 2008  which  started  from
     September  1, 2007  totaled  23,882.  It  increased to 29,883 in the second
     semester  of 2009 which  started  from  January 1,  2009,  representing  an
     increase of 25.13%.

2)   Standard  tuition per capita  increased  in four  schools by 20-30% in 2009
     compared with 2008, which was adjusted in accordance with the regulation of
     local government.

3)   As of January 25, 2008,  one of our variable  interest  entities,  Changsha
     Huanqiu,  entered into an exclusive  business  cooperation  agreement  with
     Shaoyang Vocational School, operated in Shaoyang, Sichuan Province and from
     then  on  the  operating   results  of  Shaoyang   Vocational   School  was
     consolidated  into  our  financial  statements.   As  a  result,   Shaoyang
     Vocational School contributed $1 million to the total revenue.

The table below  illustrates the revenue from different  services for the twelve
months ended August 31, 2009 and August 31, 2008:



                                                    For the twelve months
                                                       ended August 31,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                        
Tuition revenue                              22,404,356        18,369,384        4,034,972         21.97
Revenue of off-campus internship
 arrangement                                  2,440,439         1,882,519          557,920         29.64
Revenue of other services                    11,266,563         8,552,080        2,714,483         31.74
                                             ----------        ----------       ----------        ------

Total revenue                                36,111,358        28,803,983        7,307,375         25.37


(1)  Tuition revenue is collected from students after we file and update our fee
     schedules  with each  local  authority.  An  increase  in  tuition  revenue
     resulted  from  the  increase  in the  students  enrolled  and the  tuition
     standard.

(2)  Revenue from our off-campus internship  arrangement service is collected at
     a fixed  amount per student each time from  recruiters,  and a fixed amount
     from the  student  per  month.  We  concluded  this  arrangement  with more
     enterprises  in 2009 as compared  with 2008 and this has led to the revenue
     increase.

(3)  Revenue of "other  services"  consists  of revenue  from  campus  logistics
     services and governmental  subsidies for vocational  education.  Revenue of
     other  services  grew at the same pace with the  increase  in the  students
     enrolled.  Such revenue  increase also resulted from increased  consumption
     and a price surge in campus logistics services. The table below illustrates
     the revenue from other services for the twelve months ended August 31, 2009
     and August 31, 2008:



                                                    For the twelve months
                                                       ended August 31,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                        
Restaurant revenue                             9,440,794        7,408,432       2,032,362          27.43
Contract operation revenue                       231,574          146,844          84,730          57.70
Government subsidy                             1,594,195          996,804         597,391          59.93
                                              ----------       ----------      ----------         ------
Total revenue                                 11,266,563        8,552,080       2,714,483          31.74


                                       37

SELLING EXPENSES

The table  below set forth the  selling  expenses  for the twelve  months  ended
August 31, 2009 and August 31, 2008:



                                                    For the twelve months
                                                       ended August 31,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                        
Salary and staff welfare                       137,052           134,699           2,353            1.75
Office expenses                                179,599           177,748           1,851            1.04
Advertising                                     47,720            65,546         (17,826)         (27.20)
Travel expenses                                149,421           200,282         (50,861)         (25.39)
Others                                         126,784           146,800         (20,016)         (13.63)
                                               -------           -------         -------         -------

Total of selling expenses                      640,576           725,075         (84,499)         (11.65)


Our selling  expenses  decreased  by 11.65% from  $725,075 in the twelve  months
ended  August 31, 2008 to $640,576 in the twelve  months  ended August 31, 2009,
primarily  due to the  decrease of  advertising  and travel  expenses.  With the
growth of our business and reputation,  more  enterprises  sought our customized
education  programs in 2009,  which ensured the reduced  marketing effort on our
part.  More  students  also got to know our  vocational  education  and training
program and travel,  advertising as well as other related expenses were reduced,
and this led to the decrease in total selling expenses.

GENERAL AND ADMINISTRATIVE EXPENSES

The table below illustrates the details of General and  administrative  expenses
for the twelve months ended August 31, 2009 and August 31, 2008:



                                                    For the twelve months
                                                       ended August 31,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                        
Salary and staff welfare                       792,647            469,096         323,551          68.97
Office expenses                                281,654            138,035         143,619         104.05
Maintenance                                    347,465            184,252         163,213          88.58
Rental                                         135,153            101,306          33,847          33.41
Others                                         261,258            107,750         153,508         142.47
                                             ---------          ---------       ---------        -------
Total of G&A expenses                        1,818,177          1,000,439         817,738          81.74


Our general and administrative  expenses increased by 81.74% from $1,000,439 for
the twelve  months ended  August 31, 2008 to  $1,818,177  for the twelve  months
ended August 31, 2009.  This  increase was  primarily due to the increase in the
total  compensation  and benefits paid to our  administrative  staff,  including
senior  managers  and other  employees  in finance and  accounting,  and general
administration. These employees were hired to support our expanded operations in
the twelve  months ended August 31, 2009.  In line with such  expansion,  office
expenses  increased.  The  increase in  maintenance  and other  expenses for the
twelve months ended August 31, 2009, as compared with that of the same period of
prior year,  was  attributable  to the increase in the number of students in the
twelve months ended August 31, 2009.

                                       38

SELECTED QUARTERLY RESULTS OF OPERATIONS

The following  table sets forth our unaudited  consolidated  selected  quarterly
results of operations  for the eight  quarters ended August 31, 2009. You should
read the following table in conjunction  with our audited  financial  statements
and related  notes  included  elsewhere  in this Form 8K. We have  prepared  the
unaudited  consolidated  financial  information on the same basis as our audited
consolidated   financial  statements.   The  unaudited   consolidated  financial
information  includes  all  adjustments,  consisting  only of  normal  recurring
adjustments, that we consider necessary for a fair presentation of our financial
position and operating results for the quarters presented.




Stated in US$                               2009                                                    2008
                    ----------------------------------------------------   -----------------------------------------------------
                        Q1            Q2            Q3            Q4            Q1            Q2            Q3            Q4
                      Sep 08-       Dec 08-       Mar 09-       Jun 09-       Sep 07-       Dec 07-       Mar 08-       Jun 08-
                      Nov 08        Feb 09        May 09        Aug 09        Nov 07        Feb 08        May 08        Aug 08
                   -----------   -----------   -----------   -----------   -----------   -----------   -----------   -----------
                                                                                               
Revenues            11,709,022     9,942,113     9,531,336     4,928,887     9,159,054     6,668,609     7,826,072     5,150,248
Cost of revenue     (7,422,172)   (5,650,459)   (6,443,984)   (3,319,807)   (5,788,670)   (4,257,354)   (5,311,462)   (3,835,693)
                   -----------   -----------   -----------   -----------   -----------   -----------   -----------   -----------
Gross profit         4,286,850     4,291,654     3,087,352     1,609,080     3,370,384     2,411,255     2,514,610     1,314,555

Selling expenses      (197,020)     (149,343)     (156,767)     (137,446)     (199,832)     (145,755)     (140,054)     (239,434)
G&A expenses          (426,626)     (463,242)     (470,621)     (457,688)     (222,349)     (246,693)     (269,906)     (261,491)
                   -----------   -----------   -----------   -----------   -----------   -----------   -----------   -----------
                      (623,646)     (612,585)     (627,388)     (595,134)     (422,181)     (392,448)     (409,960)     (500,925)
Income from
operation            3,663,204     3,679,069     2,459,964     1,013,946     2,948,203     2,018,807     2,104,650       813,630
                   -----------   -----------   -----------   -----------   -----------   -----------   -----------   -----------


There are seasonal fluctuations in our revenues and results of operations due to
seasonal  changes in student  enrollments.  Our schools have two semesters  each
year in China.  Two  semesters,  together with the winter and summer  vacations,
coincide with four quarters, as indicated below:

                                                         Fiscal        Quarters
Months                              Semesters           Quarters      for school
----------------------------     ---------------        --------      ----------
September 1 - November 30                                  Q3             Q1
----------------------------     First Semester         --------      ----------
December 1 to January 10
----------------------------     ---------------           Q4             Q2
January 10 - February 28         Winter Vacation
----------------------------     ---------------        --------      ----------
March 1 - May 31                                           Q1             Q3
----------------------------     Second Semester        --------      ----------
June 1 - July 7
----------------------------     ---------------           Q2             Q4
July 7 - August 31               Summer Vacation
----------------------------     ---------------        --------      ----------

Historically,  our  educational  programs  tend to have the  largest  number  of
student  enrollments in our first semester.  These seasonal  factors resulted in
the higher  revenue in the first quarter when  compared with the third  quarter.
Our cost of revenues  fluctuates in  proportion  with the variation in revenues.
Less  revenue was  generated  in the second  quarter  and the fourth  quarter as
compared  with the first  quarter and the third  quarter in both  twelve  months
ended August 31, 2008 and 2009 because most students  leave school for one month
for winter and summer vacation.

Our expenses,  however, vary slightly and do not fluctuate  proportionately with
changes in our student enrollments and revenues. More senior managers were hired
and we raised the  salary and staff  welfare  for the  management  in the twelve
months ended  August 31, 2009.  As a result,  total  general and  administrative
expenses were about $1 million for the third  quarter and fourth  quarter of the
twelve months ended August 31, 2009, a 74.69%  increase  over the  corresponding
quarters in the prior year.

LIQUIDITY AND CAPITAL RESOURCES

Our  principal  sources of liquidity  have been cash  generated  from  operating
activities and financing activities.

As of August 31,  2009,  our total  assets  were  $31,231,273,  representing  an
increase of $10,030,563  or 47.31% when compared with  $21,200,710 on August 31,
2008. As of August 31, 2009, we had $15,891,344 in current assets,  representing
an increase of $7,747,764 or 95.14% when compared with  $8,143,580 on August 31,

                                       39

2008. As of August 31, 2009,  non-current assets were $15,339,929,  representing
an increase of  $2,282,799  or 17.48% as compared to  $13,057,130  on August 31,
2008.

Current  assets as of August 31, 2009  consist of cash and cash  equivalents  of
$3,848,040,  inventory of $1,504,764,  accounts receivable of $5,713,491,  other
debtors of $2,449,685 and advances to vendors of $2,375,364.

Most of our transactions with customers are settled in cash. Accounts receivable
increased  $4,920,891,  from  $792,600 as of August 31, 2008 to $5,713,491 as of
August 31, 2009. Such increase is  attributable  to the accounts  receivable due
from  China  Overseas  Scholarship  Development  Foundation  under the  Rain-dew
project that started from September  2008. As of August 31, 2009,  $1,390,721 or
approximately  24.11% of  accounts  receivable,  aged less  than  three  months;
$1,142,757  or  19.81% of  accounts  receivable,  aged  from four  months to six
months;  $3,179,002 or 55.10% of accounts  receivable aged from six months to 12
months;  and $56,847 or 0.98% only of accounts  receivable aged for more than 12
months.

As of August 31, 2009, our total  liabilities were  $4,264,804,  representing an
increase of $262,183 or 6.55% as compared to  $4,002,621  on August 31, 2008. We
had a new short  term loan in the fourth  quarter  of 2009.  This has led to the
increase in loan balance. As of August 31, 2009, the balance of loan outstanding
was  $1,764,125,  representing  an increase of $441,122 or 25.01% as compared to
$1,323,003 on August 31, 2008. Accounts payable were $1,327,622 as of August 31,
2009,  representing a decrease of $493,598 or 27.10% as compared with $1,821,220
on August 31, 2008.  Accounts payable were primarily due to Changsha  University
of Science & Technology for the cooperative education program and to Xinhua Book
Store for the textbooks we purchased, as of August 31, 2009.

As of August 31, 2009,  stockholder's  equity was  $26,966,469,  representing an
increase of $9,768,380 or 56.80% as compared to  $17,198,089 on August 31, 2008.
As of August 31, 2009, the gearing ratio is 13.66%.

CASH FLOWS

As of August 31, 2009, the Company's cash and cash  equivalents were $3,848,040,
representing  an increase of  $3,328,231 as compared with $519,809 on August 31,
2008.

As of August 31,  2009,  net cash flows  provided by operating  activities  were
$7,614,922, representing a decrease of $1,347,605 as compared with $8,962,527 on
August 31, 2008. The decrease was mainly due to tuitions  receivable  from China
Overseas Scholarship Development Foundation in 2009.

As of  August  31,  2009,  net cash  flows  used in  investing  activities  were
$6,204,352,  representing an increase of $5,329,533 as compared with $874,819 on
August 31, 2008. The major investment during the 12 months ended August 31, 2009
refers  to the  prepayment  of land use  right,  construction  of the  apartment
building and dining hall in Shaoyang campus,  construction of dormitory building
in Tianquan campus and construction of multiple-function  buildings and teaching
facilities in Yingjing  campus.  The financial  resources  were  generated  from
operating activities, credit funds and capital injection.

As of August 31, 2009,  net cash used in  financing  activities  were  $896,827,
representing a decrease of $5,871,159 as compared with  $6,767,986 on August 31,
2008. The decrease was due to the repayment of loans we made to shareholders and
related parties, in the amount of $5.2 million approximately,  during the twelve
months  ended  August 31, 2008  whereas  there was no such payment in the twelve
months ended August 31, 2009.

FUTURE INVESTMENT PLAN

Pursuant to the cooperation  agreements with the schools,  our total  investment
amount during the contract period is $17,977,976. Up to August 31, 2009, we have
invested  $2,986,908 in several  schools and the amount of  $14,991,068  will be
paid within the cooperation  period.  The table below illustrates the details of
the  cooperation  agreements  with exact  investment  amount and  implementation
status of these agreements:

                                       40



                                                    Total contract     Amount        Investment amount
                                                        amount        invested      committed in future
Location of School        Cooperation period              US$            US$               US$
------------------        ------------------          ----------      ---------         ----------
                                                                          
    Shaoshan          From Apr 2009 to Jun 2029        8,784,027        101,750          8,682,277
    Shaoyang          From Jan 2008 to Jan 2026        4,392,014        439,201          3,952,813
    Lushan            From May 2006 to Jul 2021        1,464,005        805,203            658,802
    Tianquan          From Feb 2006 to Jul 2021        1,873,926        930,712            943,214
    Shimian           From Jan 2006 to Jul 2021        1,464,004        710,042            753,962
                                                      ----------      ---------         ----------
       Total                                          17,977,976      2,986,908         14,991,068
                                                      ==========      =========         ==========


FOREIGN CURRENCY TRANSLATION

The Company's financial  information is presented in US dollars.  The functional
currency  of  the  Company  is  Renminbi  ("RMB"),  the  currency  of  the  PRC.
Transactions at the Company which are  denominated in currencies  other than RMB
are  translated  into RMB at the exchange  rate quoted by the  People's  Bank of
China  prevailing at the dates of the  transactions.  Exchange  gains and losses
resulting  from  transactions  denominated in a currency other than that RMB are
included in statements of operations as exchange gains.  The period end exchange
rate as of August 31, 2009 was 6.8306,  fluctuated  not much  compared  with the
exchange  rate 6.8405 as of August 31, 2008.  The average  exchange rate for the
twelve months ended August 31, 2009 was 6.8343,  decreased  materially  compared
with the exchange rate 7.1528 of the same period of prior year.

TAXATION

The PRC government also provides various  incentives to companies that engage in
the development of vocational  education.  Such  incentives  include reduced tax
rates,  tax  exemptions  and other  measures.  According  to Law of the People's
Republic  of China on  Promotion  of  Privately-run  Schools,  implemented  from
September  1,  2003,  and the  Notice of Tax  Policy  for  Education  Activities
(Caishui [2004] No.39),  issued and effective on February 5, 2004, some specific
enterprises,  organizations  and schools  enjoy the same tax  incentives  as the
schools run by the government,  and could be exempt from business tax and income
tax  accordingly.  As the operation of the Company meets the requirements of the
aforementioned  regulations,  the Company is exempt from business tax and income
tax.

RECENT ACCOUNTING PRONOUNCEMENTS

In   June   2009,   FASB   established   Accounting   Standards   CodificationTM
("Codification")  as the single source of  authoritative  accounting  principles
recognized by the FASB in the preparation of financial  statements in conformity
with the  GAAP.  The  Codification  will  supersede  all  then-existing  non-SEC
accounting  and  reporting  standards.   All  other  non-grandfathered   non-SEC
accounting   literature   not   included   in  the   Codification   will  become
non-authoritative. The Codification is effective for financial statements issued
for interim and annual periods ending after September 15, 2009.  Adoption of the
Codification is not expected to have a material impact on the Company's  results
of operations or financial position.

In June 2009, FASB updated the accounting standards related to the consolidation
of  variable   interest   entities   ("VIEs").   The  standard   amends  current
consolidation guidance and requires additional disclosures about an enterprise's
involvement in VIEs. The standard shall be effective as of the beginning of each
reporting  entity's first annual reporting period that begins after November 15,
2009, for interim  periods  within the first annual  reporting  period,  and for
interim  and  annual  reporting  periods  thereafter.   Earlier  application  is
prohibited.  The Company does not expect the adoption to have a material  impact
on the Company's results of operations or financial position.

In  May  2009,  FASB  issued  FAS  No.  165,  Subsequent  Events.  The  standard
establishes  general  standards of accounting  for and disclosure of events that
occur after the balance sheet date but before financial statements are issued or

                                       41

are available to be issued.  An entity should apply the  requirements of FAS No.
165 to interim or annual financial periods ending after June 15, 2009.  Adoption
of this  standard does not have a material  impact on the  Company's  results of
operations or financial position.

In April 2009, the FASB updated the accounting  standards to provide guidance on
estimating  the fair  value of a  financial  asset or  liability  when the trade
volume  and level of  activity  for the asset or  liability  have  significantly
decreased  relative to  historical  levels.  The standard  requires  entities to
disclose the inputs and valuation  techniques used to measure fair value and any
changes  in  valuation  inputs  or  techniques.  In  addition,  debt and  equity
securities  as  defined  by GAAP  shall be  disclosed  by major  category.  This
standard is effective for interim and annual reporting periods ending after June
15, 2009, with early adoption permitted for periods ending after March 15, 2009,
and is to be applied prospectively.  The adoption did not have a material effect
on the Company's results of operations and financial condition.

In April 2009, the FASB updated the accounting standards for the recognition and
presentation of other-than-temporary  impairments.  The standard amends existing
guidance on  other-than-temporary  impairments  for debt securities and requires
that the credit  portion of  other-than-temporary  impairments  be  recorded  in
earnings and the noncredit portion of losses be recorded in other  comprehensive
income.  The  standard  requires  separate  presentation  of both the credit and
noncredit  portions  of   other-than-temporary   impairments  on  the  financial
statements  and additional  disclosures.  This standard is effective for interim
and annual  reporting  periods  ending after June 15, 2009,  with early adoption
permitted for periods ending after March 15, 2009. At the date of adoption,  the
portion of previously recognized other-than-temporary impairments that represent
the noncredit  related loss component shall be recognized as a cumulative effect
of adoption with an adjustment to the opening balance of retained  earnings with
a corresponding adjustment to accumulated other comprehensive income (loss). The
adaption of this standard did not have a material  effect on the  preparation of
the Company's consolidated financial statements.

In August 2009, the FASB updated the accounting  standards to provide additional
guidance  on  estimating  the  fair  value  of a  liability  in  a  hypothetical
transaction  where the liability is  transferred  to a market  participant.  The
standard is effective for the first reporting period, including interim periods,
beginning  after  issuance.  The Company  does not expect the adoption to have a
material  effect  on  the  Company's  consolidated  results  of  operations  and
financial condition.

OFF BALANCE SHEET ARRANGEMENTS

We have not  entered  into any  financial  guarantees  or other  commitments  to
guarantee the payment obligations of any third parties. We have not entered into
any  derivative  contracts  that are  indexed to our shares  and  classified  as
shareholders'  equity,  or that are not reflected in our consolidated  financial
statements.  Furthermore,  we do not have any retained or contingent interest in
assets transferred to an unconsolidated entity that serves as credit,  liquidity
or market risk support to such entity.  We do not have any variable  interest in
any unconsolidated  entity that provides  financing,  liquidity,  market risk or
credit support to us or engages in leasing,  hedging or research and development
services with us.

                                       42

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED NOVEMBER 30, 2009 AND 2008

Results of operation  are a general  reflection  of our  experience in providing
customized  educational programs, the reputation of our schools, the scalability
of our schools and the total number of  students,  all of which  demonstrated  a
growth trend in the past two years and are expected to expand in the future. Our
expansion  can  be  reflected  specifically  in  the  increase  of  our  student
enrollment,   the  development  of  new  customized  educational  programs,  the
cooperation with more target employers,  the education appropriations from local
government  for running new  schools.  The total  number of students  (including
current students and students  graduated from our schools) increased from 34,000
for the semester ended August 31, 2005 when we operated one  vocational  school,
to 85,000 for the eight  schools we operated in the  semester  ended  August 31,
2009.

In line with the business  expansion,  we generated  higher revenue in the three
months ended  November 30, 2009  compared  with the same period in 2008 and this
resulted in an increase of $898,261 or 24.51% in our income from operations from
$3,664,667  in the three months ended  November  30, 2008 to  $4,562,928  in the
three months ended November 31, 2009.

The following table summarizes our operating  results for the three months ended
November 30, 2009 and November 30, 2008, respectively:



                                                  For the three months
                                                    ended November 30,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                     
Revenues                                    13,009,078          11,713,701      1,295,377           11.06
Cost of revenue                             (7,858,492)         (7,425,138)      (433,354)           5.84
                                           -----------         -----------    -----------        --------
Gross profit                                 5,150,586           4,288,563        862,023           20.10

Selling expenses                              (136,094)           (197,099)        61,005          (30.95)
General and administrative expenses           (451,564)           (426,797)       (24,767)           5.80
                                           -----------         -----------    -----------        --------

Income from operations                       4,562,928           3,664,667        898,261           24.51

Other expenses                                (988,758)            (26,319)      (962,439)       3,656.82
                                           -----------         -----------    -----------        --------

Income before income taxes                   3,574,170           3,638,348        (64,178)          (1.76)


REVENUES

For the three months ended November 30, 2009, the Company achieved total revenue
of  $13,009,078,  representing an increase of $1,295,377 or 11.06% when compared
to $11,713,701 for the same period of 2008. The significant  increase in revenue
was mainly  attributable  to the  expansion of our operation as reflected in the
following:

(1)  The  number of  Students  at school in the  first  semester  of 2009  which
     started from September 1, 2008 totaled  28,782 and the number  increased to
     32,238 in the first  semester of 2010 which started from September 1, 2009,
     representing an increase of 12.01%.

(2)  Cooperation  agreements  we entered into with  maritime  school in Shandong
     Province took effect from the semester started September 1, 2009. According
     to the agreements,  we provide the service of enrollment of new students to
     the maritime  school and the  maritime  school pays a fixed amount for each
     student we enrolled on behalf of them. We sent 105 students in total to the
     maritime  school  during the three months ended  November 30, 2009 and this
     new business  contributed  RMB1.5 million  (approximately  $219,719) to the
     increase of total revenue as compared with the same period of prior year.

                                       43

(3)  As of April 30, 2009, our variable interest  entities,  Hunan Oya Education
     Technology  Co.,  Ltd.  entered  into  an  exclusive  business  cooperation
     agreement  with Shaoshan  Vocational  School,  operated in Shaoshan,  Hunan
     Province  and from then on the  operating  results of  Shaoshan  Vocational
     School was consolidated into our financial  statements.  As of September 1,
     2009,  Shaoshan Vocational School commenced operation and contributed $0.85
     million to the total revenue for the three months ended November 30, 2009.

The table below  illustrates  the revenue from different  services for the three
months ended November 30, 2009 and November 30, 2008:



                                                  For the three months
                                                    ended November 30,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                     
Tuition revenue                              7,885,641          6,610,483       1,275,158          19.29
Revenue of off-campus internship
 arrangement                                   915,636            284,208         631,428         222.17
Revenue of other services                    4,207,801          4,819,010        (611,209)        (12.68)
                                            ----------         ----------      ----------        -------

Total revenue                               13,009,078         11,713,701       1,295,377          11.06


(1)  Tuition revenue is collected from students after we file and update our fee
     schedules  with each  local  authority.  An  increase  in  tuition  revenue
     resulted from the increase in the students  enrolled and the start of a new
     campus in Shaoshan, Hunan Province.

(2)  Revenue from our off-campus internship  arrangement service is collected at
     a fixed  amount per student each time from  recruiters,  and a fixed amount
     from the  student  per  month.  We  concluded  this  arrangement  with more
     enterprises  in 2009 as compared  with 2008 and this has led to the revenue
     increase.  During the three months ended November 30, 2009, our cooperative
     enterprises requested more students and this led to an increase of 5,595 in
     the total  number  of  students  under  off-campus  internship  arrangement
     compared with the same period of prior year.

(3)  Revenue of "other  services"  consists  of revenue  from  campus  logistics
     services and governmental subsidies for vocational education.  The decrease
     in the amount was due to the  government  subsidies  received  in the three
     months ended  November  30, 2008 were more than that  received in the three
     months ended November 30, 2009 according to the local government policy.

SELLING EXPENSES

The table  below  set forth the  selling  expenses  for the three  months  ended
November 30, 2009 and November 30, 2008:



                                                  For the three months
                                                    ended November 30,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                     
Salary and staff welfare                       51,926             43,585           8,341           19.14
Office expenses                                 2,614              1,942             672           34.64
Advertising                                     3,532             57,885         (54,353)         (93.90)
Travel expenses                                45,424             60,975         (15,551)         (25.50)
Others                                         32,598             32,712            (114)          (0.35)
                                              -------            -------         -------         -------
Total of selling expenses                     136,094            197,099         (61,005)         (30.95)


Our selling expenses decreased by 30.95% from $197,099 in the three months ended
November  30, 2008 to $136,094 in the three  months  ended  November  30,  2009,
primarily  due to the  decrease of  advertising  and travel  expenses.  With the
growth of our business and reputation,  more  enterprises  sought our customized

                                       44

education  programs in 2009,  which ensured the reduced  marketing effort on our
part.  More  students  also got to know our  vocational  education  and training
program and travel,  advertising as well as other related expenses were reduced,
and this led to the decrease in total selling expenses.

GENERAL AND ADMINISTRATIVE EXPENSES

The table below illustrates the details of General and  administrative  expenses
for the three months ended November 30, 2009 and November 30, 2008:



                                                  For the three months
                                                    ended November 30,                Comparison
                                             -----------------------------     -------------------------
                                                2009              2008           Amount           Percent
                                                 US$               US$             US$               %
                                             -----------       -----------     -----------        -------
                                                                                     
Salary and staff welfare                       193,147           165,582          27,565           16.65
Office expenses                                109,802           114,261          (4,459)          (3.90)
Maintenance                                        647             2,344          (1,697)         (72.40)
Rental                                          29,441            27,755           1,686            6.07
Depreciation                                    22,408             4,451          17,957          403.44
Others                                          96,119           112,404         (16,285)         (14.49)
                                               -------           -------         -------         -------
Total of G&A expenses                          451,564           426,797          24,767            5.80


Our general and administrative expenses increased by 5.80% from $426,797 for the
three  months  ended  November  30, 2008 to $451,564  for the three months ended
November 30, 2009.  This increase was primarily due to the increase in the total
compensation  and benefits paid to our  administrative  staff,  including senior
managers   and  other   employees  in  finance  and   accounting,   and  general
administration. These employees were hired to support our expanded operations in
2009 and the year after.

LIQUIDITY AND CAPITAL RESOURCES

Our  principal  sources of liquidity  have been cash  generated  from  operating
activities and financing activities.

As of November 30,  2009,  our total assets were  $38,297,634,  representing  an
increase of $7,066,361 or 22.63% when  compared with  $31,231,273  on August 31,
2009.  As  of  November  30,  2009,  we  had   $19,160,234  in  current  assets,
representing an increase of $3,268,890 or 20.57% when compared with  $15,891,344
on  August  31,  2009.  As  of  November  30,  2009,   non-current  assets  were
$19,137,400,  representing  an  increase of  $3,797,471or  24.76% as compared to
$15,339,929 on August 31, 2009.

Current  assets as of November 30, 2009 consist of cash and cash  equivalents of
$5,609,339,  inventory of $53,218,  accounts  receivable  of  $8,219,776,  other
debtors of $1,625,365 and advances to vendors of $3,652,476.

Most of our  transactions  with  customers  are settled in cash.  The balance of
accounts receivable (net of allowance) increased $2,506,285,  from $5,713,491 as
of August 31, 2009 to  $8,219,776  as of November  30,  2009.  Such  increase is
attributable  to the accounts  receivable  due from China  Overseas  Scholarship
Development  Foundation  under the Rain-dew  project that started from September
2008. As of November 30, 2009,  $4,242,438 or  approximately  51.26% of accounts
receivable,  aged  less  than  three  months;  $520,073  or  6.28%  of  accounts
receivable,  aged  from  four  months  to six  months;  $3,050,771  or 36.86% of
accounts  receivable  aged from six months to 12 months;  and  $462,330 or 5.60%
only of accounts receivable aged for more than 12 months.

As of November 30, 2009, our total liabilities were $7,743,130,  representing an
increase of  $3,478,326  or 81.56% as compared to $4,264,804 on August 31, 2009.
As of  November  30,  2009,  the  balance of loan  outstanding  was  $1,706,427,
representing  a decrease of $57,698 or 3.27% as compared to $1,764,125 on August
31, 2009. Accounts payable were $1,198,736 as of November 30, 2009, representing
a decrease of $128,886 or 9.71% as compared with  $1,327,622 on August 31, 2009.
Accounts  payable  were  primarily  due to  Changsha  University  of  Science  &

                                       45

Technology for the cooperative education program and to maritime schools for the
tuition we collected on behalf of them under the cooperation  agreements,  as of
November 30, 2009.

As of November 30, 2009,  stockholder's equity was $30,554,504,  representing an
increase of $3,588,035 or 13.31% as compared to  $26,966,469 on August 31, 2009.
As of August 31, 2009, the gearing ratio is 20.22%.

CASH FLOWS

As  of  November  30,  2009,  the  Company's  cash  and  cash  equivalents  were
$5,609,399,  representing  an increase of $1,761,359 as compared with $3,848,040
on August 31, 2009.

For the three  months  ended  November  30,  2009,  net cash flows  provided  by
operating  activities were  $7,364,886,  representing an increase of $333,744 as
compared with  $7,031,142  for the same period in 2008.  The increase was mainly
due  to  tuitions  receivable  from  China  Overseas   Scholarship   Development
Foundation in 2009.

For the three months ended  November 30, 2009,  net cash flows used in investing
activities were  $6,425,790,  representing an increase of $6,168,153 as compared
with  $257,637 for the same period in 2008.  The major  investment  in the three
months ended November 30, 2009 refers to the  construction  of the buildings for
practice  training in Shaoyang campus,  construction of dormitory  buildings and
teaching  facilities in Shaoyang,  Tianquan and Shaoshan  campus.  The financial
resources were generated from operating activities and credit funds.

As of November 30, 2009,  net cash flows provided by financing  activities  were
$820,203,  representing an increase of $1,313,171 as compared with net cash used
in financing  activities  of $492,968  for the three  months ended  November 30,
2008.  During the three  months  ended  November  30,  2008,  there was  capital
contribution  of  $877,963  and the cash inflow was offset by the  repayment  of
loans  we  made  to  the  related   parties  in  the  amount  of  $1.3   million
approximately. During the three months ended November 30, 2009 whereas there was
receipt of repayment of related  party loan in the amount of $878,789.  With the
combined  effect of above  mentioned  factors,  the net cash flows  provided  by
financing activities increased.

FUTURE INVESTMENT PLAN

Pursuant to the cooperation  agreements with the schools,  our total  investment
amount during the contract  period is  $17,977,976.  Up to November 30, 2009, we
have invested  $4,306,705 in several schools and the amount of $13,671,271  will
be paid within the cooperation  period.  The table below illustrates the details
of the cooperation  agreements with exact investment  amount and  implementation
status of these agreements:



                                                     Total contract       Amount       Investment amount
                                                         amount          invested     committed in future
Location of School        Cooperation period               US$              US$              US$
------------------        ------------------           ----------       ---------         ----------
                                                                              
    Shaoshan          From Apr 2009 to Jun 2029         8,784,027       1,420,077          7,363,949
    Shaoyang          From Jan 2008 to Jan 2026         4,392,014         439,425          3,952,589
    Lushan            From May 2006 to Jul 2021         1,464,005         805,613            658,392
    Tianquan          From Feb 2006 to Jul 2021         1,873,926         931,186            942,740
    Shimian           From Jan 2006 to Jul 2021         1,464,004         710,404            753,601
                                                       ----------       ---------         ----------
       Total                                           17,977,976       4,306,705         13,671,271
                                                       ==========       =========         ==========


FOREIGN CURRENCY TRANSLATION

The Company's financial  information is presented in US dollars.  The functional
currency  of  the  Company  is  Renminbi  ("RMB"),  the  currency  of  the  PRC.
Transactions at the Company which are  denominated in currencies  other than RMB
are  translated  into RMB at the exchange  rate quoted by the  People's  Bank of
China  prevailing at the dates of the  transactions.  Exchange  gains and losses
resulting  from  transactions  denominated in a currency other than that RMB are
included in statements of operations as exchange gains.  The period end exchange
rate as of November 30, 2009 was 6.8271,  fluctuated  not much compared with the
exchange rate 6.8254 as of November 30, 2008. The average  exchange rate for the
three months ended  November 30, 2009 was 6.8276,  slightly  decreased  compared
with the exchange rate 6.8316 of the same period of prior year.

                                       46

TAXATION

The PRC government also provides various  incentives to companies that engage in
the development of vocational  education.  Such  incentives  include reduced tax
rates,  tax  exemptions  and other  measures.  According  to Law of the People's
Republic  of China on  Promotion  of  Privately-run  Schools,  implemented  from
September  1,  2003,  and the  Notice of Tax  Policy  for  Education  Activities
(Caishui [2004] No.39),  issued and effective on February 5, 2004, some specific
enterprises,  organizations  and schools  enjoy the same tax  incentives  as the
schools run by the government,  and could be exempt from business tax and income
tax  accordingly.  As the operation of the Company meets the requirements of the
aforementioned  regulations,  the Company is exempt from business tax and income
tax.

OFF BALANCE SHEET ARRANGEMENTS

We have not  entered  into any  financial  guarantees  or other  commitments  to
guarantee the payment obligations of any third parties. We have not entered into
any  derivative  contracts  that are  indexed to our shares  and  classified  as
shareholders'  equity,  or that are not reflected in our consolidated  financial
statements.  Furthermore,  we do not have any retained or contingent interest in
assets transferred to an unconsolidated entity that serves as credit,  liquidity
or market risk support to such entity.  We do not have any variable  interest in
any unconsolidated  entity that provides  financing,  liquidity,  market risk or
credit support to us or engages in leasing,  hedging or research and development
services with us.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Market risk is the sensitivity of income to changes in interest  rates,  foreign
exchanges,  commodity  prices,  equity prices and other  market-driven  rates or
prices. The Company, in its normal course of business, is exposed to market risk
through changes in interest rates with respect to bank loans. As of November 30,
2009, the Company bank loans were RMB 11,650,000 (approximately $1,708,200). The
interest rate with respect to our bank loans for the three months ended November
30, 2009 was between 0% and 12.096% per annum.

CURRENCY RISK

The Company considers RMB its functional currency since a substantial portion of
the Company's  business  activities are based in RMB.  However,  the Company has
chosen  the  United  States  dollar  as its  reporting  currency.  Our sales and
purchases  are conducted  within the PRC in RMB.  Conversion of RMB into foreign
currencies is regulated by the People's Bank of China through a unified floating
exchange rate system.  Although the PRC  government  has stated its intention to
support  the  value  of the  RMB,  there  can be no  assurance  that its rate of
exchange  will not  again  become  volatile  or that  the RMB  will not  devalue
significantly against the U.S. dollar.  Exchange rate fluctuations may adversely
affect the value,  in U.S.  dollar terms,  of our net assets and income  derived
from our operations in the PRC. In addition,  the RMB is not freely  convertible
into foreign  currency  and all foreign  exchange  transactions  must take place
through authorized institutions.

Transactions in currencies other than the functional  currency during the period
are translated into the functional  currency at the applicable rates of exchange
at the time of the transactions.  Monetary assets and liabilities denominated in
currencies  other  than  functional  currency  are  translated  into  functional
currency at the  applicable  rates of  exchange  in effect at the balance  sheet
date.  Exchange  gains and losses are  recorded in the  combined  statements  of
operations.

For translation of financial statements into the reporting currency,  assets and
liabilities  are  translated  at the  exchange  rate at the balance  sheet date,
equity  accounts are  translated at  historical  exchange  rates,  and revenues,
expenses,  gains and losses are  translated  at the  weighted  average  rates of
exchange prevailing during the period. When there are material adjustments under
this process,  they are recorded in accumulated other comprehensive income under
the stockholders' equity section of the balance sheet.

COUNTRY RISK

Our business,  assets and operations are located and conducted in the PRC. While
the PRC's economy has experienced  significant  growth in the past twenty years,
growth has been uneven,  both  geographically  and among various  sectors of the

                                       47


economy.  The PRC  government  has  implemented  various  measures to  encourage
economic  growth and guide the  allocation of resources.  Some of these measures
benefit the overall  economy of the PRC, but may also have a negative  effect on
us. For example,  our operating results and financial condition may be adversely
affected  by  government  control  over  capital  investments  or changes in tax
regulations  applicable  to us. If there are any changes in any  policies by the
PRC  government  and our business is negatively  affected as a result,  then our
financial results,  including our ability to generate revenues and profits, will
also be negatively affected.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth information regarding beneficial ownership of our
voting  stock as of  February  11, 2010 (i) by each person who is known by us to
beneficially own more than 5% of any class of our voting stock;  (ii) by each of
our officers and directors;  and (iii) by all of our officers and directors as a
group.

Unless  otherwise  stated,  the  address  of all  persons in the table is No.27,
Jinsha Road, Jinnan Village, Lijingpu Township, Shahe Section, Ningxiang County,
Hunan Province.



                                         Shares beneficially owned (1)
Name and address of beneficial owner            common stock                   % of class owned (2)
------------------------------------            ------------                   --------------------
                                                                       
OWNER OF MORE THAN 5% OF CLASS

Nicestar International Limited (3)               20,500,000                           62.12%
2nd Floor, Abbott Building, Road
Town, Tortola, British Virgin
Islands

Siu Choi Fat (2)                                 20,500,000                           62.12%
Room 42, 4th Floor, New Henry
House, 10 Ice House Street,
Central, Hong Kong

DIRECTORS AND EXECUTIVE OFFICERS

Guangwen He (CEO)                                         0                               *

Yunjie Fang (CFO)                                         0                               *
Room 2005, Biaozhi Real Estate
Building, No.119, 1st Section of
Furong Central Road, Changsha
City, Hunan Province

Yabin Zhong                                               0                               *

Junming Peng                                              0                               *
No.14, Liren Alley, Furong
District, Changsha City,
Hunan Province


                                       48



                                                                       
Shaozeng Wang                                             0                               *
Room 905, Building 4, Dormitory of
Department of Audit of Hunan, No. 6,
Jiayu Road, Furong District
Changsha City, Hunan Province

Erik Vonk                                                 0                               *
773 Hideaway Bay Drive, Longboat
Key, FL 34228

ALL DIRECTORS AND EXECUTIVE                               0                               *
 OFFICERS (SIX PERSONS)


----------
*    Less than 1% of the issued and outstanding shares as of February 11, 2010.

(1)  Beneficial  ownership is determined in accordance with the rules of the SEC
     and  generally   includes  voting  or  investment  power  with  respect  to
     securities. Each of the beneficial owners listed above has direct ownership
     of and sole voting power and investment power with respect to the shares of
     our common stock.

(2)  A total of  33,000,000  shares of our  Common  Stock are  considered  to be
     outstanding as of February 11, 2010 pursuant to SEC Rule 13d-3(d)(1).

(3)  On February  11,  2010,  we acquired  Risetime  Group  Limited in a reverse
     acquisition with Nicestar  International  Limited. As merger  consideration
     for the  Risetime  shares  we  received  from  the  former  shareholder  of
     Risetime,  we issued and delivered 20,500,000 of our newly-issued shares of
     common stock to Nicestar International Limited.

(4)  Mr. Siu Choi Fat owns 100% of Nicestar  International  Limited,  which owns
     20,500,000 shares of our Common Stock.  Therefore,  Mr. Siu Choi Fat may be
     considered to beneficially own 20,500,000 shares of our Common Stock.

         DIRECTORS AND EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS

In connection  with the change in control of the Company  described in Item 5.01
of this report,  effective on February  11,  2010,  Mr. Yi Chen  resigned as our
chief executive  officer and we appointed Mr. Guangwen He as our Chief Executive
Officer  and  the  Chairman  of the  Board  upon  the  closing  of  the  reverse
acquisition.

The following sets forth the name and position of each of our current  executive
officers and directors.

Name                Age                        Position
----                ---                        --------

Guangwen He         41         Chairman of the Board,  Chief Executive  Officer,
                               President, and Secretary

Yunjie Fang         44         Chief Financial Officer and Treasurer

Yabin Zhong         43         Director

Junming Peng        61         Independent director

Shaozeng Wang       66         Independent director

Erik Vonk           57         Independent director

The following is a summary of the biographical  information of our directors and
officers:

                                       49

GUANGWEN  HE,  Mr.  He became a  director  and our Chief  Executive  Officer  on
February 11, 2010 when we completed our reverse acquisition of Risetime. Mr. He,
doctor of  education,  is CEO of Hunan Oya  Education  Technology  Co.,  Ltd and
Global  Education  International  Limited.  He was  born  on  July  8,  1968  in
Ningxiang,  Hunan. His other titles include the director of China Association of
Private Education, the vice-president of Hunan Association of Private Education,
the 9th and  10th  Standing  Committee  member  of the  CPPCC of  Changsha,  the
vice-director  of the 10th Committee of Education  Science Culture and Health of
the CPPCC of Changsha,  the  vice-president  of Changsha  Association of Private
Education  and a  pluralistic  researcher of Hunan  Education  Science  Research
Institute,  Private  Education  Research  Office.  Mr.  He  began to  engage  in
vocational education and established Changsha Huanqiu Vocational Education Group
in 1994. He was received by state leaders Jia Qinglin, Han Qide and so on due to
his  outstanding  school's  achievements.  He was awarded  the "Expert  Enjoying
Special Government  Allowance",  the "Advanced Individual of National Vocational
Education",  the "News  Figure of National  Private  Education",  the  "National
Excellent  Migrant Workers in Cities",  the "Candidate for Hunan New Century 121
Human  Talents  Engineering",  one of the  "Ten  Outstanding  Young  Persons  of
Changsha  City" by the  government  successively.  He was invited to present the
first Boao Forum for Asia in 2002 and was  invited to  participate  in the first
Forum for Chinese  Education  Innovation in 2003. He has written 20 papers about
vocational  education series,  compiled 8 suits of school teaching materials and
composited 6 works such as THE ORDER EDUCATION and VOCATIONAL  EDUCATION  SCHOOL
THEORY EXPLORATION AND PRACTICE.  More than 10 news media such as CCTV, People's
Daily,  Guangming Daily,  China Education News, Hong Kong's Wen Wei Po and so on
has reported his great deeds which have been incorporated into the "Who's Who in
the World".

YUNJIE  FANG,  Mr. Fang  became a director  and our Chief  Financial  Officer on
February  11,  2010.  Fang  Yunjie  has  worked  as CFO at Hunan  Oya  Education
Technology Co., Ltd and Global Education  International  Limited since September
2008.  He was born on July 26,  1965 in  Dianbai,  Guangdong.  He  received  his
Bachelor degree of Accounting  from Zhongnan  University of Economics and Law in
1989. He has great experience in accounting and financial management, as well as
strategic investment management of the public companies. He is Chinese Certified
Tax Agent and Senior Accountant.  During the past decade, he worked as Financial
Manager in several  large  enterprises.  From January 2001 to January  2002,  he
worked as CFO at Dongguan  Yellow River  Furniture  Industry  Corp.,  Ltd.  From
January 2002 to August 2002, he was  transferred  to Yitelu  Fashion (Hong Kong)
Corp., Ltd as CFO. He worked as CFO in Cosun Group from September 2002 to August
2008.

YABIN  ZHONG,  Ms.  Zhong is the Spouse of Mr.  Guangwen  He. Ms. Zhong became a
director of the Company on February 11,  2010.  Ms. Zhong was born on August 28,
1966 in  Ningxiang,  Hunan.  She  graduated  with Jinan  University  with Junior
College degree in Accounting.  She began to work in Changsha Huanqiu  Vocational
Secondary   School  after  resigning  the  former  work  in  1994.  She  is  the
vice-principal of Changsha Huanqiu at present.  During these years, she has made
great contribution to the development of school education and teaching systems.

JUNMING PENG, Mr. Peng became an independent director of the Company on February
11, 2010. Mr. Peng,was born on Dec. 23, 1948 in Shaoyang, Hunan. He received his
Associate degree of automobile from Changsha  Communications  College. From Dec.
1968 to 1978, he worked as a teacher at Changsha Traffic  College.  From 1979 to
1998,  he was  transferred  to the United  Front  Work  Department  of  Changsha
Municipal  Committee of CCP as the deputy chief and later as section  chief.  He
was  appointed   vice-chairman  and  later  chairman  to  Scientific  Technology
Committee  of CPPCC of Changsha  City from 1999 to February  2008 and retired in
April 2008.

SHAOZENG  WANG,  Mr.  Wang  became an  independent  director  of the  Company on
February  11,  2010.  Mr.  Wang  was  born in May 1943 in  Changsha,  Hunan.  He
graduated from Department of Physics of Hunan Normal University in 1965. He once
successively  served as high school  teacher,  dean of students  and high school
principal.  Since 1987,  he  successively  took the post as the section chief of
Secondary Education Department of Changsha Education Bureau, the chairman of the
Secondary School Admissions Office of Changsha  Education Bureau and educational
inspector of Education  Inspection Office of Changsha Municipal  Government.  He
was also  appointed as the  educational  inspector of provincial  government and
commended  and awarded by municipal  recognition  several  times.  He retired in
2003.

ERIK VONK, Mr. Vonk has acted as the  independent  director of the Company since
February  11,  2010.  From 2002 to 2007 he was  Chairman and CEO of Gevity HR, a
NASDAQ listed  Company.  Previously,  he was President and CEO of Randstad North
America and a Member of the Group  Executive  Board of Randstad  NV, the world's
third largest staffing company.  This followed 14 years in international banking
where he began his career.  Mr. Vonk earned an  undergraduate  degree in Holland
and holds an MBA from Golden Gate University, San Francisco (1984).

                                       50

All of our  directors  hold their  positions  on the Board until our next annual
meeting of the shareholders and until their successors have been qualified after
being elected or appointed. Officers serve at the discretion of the Board.

BOARD COMPOSITION AND COMMITTEES

We believe that the members of the Board are  collectively  capable of analyzing
and evaluating our financial statements and understanding  internal controls and
procedures for financial reporting.

A majority of our  directors are  independent  directors.  Our Board  determines
whether a director is  independent  through a broad  consideration  of facts and
circumstances,  including  an  assessment  of the  materiality  of any  relation
between  us. Our board  believes  that our  independent  directors  satisfy  the
criteria for independence.

We appointed Junming Peng,  Shaozeng Wang and Erik Vonk as members of the Audit,
Nominating, and Compensation Committees.

AUDIT COMMITTEE

Our audit committee initially consists of Erik Vonk and Shaozeng Wang. Erik Vonk
is the chairman of our audit  committee.  The audit  committee  will oversee our
accounting  and  financial  reporting  processes and the audits of the financial
statements of our company.

COMPENSATION COMMITTEE

Our  compensation  committee  initially  consists of Junming Peng and Erik Vonk.
Junming Peng is the chairman of our compensation committee initially. Members of
the  compensation  committee will not be prohibited  from direct  involvement in
determining their own compensation.

NOMINATING COMMITTEE

Our nominating  committee  initially consists of Junming Peng and Shaozeng Wang.
Shaozeng  Wang  is the  chairman  of our  corporate  governance  and  nominating
committee.  The  nominating  committee  will  assist  the  Board in  identifying
individuals qualified to become our directors and in determining the composition
of the board and its committees.

DIRECTOR COMPENSATION

As of the date of this report,  our directors have received no compensation  for
their  service on the board of  directors.  We do reimburse  our  directors  for
reasonable travel expenses related to attendance at board of director meetings.

FAMILY RELATIONSHIPS

Ms.  Yabin Zhong is the spouse of Mr.  Guangwen  He.  There are no other  family
relationships among our directors or officers.

                             EXECUTIVE COMPENSATION

COMPENSATION DISCUSSION AND ANALYSIS

The  following  is a  discussion  of our  program  for  compensating  our  named
executive officers and director.  Our compensation committee will be responsible
for determining the compensation of our named executive officers.

Our  Compensation  Committee  will consider a variety of factors in  determining
compensation   of  executives,   including  their   particular   background  and
circumstances,  such as their training and prior relevant work experience, their
success in attracting and retaining  savvy and technically  proficient  managers
and employees,  increasing our revenues,  broadening our product line offerings,
managing our costs and otherwise helping to lead our company through a period of
rapid growth.

                                       51

STOCK-BASED AWARDS UNDER THE EQUITY INCENTIVE PLAN.

Historically,  we have not granted equity awards as a component of compensation,
and we presently do not have an equity-based  incentive program.  In the future,
we will likely adopt and  establish an equity  incentive  plan pursuant to which
equity awards may be granted to eligible employees,  including each of our named
executive officers,  if our compensation  committee determines that it is in the
best interest of the Company and our stockholders to do so.

RETIREMENT BENEFITS

Currently,  we do not provide any company sponsored  retirement  benefits to any
employee, including the named executive officers.

SUMMARY COMPENSATION TABLE

The  following  table sets forth  information  concerning  all cash and non-cash
compensation awarded to, earned by or paid to the following persons for services
performed  for us and  our  subsidiaries  during  2009  in  all  capacities.  No
executive officers received compensation of $100,000 or more in 2009.



                                   Annual Compensation                  Long Term Compensation
                         ---------------------------------------   --------------------------------------
                                                                             Awards              Payouts
                                                                   -------------------------    ----------
Name and                                              Other        Restricted     Securities
Principal                                            Annual          Stock        Underlying      LTIP         All Other
Position          Year   Salary($)    Bonus($)   Compensation($)   Award(s)($)   Options/SARs   Payouts($)   Compensation($)
--------          ----   ---------    --------   ---------------   -----------   ------------   ----------   ---------------
                                                                                           
Nan E. Weaver     2009      0            0              0              0               0            0              0
former
Director, CEO,
CFO and
secretary (1)

Yi Chen           2009      0            0              0              0               0            0              0
Former Director,
CEO, CFO and
secretary (2)

Guangwen He (3)   2009      0            0              0              0               0            0              0
Chairman,
CEO,
President and
Secretary,

Yunjie Fang (4)   2009      0            0              0              0               0            0              0
CFO and
Treasurer


----------
(1)  Ms. Nan E. Weaver served as our Director,  CEO, CFO,  president,  treasurer
     and secretary from February 22, 2008  (inception)  until her resignation on
     December 4, 2009.
(2)  Mr. Yi Chen served as our Director, CEO, CFO and secretary from December 4,
     2009 until his resignation on February 11, 2010.

                                       52

(3)  Mr.  Guangwen He became our Chief  Executive  Officer  and  Chairman of the
     Board on February 11, 2010.
(4)  Mr. Yunjie Fang became our Chief Financial Officer on February 11, 2010.

The  following  is a summary of the  compensation  paid by Oya  and/or  Changsha
Huanqiu to Guangwen He, Yabin Zhong and Yunjie Fang for the twelve months period
ended August 31, 2009 and 2008, respectively. No executive officer of WFOE, Oya,
Changsha Huanqiu or Shaoshan Huanqiu received compensation in excess of $100,000
for any of those years.



                                      Annual Compensation                  Long Term Compensation
                            ---------------------------------------   --------------------------------------
                                                                                Awards              Payouts
                                                                      -------------------------    ----------
Name and                                                 Other        Restricted     Securities
Principal                                               Annual          Stock        Underlying      LTIP         All Other
Position          Year      Salary($)    Bonus($)   Compensation($)   Award(s)($)   Options/SARs   Payouts($)   Compensation($)
--------          ----      ---------    --------   ---------------   -----------   ------------   ----------   ---------------
                                                                                              

Guangwen He(1)   2007.9.1-     3,632        0             322              0             0             0             3,944
(Chief           2008.8.31
Executive        2008.9.1-    70,015        0             278              0             0             0            70,293
Officer)         2009.8.31

Yabin Zhong(2)   2007.9.1-     3,632        0             322              0             0             0             3,944
(Director)       2008.8.31
                 2008.9.1-    33,358        0             278              0             0             0            33,636
                 2009.8.31

Yunjie Fang(3)   2009.9.1-    55,456        0             279              0             0             0            55,735
(Chief           2009.8.31
Financial
Officer)


----------
(1)  Mr. Guangwen He served as the WFOE's CEO on October 1, 2009.
(2)  Ms. Yabin Zhong served as a director of WFOE on October 1, 2009.
(3)  Mr. Yunjie Fang served as the WFOE' CFO on October 1, 2009.

BONUSES AND DEFERRED COMPENSATION

We do not  have  any  bonus,  deferred  compensation  or  retirement  plan.  All
decisions regarding compensation are determined by our compensation committee.

STOCK OPTION AND STOCK APPRECIATION RIGHTS

We do not currently have a stock option plan or stock appreciation  rights plan.
No stock  options or stock  appreciation  rights were awarded  during the period
ended November 30, 2009 and for the fiscal year ended February 28, 2009.

EMPLOYMENT AGREEMENTS

Our Chinese  subsidiary has employment  agreements with the following  executive
officers and directors:

MR. GUANGWEN HE - Mr. He's employment agreement with WFOE became effective as of
October 1, 2009. The employment agreement has a term of ten years.

MR. YUNJIE FANG - Mr. Fang's employment  agreement with WFOE became effective as
of October 1, 2009. The employment agreement has a term of five years.

MS. YABIN ZHONG - Ms. Zhong's employment agreement with WFOE became effective as
of October 1, 2009. The employment agreement has a term of ten years.

                                       53

Each of the employment  agreements  provide that the executives will be provided
cash  compensation.  The  employment  agreements  do not  provide  any change in
control or severance benefits to the executives, and we do not have any separate
change-in-control agreements with any of our executive officers.

INDEMNIFICATION OF DIRECTORS AND EXECUTIVE OFFICERS AND LIMITATION OF LIABILITY

At the present time,  there is no pending  litigation or proceeding  involving a
director,   officer,   employee   or   other   distributor   of  ours  in  which
indemnification  would  be  required  or  permitted.  We are  not  aware  of any
threatened  litigation  or  proceeding  which  may  result  in a claim  for such
indemnification.  Our Certificate of Incorporation, as amended, provides for the
indemnification  of any and all  persons  whom it shall have power to  indemnify
under the Delaware  General  Corporation Law from and against any and all of the
expenses, liabilities, or other matters referred to in or covered by such law.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Except for the  ownership of the Company's  securities,  and except as set forth
below,  none of the  directors,  executive  officers,  holders of more than five
percent  of  the  Company's  outstanding  common  stock,  or any  member  of the
immediate family of any such person have, to the knowledge of the Company, had a
material  interest,   direct  or  indirect,   in  any  transaction  or  proposed
transaction which may materially affect the Company.

On March 1, 2004,  Changsha Huanqiu signed an Entrustment  Agreement on Land and
Real Properties with Guangwen He, Yabin Zhong and Binshan Company. The agreement
stipulates that Changsha  Huanqiu will from time to time authorize  Guangwen He,
Yabin Zhong and Binshan Company to invest in lands and properties in their names
using funds from  Changsha  Huanqiu for the interest of Changsha  Huanqiu,  that
Changsha  Huanqiu holds all the rights to these  properties,  that upon Changsha
Huanqiu's  request,  Guangwen  He, Yabin Zhong and Binshan  Company  shall cause
relevant  authorities  to  register  these  properties  in the name of  Changsha
Huanqiu,  and that  Guangwen He, Yabin Zhong and Binshan  Company  shall have no
right to dispose or encumber these properties.

As of November 30, 2009, Changsha Huanqiu, Shaoshan Huanqiu, Shaoyang Vocational
School and Oya had receivables from Shenzhen Linghai  International  Cargo Agent
Co., Ltd. ("Shenzhen Linghai"). Shenzhen Linghai is owned by Ms. Juanjuan Zhong,
sister of Yanbin Zhong. All the loans provided to Shenzhen Linghai are unsecured
and bear no interest, and had no fixed payment date.

AGREEMENTS AMONG WFOE, OYA AND ITS SHAREHOLDERS

See "Contractual Arrangements between WFOE, Oya and Its Shareholders".

AGREEMENTS BETWEEN OYA AND CHANGSHA HUANQIU/SHAOSHAN HUANQIU

See  "Contractual  Arrangements  for the  Operation  of Two  Private  Vocational
Schools"

Our board of directors is charged with  reviewing  and  approving  all potential
related party  transactions.  All such related party  transactions  must then be
reported under  applicable SEC rules.  We have not adopted other  procedures for
review, or standards for approval, of such transactions, but instead review them
on a case-by-case basis.

DESCRIPTION OF SECURITIES

COMMON STOCK

We are authorized to issue up to 140,000,000  shares,  consisting of 100,000,000
shares of common  stock,  par value  $0.0001  per  share  ("Common  Stock")  and
40,000,000  shares of preferred  stock,  par value $0.001 per share  ("Preferred
Stock").

Each share of common stock  entitles the holder  thereof to one vote.  Directors
shall be elected by a plurality of the votes of the shares  present in person or
represented  by proxy at the  meeting and  entitled  to vote on the  election of
directors.

                                       54

The holders of shares of our common stock are entitled to dividends out of funds
legally  available  when and as declared  by our Board.  Should we decide in the
future to pay  dividends,  as a holding  company,  our ability to do so and meet
other  obligations  depends upon the receipt of dividends or other payments from
our operating subsidiaries and other holdings and investments.  In addition, our
operating  subsidiaries,  from time to time, may be subject to  restrictions  on
their  ability  to  make  distributions  to us,  including  restrictions  on the
conversion of local currency into U.S.  dollars or other hard currency and other
regulatory restrictions. In the event of our liquidation, dissolution or winding
up, holders of our common stock are entitled to receive, ratably, the net assets
available to stockholders after payment of all creditors.

All  of the  issued  and  outstanding  shares  of  our  common  stock  are  duly
authorized,  validly issued,  fully paid and non-assessable.  To the extent that
additional  shares of our common  stock are issued,  the  relative  interests of
existing stockholders will be diluted.

PREFERRED STOCK

We are  authorized  to issue  40,000,000  shares of preferred  stock,  par value
$0.001 per share.  We may issue shares of preferred stock in one or more classes
or series within a class as may be designated by our board of directors, who may
establish  the number of shares to be included in each class or series,  may fix
the  designations,  rights,  preferences  or other  variations  of each class or
series within each class of the shares of preferred  stock.  Any preferred stock
so issued may rank  senior to the common  stock with  respect to the  payment of
dividends or amounts upon liquidation, dissolution or winding up of the Company,
or both. Moreover, under certain circumstances,  the issuance of preferred stock
or the  existence of the un-issued  preferred  stock might tend to discourage or
render more difficult a merger or other change in control.

WARRANTS

We have not issued any warrants.

TRANSFER AGENT AND REGISTRAR

Our independent  stock transfer agent is Signature  Stock  Transfer,  Inc. Their
mailing address is 2632 Coachlight Court, Plano, TX 75093. Their phone number is
(972) 612-4120.

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS

Reference  is made to the  disclosure  set forth under Item 4.01 of this report,
which disclosure is incorporated herein by reference.

MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

On September 11, 2008,  our common stock was listing for trading on the Over the
Counter Bulletin Board under the symbol "GSTR.OB".  There has been no trading of
our securities, and, therefore, no high and low bid pricing.

REPORTS TO STOCKHOLDERS

We plan to furnish our  stockholders  with an annual report for each fiscal year
ending February 28 or February 29 containing financial statements audited by our
independent certified public accountants.  We intend to comply with the periodic
reporting requirements of the Exchange Act.

APPROXIMATE NUMBER OF HOLDERS OF OUR COMMON STOCK

On February 11, 2010,  there are 33  stockholders of record of our common stock.
The  holders  of common  stock are  entitled  to one vote for each share held of
record on all matters submitted to a vote of stockholders. Holders of the common
stock have no preemptive  rights and no right to convert their common stock into
any other  securities.  There  are no  redemption  or  sinking  fund  provisions
applicable to the common stock.

                                       55

DIVIDENDS

We have not paid dividends on our common stock. Any future  decisions  regarding
dividends will be made by our board of directors. We will rely on dividends from
our Chinese  Subsidiaries for our funds and PRC regulations may limit the amount
of funds  distributed  to us from  Chinese  Subsidiaries,  which will affect our
ability to declare any dividends.

We currently  intend to retain and use any future  earnings for the  development
and expansion of our business and do not anticipate paying any cash dividends in
the foreseeable future.

PENNY STOCK REGULATIONS

Our  shares of common  stock  are  subject  to the  "penny  stock"  rules of the
Securities  Exchange  Act of 1934 and  various  rules under this Act. In general
terms,  "penny stock" is defined as any equity  security that has a market price
less than $5.00 per share, subject to certain exceptions. The rules provide that
any equity  security is  considered  to be a penny stock unless that security is
registered  and  traded on a  national  securities  exchange  meeting  specified
criteria set by the SEC, issued by a registered investment company, and excluded
from the  definition on the basis of price (at least $5.00 per share),  or based
on the issuer's net tangible assets or revenues.  In the last case, the issuer's
net tangible  assets must exceed  $3,000,000 if in  continuous  operation for at
least three years or $5,000,000  if in operation  for less than three years,  or
the  issuer's  average  revenues  for each of the past three  years must  exceed
$6,000,000.

Trading  in  shares of penny  stock is  subject  to  additional  sales  practice
requirements  for  broker-dealers  who sell penny  stocks to persons  other than
established  customers  and  accredited  investors.   Accredited  investors,  in
general,  include  individuals  with  assets in excess of  $1,000,000  or annual
income exceeding $200,000 (or $300,000 together with their spouse),  and certain
institutional investors. For transactions covered by these rules, broker-dealers
must make a special  suitability  determination for the purchase of the security
and must have received the purchaser's  written consent to the transaction prior
to the purchase.  Additionally, for any transaction involving a penny stock, the
rules require the delivery, prior to the first transaction, of a risk disclosure
document  relating to the penny stock.  A  broker-dealer  also must disclose the
commissions payable to both the broker-dealer and the registered representative,
and current  quotations for the security.  Finally,  monthly  statements must be
sent disclosing recent price  information for the penny stocks.  These rules may
restrict  the  ability of  broker-dealers  to trade or  maintain a market in our
common  stock,  to the extent it is penny  stock,  and may affect the ability of
shareholders to sell their shares.

RESENT SALE OF UNREGISTERED SECURITIES

Reference  is made to the  disclosure  set forth under Item 3.02 of this report,
which disclosure is incorporated by reference into this section.

ITEM 3.02 UNREGISTERED SALES OF EQUITY SECURITIES

On February 11, 2010, we consummated  the  transactions  contemplated  under the
Share  Exchange  Agreement with the  stockholder  of the issued and  outstanding
capital stock of Risetime. Pursuant to the Share Exchange Agreement, we acquired
100% of the  outstanding  capital  stock of Risetime in exchange for  20,500,000
shares  of  our  newly  issued  common  stock,   par  value  $.0001  per  share,
constituting approximately 62.12% of the issued and outstanding capital stock of
the Company. As a result of this transaction,  Nicestar International Limited, a
British Virgin Islands  company,  became the beneficial  owner of  approximately
62.12% of our outstanding capital stock.

On November 28, 2009, one former  shareholder  entered into three Stock Purchase
Agreements with certain  purchasers,  pursuant to which, such shareholder agreed
to sell 7,500,000  restricted shares of common stock of the Company. We reported
the consummation of the stock purchase in the Form 8-K filed with the Securities
and Exchange  Commission on December 8, 2009 and the Stock  Purchase  Agreements
were included as an exhibit to such report.

On July 22, 2008, we sold  1,000,000  shares of common stock to 30 investors for
$.025 per share pursuant to our S-1 registration statement for $25,000.

                                       56

ITEM 4.01 CHANGE IN REGISTRANT'S CERTIFYING ACCOUNTANT

(a) Dismissal of Previous Independent Registered Public Accounting Firm

On  February  8, 2010,  we  dismissed  George  Stewart,  CPA as our  independent
auditor,  effective  on  February  8,  2010.  A copy of the letter  from  George
Stewart, CPA addressed to the SEC will be also filed as Exhibit 16.2.

George Stewart,  CPA's reports on the Company's  financial  statements as of and
for the fiscal year ended  February 28, 2009,  and for the periods ended May 30,
2009,  August 31, 2009 and Novmeber 30, 2009 did not contain an adverse  opinion
or disclaimer  of opinion and were not qualified or modified as to  uncertainty,
audit scope, or accounting principles.

During our recent fiscal year and from March 1, 2009 to the date of this report,
there were no disagreements with George Stewart, CPA on any matter of accounting
principles or practices,  financial disclosure,  or auditing scope or procedure.
There were no reportable events, as described in Item 304(a)(1)(v) of Regulation
S-K,  during our recent  fiscal  year and from March 1, 2009 to the date of this
report.

(b) Engagement of New Independent Registered Public Accounting Firm

On February 8, 2010, concurrent with the decision to dismiss George Stewart, CPA
as our  independent  auditor,  our board elected to appoint  Friedman LLP as our
independent auditor.

During the fiscal  year ended  February  28,  2009 and from March 1, 2009 to the
date of this  report,  neither  the  Company  nor  anyone  acting on its  behalf
consulted  Friedman  LLP.with  respect  to (i)  the  application  of  accounting
principles to a specified transaction, either completed or proposed, or the type
of audit opinion that might be rendered on the Company's  financial  statements,
and  neither a written  report was  provided  to the  Company or oral advice was
provided that Friedman LLP concluded was an important  factor  considered by the
Company in  reaching a decision  as to the  accounting,  auditing  or  financial
reporting  issue;  or (ii) any matter that was the subject of a disagreement  or
reportable  events set forth in Item  304(a)(1)(iv)  and (v),  respectively,  of
Regulation S-K.

Prior to engaging  Friedman  LLP,  they did not provide our company  with either
written or oral advice that was an important factor considered by our company in
reaching a decision to change our independent  registered public accounting firm
from George Stewart, CPA to Friedman LLP.

ITEM 5.01 CHANGES IN CONTROL OF REGISTRANT

Reference  is made to the  disclosure  set forth under Item 2.01 of this report,
which disclosure is incorporated  herein by reference.  On February 11, 2010, we
consummated the reverse  acquisition  with Risetime Group Limited and the former
shareholder of Risetime,  through which the shareholder of Risetime delivered to
us all the  issued  and  outstanding  shares  of stock of  Risetime.  As  merger
consideration for the Risetime shares, we issued and delivered 20,500,000 shares
of Common Stock to Nicestar International Limited.

Prior to the closing of the reverse  acquisition,  we were  authorized  to issue
100,000,000  shares of Common Stock, of which 12,500,000  shares of Common Stock
were issued and outstanding,  and 40,000,000 shares of preferred stock, of which
none was  issued  and  outstanding.  As a  result  of the  reverse  acquisition,
Nicestar became our majority  shareholder.  Mr. Siu Choi Fat, is the controlling
stockholder of Nicestar.

In connection  with this change in control,  and as explained more fully in Item
2.01 above and in Item 5.02 below,  effective  on  February  11,  2010,  Yi Chen
resigned as our Chief Executive Officer. Concurrently, Guangwen He was appointed
as our Chief Executive Officer.

ITEM 5.02 DEPARTURE OF DIRECTORS OR PRINCIPAL  OFFICERS;  ELECTION OF DIRECTORS;
          APPOINTMENT OF CERTAIN OFFICERS; COMPENSATORY ARRANGEMENTS OF
          CERTAIN OFFICERS

Upon the closing of the reverse  acquisition,  as of February 11,  2010,  Mr. Yi
Chen, our sole director,  submitted his resignation  letter pursuant to which he
resigned  from all offices of the Company that he holds and from his position as
our  director  effective  immediately.  The  resignation  of Mr.  Chen is not in

                                       57

connection with any known  disagreement  with us on any matter.  Mr. Guangwen He
was appointed to the Board at the closing time of the reverse acquisition.

A copy of this  report  has been  provided  to Mr.  Yi Chen.  Mr.  Chen has been
provided  with the  opportunity  to furnish us as promptly  as  possible  with a
letter  addressed to us stating whether he agrees with the statements made by us
in this report,  and if not, stating the respects in which he does not agree. No
such letter has been received by us.

On February 11, 2010, in connection with the closing of the reverse acquisition,
Mr.  Guangwen He was  appointed as our Chief  Executive  Officer,  President and
Secretary.  Mr.  Yunjie  Fang was  appointed  as  Chief  Financial  Officer  and
Treasurer.

For certain  biographical  and other  information  regarding the newly appointed
officers and directors, see the disclosure under Item 2.01 of this report, which
disclosure is incorporated herein by reference.

ITEM 5.03 AMENDMENT TO ARTICLES OF  INCORPORATION  OR BYLAWS;  CHANGE IN FISCAL
          YEAR

On February  8, 2010,  our board  approved  to adopt the  Amended  and  Restated
Certificate of Incorporation to change our name to "HQ Global Education Inc.".

We will file the  Amended  and  Restated  Certificate  of  Incorporation  to the
Secretary of State of Delaware and will notify the Financial Industry Regulatory
Authority  ("FINRA") of the reverse  acquisition  and the name change.  The name
change  will take effect in the market  upon its  approval by FINRA.  Once FINRA
processes the name change,  we will be issued a new symbol and will disclose the
change on a Current Report on Form 8-K.

ITEM 5.06 CHANGE IN SHELL COMPANY STATUS

As explained more fully in Item 2.01 above,  we were a "shell  company" (as such
term is defined in Rule 12b-2  under the  Securities  Exchange  Act of 1934,  as
amended) immediately before the closing of the reverse acquisition.  As a result
of the reverse acquisition, Risetime became our wholly owned subsidiary and main
operating business.

ITEM 8.01 OTHER EVENTS

On February  12, 2010,  we issued the press  release  annexed  hereto as Exhibit
99.1.

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS

(a) Financial Statements of Business Acquired

Filed  herewith are  consolidated  financial  statements  of Hunan Oya Education
Technology  Co.,  Ltd. for the fiscal years ended August 31, 2009,  and 2008 and
unaudited consolidated financial statements of Risetime Group Limited as for the
three months ended November 30, 2009 and 2008.

(b) Pro forma financial information

Filed  herewith is the  unaudited  pro forma  condensed  consolidated  financial
information  concerning the  acquisition of the business  operations of Risetime
Group Limited.

(c) Exhibits

2.1      Share  Exchange  Agreement,  dated as of  February  8,  2010  among the
         Company, Nicestar International Limited and Risetime Group Limited

3.1      Certificate of Incorporation*

3.2      Certificate of Amendment of Certificate of Incorporation**

                                       58

3.3      Amended and Restated Certificate of Incorporation

3.4      Bylaws*

10.1     Exclusive Business Cooperation Agreement dated November 28, 2009

10.2     Loan Agreements dated November 28, 2009

10.3     Proxy Letters dated November 28, 2009

10.4     Exclusive Purchase Option Agreements dated November 28, 2009

10.5     Equity Pledge Agreements dated November 28, 2009

10.6     Business  Cooperation   Agreement  between  Oya  and  Shaoshan  Huanqiu
         Vocational Secondary School dated July 28, 2009

10.7     Joint  School-Running  Agreement  with  respect to  Shimian  Vocational
         School dated January 23, 2006

10.8     Loan  Agreement,  dated March 20, 2009, by and between Oya and Changsha
         Education Foundation

10.9     Employment  Agreement,  dated October 1, 2009, by and between  Xiangtan
         Nicestar Business Administration Co., Ltd. and Guangwen He

10.10    Employment  Agreement,  dated October 1, 2009, by and between  Xiangtan
         Nicestar Business Administration Co., Ltd. and Yunjie Fang

10.11    Employment  Agreement,  dated October 1, 2009, by and between  Xiangtan
         Nicestar Business Administration Co., Ltd. and Yabin Zhong

10.12    Cooperation Agreement,  dated September 5, 2007, by and between Fujinon
         (Shenzhen)  Technologies  Co.,  Ltd.  and Changsha  Huanqiu  Vocational
         Secondary School

10.13    Business-Living  Building Lease  Contract,  dated May 19th, 2009 by and
         between Oya and Biaozhi Estates Management Co., Ltd.

16.1     Letter from the Company to George Stewart, CPA, dated as of February 8,
         2010

16.2     Letter from George Stewart, CPA to the SEC

21.1     List of Subsidiaries

99.1     Press Release of the Company issued on February 12, 2010

----------
*    Incorporated  by  reference  to the  exhibit  of  the  same  number  to our
     registration statement on Form S-1 filed with the SEC on April 23, 2008.

**   Incorporated by reference to our Form 8-K filed with the SEC on January 14,
     2010.

                                       59

                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereunto duly authorized.

                                     Date: February 12, 2010

                                     Green Star Mining Corp.


                                     By: /s/ Guangwen He
                                        ---------------------------------------
                                        Guangwen He
                                        Chief Executive Officer


                                       60

                             Green Star Mining Corp.

              Pro Forma Condensed Consolidated Financial Statements


Index to Pro Forma Condensed Consolidated Financial Statements              Page
                                                                            ----

Introduction to Unaudited Pro Forma Condensed Consolidated
Financial Statements                                                         F-2

Pro Forma Condensed Consolidated Balance Sheet as at
November 30, 2009 (Unaudited)                                                F-4

Pro Forma Condensed Consolidated Statements of Operations for
the Year Ended February 28, 2009 (Unaudited)                                 F-5

Pro Forma Condensed Consolidated Statements of Operations for
the Nine Month Ended November 30, 2009 (Unaudited)                           F-6

Notes to Condensed Consolidated Pro Forma Financial Statements (Unaudited)   F-7


                                      F-1

Green Star Mining Corp.
Introduction to Pro Forma Condensed Consolidated Financial Statements
(stated in US Dollars)

On February 8, 2010,  Green Star Mining Corp.,  a  corporation  formed under the
laws of the State of Delaware  ("GSTR" or the  "Company")  entered  into a Share
Exchange  Agreement with Risetime Group Limited  ("Risetime"),  a British Virgin
Islands  business  company,  and its sole  shareholder,  Nicestar  International
Limited ("Nicestar"), a British Virgin Islands company.

Pursuant to the Share Exchange Agreement,  Nicestar shall transfer and assign to
GSTR all of its issued and outstanding  shares of the capital stock of Risetime,
in exchange for 20,500,000  newly issued shares of GSTR's common stock,  $0.0001
par value, (the "Share Exchange"), representing, in the aggregate, 62.12% of our
issued  and  outstanding   capital  stock  as  of  and  immediately   after  the
consummation of the transactions  contemplated by the Share Exchange  Agreement.
As a  result  of this  Share  Exchange,  Risetime  will  become  a  wholly-owned
subsidiary of GSTR.

In connection with the change of control contemplated by the Share Exchange, Mr.
Yi Chen,  the sole  director  and officer of GSTR,  will be  resigning  from his
positions at the closing of the reverse acquisition of Risetime. Simultaneously,
five new directors will be appointed, including three independent directors. Mr.
Guangwen He will be appointed as GSTR's Chief Executive  Officer and Chairman of
the Board.

The  transaction  will be accounted  for as a reverse  merger under the purchase
method of accounting since there was a change of control. Accordingly,  Risetime
will be treated as the continuing entity for accounting purposes.

The accompanying  unaudited pro forma condensed  consolidated  balance sheet has
been  presented  with  consolidated  subsidiaries  at  November  30,  2009.  The
unaudited pro forma condensed  consolidated statement of operations for the nine
months ended November 30, 2009 and for the year ended February 28, 2009 has been
presented as if the share  exchange had occurred on March 1, 2008. The unaudited
pro  forma  condensed  consolidated  financial  statements  do  not  necessarily
represent  the actual  results that would have been  achieved had the  companies
been combined at the beginning of the year, nor may they be indicative of future
operations.   These  unaudited  pro  forma  condensed   consolidated   financial
statements  should  be  read  in  conjunction  with  the  companies'  respective
historical financial statements and notes included thereto.

                                      F-2

Green Star Mining Corp.
Pro Forma Condensed Consolidated Balance Sheets
As of November 30, 2009



                                                                      As of November 30, 2009
                                                                   ----------------------------
                                                                       The                           Pro Forma         Pro Forma
                                                                     Company         Risetime       Adjustments      Combined Total
                                                                   -----------      -----------     -----------      --------------
                                                                   (Unaudited)      (Unaudited)     (Unaudited)       (Unaudited)
                                                                                                          
                                     ASSETS

CURRENT ASSETS
  Cash & cash equivalents                                           $   1,913       $ 5,609,399       (1,913)         $ 5,609,399
  Accounts receivable                                                      --         8,219,776                         8,219,776
  Other receivables                                                        --            55,493                            55,493
  Due from related party                                                   --         1,569,872                         1,569,872
  Inventories                                                              --            53,218                            53,218
  Advances for construction                                                --         3,652,476                         3,652,476
                                                                    ---------       -----------                       -----------
      Total current assets                                              1,913        19,160,234                        19,160,234

PROPERTY AND EQUIPMENT, NET                                                --        18,105,156                        18,105,156
INTANGIBLE ASSETS, NET                                                     --         1,032,244                         1,032,244
                                                                    ---------       -----------                       -----------

TOTAL ASSETS                                                        $   1,913       $38,297,634                       $38,297,634
                                                                    =========       ===========                       ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
  Short-term Loans                                                  $      --       $   732,372                       $   732,372
  Long term loans- current portion                                         --           336,891                           336,891
  Accounts payable                                                         --         1,198,736                         1,198,736
  Due to shareholder                                                       --                --                                --
  Taxes payable                                                            --            29,368                            29,368
  Payroll Payable                                                          --           434,109                           434,109
  Advances from customers                                                  --         3,357,521                         3,357,521
  Other payables and accrued liabilities                                   --         1,016,969                         1,016,969
                                                                    ---------       -----------                       -----------
      Total current liabilities                                            --         7,105,966                         7,105,966

LONG TERM LOANS                                                            --           637,164                           637,164
                                                                    ---------       -----------                       -----------

TOTAL LIABILITIES                                                          --         7,743,130                         7,743,130
                                                                    ---------       -----------                       -----------

COMMITMENT AND  CONTINGENCIES

SHAREHOLDERS' EQUITY
  Common Stock, $0.0001 par value 100,000,000 shares authorized,        1,250                 1        2,049  b             3,300
   33,000,000 shares issued and outstanding at November 30, 2009
  Additional paid-in capital                                           38,750         1,229,973      (42,049) a,b       1,226,674
  Accumulated other comprehensive income                                   --         1,686,389                         1,686,389
  Statutory reserve                                                        --         7,840,314                         7,840,314
  Retained earnings                                                   (38,087)       19,797,827       38,087  a,b      19,797,827
                                                                    ---------       -----------                       -----------
      Total shareholders' equity                                        1,913        30,554,504                        30,554,504
                                                                    ---------       -----------                       -----------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                          $   1,913       $38,297,634                       $38,297,634
                                                                    =========       ===========                       ===========


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

                                      F-3

Green Star Mining Corp.
Pro Forma Condensed Consolidated Statements of Operations
For the Year Ended February 28, 2009



                                                         For the year ended
                                                          February 28, 2009
                                                    ------------------------------          Pro Forma          Pro Forma
                                                    The Company         Risetime           Adjustments       Combined Total
                                                    -----------        -----------         -----------       --------------
                                                    (Unaudited)        (Unaudited)         (Unaudited)        (Unaudited)
                                                                                                 
Revenues                                           $         --       $ 34,936,967                           $ 34,936,967
Cost of revenue                                              --        (22,456,307)                           (22,456,307)
                                                   ------------       ------------                           ------------
Gross profit                                                 --         12,480,660                             12,480,660

Selling expenses                                       (737,306)          (737,306)
General and administrative expenses                      12,687         (1,433,913)         (12,687) a         (1,433,913)
                                                   ------------       ------------                           ------------

Income from operations                                   12,687         10,309,441                             10,309,441

Other expenses
  Interest income (expenses)                                 --            (68,581)                               (68,581)
  Other expenses                                             --            (50,938)                               (50,938)
                                                   ------------       ------------                           ------------
Total other expenses                                         --           (119,519)                              (119,519)
                                                   ------------       ------------                           ------------

Income before income taxes                               12,687         10,189,922                             10,189,922

Provision for income taxes                                   --                 --
                                                   ------------       ------------                           ------------

Net income                                               12,687         10,189,922                             10,189,922
                                                   ------------       ------------                           ------------
Other comprehensive item
  Foreign currency translation gain                          --            724,106                                724,106
                                                   ------------       ------------                           ------------

Comprehensive Income                               $     12,687       $ 10,914,028                           $ 10,914,028
                                                   ============       ============                           ============

Basic and diluted income per common share          $       0.00       $10,189,922.00    (10,189,922) b       $       0.33
                                                   ============       ============                           ============
Basic and diluted weighted average common
 shares outstanding                                  31,041,096                  1                             31,041,096
                                                   ============       ============                           ============


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

                                      F-4

Green Star Mining Corp.
Pro Forma Condensed Consolidated Statements of Operations
For the Nine Months Ended November 30, 2009



                                                          Nine months ended
                                                          November 30, 2009
                                                    ------------------------------          Pro Forma          Pro Forma
                                                    The Company         Risetime           Adjustments       Combined Total
                                                    -----------        -----------         -----------        -----------
                                                    (Unaudited)        (Unaudited)         (Unaudited)        (Unaudited)
                                                                                                 
Revenues                                            $         --      $ 27,472,271                            $ 27,472,271
Cost of revenue                                               --       (17,624,670)                            (17,624,670)
                                                    ------------      ------------                            ------------
Gross profit                                                  --         9,847,601                               9,847,601

Selling expenses                                        (430,421)         (430,421)
General and administrative expenses                       16,400        (1,380,221)          (16,400) a         (1,380,221)
                                                    ------------      ------------                            ------------

Income from operations                                    16,400         8,036,959                               8,036,959

Other expenses
  Interest income (expenses)                                  --           (75,701)                                (75,701)
  Other expenses                                              --        (1,007,490)                             (1,007,490)
                                                    ------------      ------------                            ------------
Total other expenses                                          --        (1,083,191)
                                                    ------------      ------------                            ------------

Income before income taxes                                16,400         6,953,768                               8,036,959

Provision for income taxes                                    --                --
                                                    ------------      ------------                            ------------

Net income                                                16,400         6,953,768                               8,036,959
                                                    ------------      ------------                            ------------
Other comprehensive item
  Foreign currency translation gain                           --            49,366                                  49,366
                                                    ------------      ------------                            ------------

Comprehensive Income                                $     16,400      $  7,003,134                            $  8,086,325
                                                    ============      ============                            ============

Basic and diluted income per common share           $       0.00      $6,953,768.00    (6,953,767.76) b       $       0.24
                                                    ============      ============                            ============
Basic and diluted weighted average common
 shares outstanding                                   33,000,000                 1                              33,000,000
                                                    ============      ============                            ============



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

                                      F-5

Green Star Mining Corp.
Notes to Pro Forma Condensed Consolidated Financial Statements
(Unaudited)

The following  unaudited pro forma  adjustments are included in the accompanying
unaudited pro forma condensed consolidated balance sheet as of November 30, 2009
and the unaudited pro forma condensed  consolidated  statement of operations for
the nine months ended November 30, 2009 and for the year ended February 28, 2009
to reflect the Share Exchange between GSTR and Risetime:

a.   To record the spin-off of the Shell Company's (GSTR) assets and liabilities
     prior to the Share Exchange;

b.   These  adjustments  reflect  the   recapitalization  as  a  result  of  the
     transactions related to the Share Exchange.

                                      F-6

                             Risetime Group Limited
                        Consolidated Financial Statements
                             (Stated in US dollars)

Contents                                                                  Page
--------                                                                  ----

November  30, 2009 And 2008 (Unaudited)
Consolidated Balance Sheets                                                F-8
Consolidated Statements of Income                                          F-9
Consolidated Statement of Stockholders' Equity                             F-10
Consolidated Statement of Cash Flows                                       F-11
Notes to Consolidated Financial Statements                                 F-12


                                      F-7

Risetime Group Limited
Consolidated Balance Sheet
As of November 30, 2009 and 2008



                                                                                November 30,          August 31,
                                                                                   2009                 2009
                                                                                -----------          -----------
                                                                                (Unaudited)           (Audited)
                                                                                               
                                ASSETS

CURRENT ASSETS
  Cash & cash equivalents                                                       $ 5,609,399          $ 3,848,040
  Accounts receivable, net of allowance of $55,836 as of
   November 30, 2009 and August 31, 2009, respectively                            8,219,776            5,713,491
  Other receivables                                                                  55,493                2,203
  Due from related party                                                          1,569,872            2,447,482
  Inventory                                                                          53,218            1,504,764
  Advances to vendors                                                             3,652,476            2,375,364
                                                                                -----------          -----------
      Total current assets                                                       19,160,234           15,891,344

PROPERTY AND EQUIPMENT, NET                                                      18,105,156           14,862,590

INTANGIBLE ASSETS, NET                                                            1,032,244              477,339
                                                                                -----------          -----------

                  TOTAL ASSETS                                                  $38,297,634          $31,231,273
                                                                                ===========          ===========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
  Short-term loans                                                              $   732,372          $   732,002
  Long term loans - current portion                                                 336,891              629,522
  Accounts payable                                                                1,198,736            1,327,622
  Taxes payable                                                                      29,368               20,580
  Payroll payable                                                                   434,109              241,477
  Unearned revenues                                                               3,357,521                8,275
  Other payables and accrued liabilities                                          1,016,969              902,725
                                                                                -----------          -----------
      Total current liabilities                                                   7,105,966            3,862,203

LONG TERM LOANS                                                                     637,164              402,601
                                                                                -----------          -----------

TOTAL LIABILITIES                                                                 7,743,130            4,264,804
                                                                                -----------          -----------
COMMITMENT AND  CONTINGENCIES

SHAREHOLDERS' EQUITY
  Common stock, $1 par value, 50,000 shares authorized, 1 share issued                    1                    1
   and outstanding as of November 30, 2009 and August 31, 2009
  Additional paid-in capital                                                      1,229,973            1,229,973
  Accumulated other comprehensive income                                          1,686,389            1,672,524
  Statutory reserve                                                               7,840,314            6,946,771
  Retained earnings                                                              19,797,827           17,117,200
                                                                                -----------          -----------
      Total shareholders' equity                                                 30,554,504           26,966,469
                                                                                -----------          -----------

      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                $38,297,634          $31,231,273
                                                                                ===========          ===========


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

                                      F-8

Risetime Group Limited
Consolidated Statement of Income
For The Three Months Ended November 30, 2009 and 2008



                                                        For the three months ended
                                                               November 30,
                                                       2009                   2008
                                                   ------------           ------------
                                                    (Unaudited)            (Unaudited)
                                                                    
Revenues                                           $ 13,009,078           $ 11,713,701
Cost of revenue                                      (7,858,492)            (7,425,138)
                                                   ------------           ------------
Gross profit                                          5,150,586              4,288,563

Selling expenses                                       (136,094)              (197,099)
General and administrative expenses                    (451,564)              (426,797)
                                                   ------------           ------------

Income from operations                                4,562,928              3,664,667

Other expenses
  Interest expense                                      (19,361)               (18,868)
  Other expenses                                       (969,397)                (7,451)
                                                   ------------           ------------
Total other expenses                                   (988,758)               (26,319)
                                                   ------------           ------------

Income before income taxes                            3,574,170              3,638,348

Provision for income taxes                                   --                     --
                                                   ------------           ------------

Net income                                            3,574,170              3,638,348
                                                   ------------           ------------

Other comprehensive item
  Foreign currency translation gain                      13,865                 42,466
                                                   ------------           ------------

Comprehensive Income                               $  3,588,035           $  3,680,814
                                                   ============           ============

Basic and diluted income per common share          $  3,588,035           $  3,638,348
                                                   ============           ============

Basic and diluted weighted average common
 shares outstanding                                           1                      1
                                                   ============           ============


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

                                      F-9

Risetime Group Limited
Consolidated Statements of Shareholders' Equity (Unaudited)
For The Three Months Ended November 30, 2009 and 2008



                                                   Additional          Other
                                         Common     paid-in        comprehensive      Statutory       Retained
                                         stock      capital           income           reserve        earnings          Total
                                         -----      -------           ------           -------        --------          -----
                                                                                                   
BALANCE AT AUGUST 31, 2008            $     1     $   352,010       $ 1,641,236      $ 4,279,977     $10,924,865     $17,198,089
  Capital contribution                                877,963                                                            877,963
  Net income for the period                                                                            3,638,348       3,638,348
  Transfer to statutory  reserves                                                        909,587        (909,587)             --
  Foreign currency translation gain                                      42,466                                           42,466
                                      -------     -----------       -----------      -----------     -----------     -----------
BALANCE AT NOVEMBER 30, 2008                1       1,229,973         1,683,702        5,189,564      13,653,626      21,756,866

BALANCE AT AUGUST 31, 2009                  1       1,229,973         1,672,524        6,946,771      17,117,200      26,966,469
  Net income for the period                                                                            3,574,170       3,574,170
  Transfer to statutory  reserves                                                        893,543        (893,543)             --
  Foreign currency translation gain                                      13,865                                           13,865
                                      -------     -----------       -----------      -----------     -----------     -----------

BALANCE AT NOVEMBER 30, 2009          $     1     $ 1,229,973       $ 1,686,389      $ 7,840,314     $19,797,827     $30,554,504
                                      =======     ===========       ===========      ===========     ===========     ===========


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

                                      F-10

Risetime Group Limited
Consolidated Statements of Cash Flow
For The Three Months Ended November 30, 2009 and 2008



                                                                    Three months ended November 30,
                                                                      2009                  2008
                                                                   -----------           -----------
                                                                   (Unaudited)           (Unaudited)
                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                       $ 3,574,170           $ 3,638,348
  Adjustments to reconcile net income to net cash
   provided by operating activities:
     Depreciation and amortization                                     391,099               392,018
     Loss on disposal of property & equipment                          969,397                    --

  Changes in assets and liabilities
  (Increase) decrease in -
    Accounts receivable                                             (2,503,233)           (1,262,559)
    Other receivables                                                  (53,285)             (116,079)
    Inventories                                                      1,452,210               981,739
  Increase (decrease) in -
    Accounts payables                                                 (129,549)             (197,027)
    Payroll payable                                                    192,497               323,913
    Taxes payable                                                        8,777                 2,186
    Unearned revenues                                                3,349,022             3,329,708
    Other payables and accrued liabilities                             113,781               (61,105)
                                                                   -----------           -----------
      Net cash provided by operating activities                      7,364,886             7,031,142
                                                                   -----------           -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of intangible assets                                     (30,758)                   --
  Acquisition of property & equipment                               (6,395,032)             (257,637)
                                                                   -----------           -----------
      Net cash used in investing activities                         (6,425,790)             (257,637)
                                                                   -----------           -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Capital contributions                                                     --               877,963
  Repayment of long term loan                                          (58,586)                   --
  Proceeds from shareholder loans                                           --                   634
  Collection/repayments of related party loans                         878,789            (1,371,565)
                                                                   -----------           -----------
      Net cash provided by (used in) financing activities              820,203              (492,968)
                                                                   -----------           -----------

EFFECT OF EXCHANGE RATE CHANGE ON CASH & CASH EQUIVALENTS                2,060                13,385

NET INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS                   1,761,359             6,293,922

CASH & CASH EQUIVALENTS, BEGINNING OF PERIOD                         3,848,040             3,328,231
                                                                   -----------           -----------

CASH & CASH EQUIVALENTS, END OF PERIOD                             $ 5,609,399           $ 9,622,153
                                                                   ===========           ===========
Supplemental disclosures of cash flow information:
  Income tax paid                                                  $        --           $        --
                                                                   ===========           ===========
  Interest paid                                                    $    27,155           $    34,192
                                                                   ===========           ===========


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

                                      F-11

Risetime Group Limited
Notes to Consolidated Financial Statements (Unaudited)
For The Three Months Ended November 30, 2009 and 2008

NOTE 1. ORGANIZATION AND BASIS OF PRESENTATION

Risetime Group Limited ("Risetime" or "the Company") was incorporated in British
Virgin Islands as a BVI Business Company on December 17, 2007. On July 30, 2009,
the Company purchased 100% of the equity of Global Education  International Ltd.
("GEI"), an investment holding company incorporated in Hong Kong on November 15,
2007. GEI owns 100% of the equity of Xiangtan Nicestar  Business  Administration
Co., Ltd. ("Xiangtan  Nicestar"),  a wholly foreign-owned entity incorporated in
Xiangtan City, Hunan Province,  People's Republic of China on September 30, 2009
and is primarily  engaged in  providing  business  administration,  planning and
consulting services.

Risetime and GEI have not carried on any  substantive  operations  of their own.
Instead,  Risetime and GEI, through their  subsidiary,  Xiangtan  Nicestar,  had
entered  certain  exclusive  contractual  agreements  with  Hunan Oya  Education
Technology Co., Ltd.  ("Oya"),  a company  incorporated in Changsha City,  Hunan
Province,  People's  Republic of China in November  20,  2008.  Oya is primarily
engaged in providing vocational education service and vocational skills training
service.

PRC law currently has limits on foreign  ownership of companies.  To comply with
these foreign ownership  restrictions,  on November 28, 2009,  Xiangtan Nicestar
entered  into  certain  exclusive  agreements  with  Oya and  its  shareholders.
Pursuant to these agreements,  Xiangtan Nicestar provides  exclusive  consulting
and  other  general  business   operation   services  to  Oya  in  exchange  for
substantially  all net income of Oya.  All voting  rights of Oya are assigned to
Xiangtan  Nicestar and Xiangtan  Nicestar has the right to appoint all directors
and senior  management  personnel of Oya. In addition,  Oya's  shareholders have
pledged their equity interest in Oya to Xiangtan  Nicestar as collateral for the
fees for consulting and other services due to Xiangtan Nicestar.

As a result of these contractual arrangements, which obligates Xiangtan Nicestar
to absorb a  majority  of the risk of loss from  Oya's  activities  and  enables
Xiangtan  Nicestar  to  receive a majority  of its  expected  residual  returns,
Xiangtan  Nicestar  accounts for Oya as variable interest entities ("VIE") under
FASB  Interpretation  No. 46R ("FIN 46R"),  "Consolidation  of Variable Interest
Entities,  an  Interpretation  of ARB No. 51".  Accordingly,  Xiangtan  Nicestar
consolidates Oya's results, assets and liabilities.

On July 28, 2009, Oya entered into certain  exclusive  agreements  with Changsha
Huanqiu  Vocational  Secondary School ("Changsha  Huanqiu") and Shaoshan Huanqiu
Vocational   Technical   Secondary   School   ("Shaoshan   Huanqiu")  and  their
shareholders.  Pursuant to these agreements,  Oya provides exclusive  consulting
and other general business  operation  services to Changsha Huanqiu and Shaoshan
Huanqiu in exchange  for  substantially  all net income of Changsha  Huanqiu and
Shaoshan Huanqiu.  Oya has the right to appoint all senior management  personnel
of Changsha Huanqiu and Shaoshan Huanqiu.

As a result of these contractual  arrangements,  which obligates Oya to absorb a
majority  of the risk of loss  from  Changsha  Huanqiu  and  Shaoshan  Huanqiu's
activities  and  enable  Oya to  receive a  majority  of its  expected  residual
returns,  Oya  accounts for  Changsha  Huanqiu and Shaoshan  Huanqiu as variable
interest entities under FASB Interpretation No. 46R ("FIN 46R"),  "Consolidation
of Variable Interest  Entities,  an Interpretation of ARB No. 51".  Accordingly,
Oya consolidates  Changsha Huanqiu and Shaoshan  Huanqiu's  results,  assets and
liabilities.

The  detailed  information  about the  establishment  of  Changsha  Huanqiu  and
Shaoshan Huanqiu are as follows:

(a)  Changsha Huanqiu  Vocational  Secondary School was established in Changsha,
     Hunan  Province  as a  privately-run  school on August 8,  1994,  by Mr. He
     Guangwen with the registered  capital of RMB 1,000,000,  and was engaged in
     provision of vocational education and vocational skill training services.

(b)  Shaoshan Huanqiu Vocational  Technical  Secondary School was established in
     Shaoshan,  Hunan Province as a privately-run school on May 15, 2006, by Mr.
     He  Guangwen  with the  registered  capital  of RMB  500,000,  and was also
     engaged in provision of vocational  education and vocational skill training
     services.

                                      F-12

As of November 30, 2009,  Oya and its VIEs have been  providing such services to
six public schools other than Changsha and Shaoshan campus,  including  Shaoyang
Industrial  Vocational Technical School and Shaoshan Vocational Secondary School
in Hunan Province,  Yingjing  Vocational  Secondary School,  Tianquan Vocational
Secondary  School,  Lushan  Vocational  Secondary School and Shimian  Vocational
Secondary School in Sichuan Province.

Since Oya,  Changsha  Huanqiu and Shaoshan  Huanqiu are all under the control of
GEI and Xiangtan  Nicestar,  the consolidation of the Company has been accounted
for at  historical  cost and  prepared  on the  basis  as if the  aforementioned
two-level  exclusive  contractual  arrangements,  first level  between  Xiangtan
Nicestar and Oya and the second  level is between Oya and  Changsha  Huanqiu and
Shaoshan  Huanqiu,  had become effective as of the beginning of the first period
presented in the accompanying consolidated financial statements.

The  Company's  financial  statements  have been  prepared  in  accordance  with
accounting  principles  generally  accepted in the United States of America ("US
GAAP").

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

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

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments with original  maturities of
three  months  or less  when  purchased  to be  cash  equivalents.  The  Company
maintains  bank accounts in the PRC.  Total cash at November 30, 2009 and August
31, 2009  amounted  to  $5,609,399  and  $3,848,040,  respectively,  of which no
deposits are covered by insurance. The Company has not experienced any losses in
such accounts and management believes it is not exposed to any risks on its cash
in bank accounts.

ACCOUNTS RECEIVABLE

Accounts  receivable  consists  of  balances  due from the  enterprises  for the
education  services  provided  and due  from  China  Overseas-Educated  Scholars
Development Foundation for tuition revenues. Accounts receivable are recorded at
net  realizable  value  consisting of the carrying  amount less an allowance for
uncollectible amounts.

The  Company  does  periodical  reviews as to  whether  the  carrying  values of
accounts have become  impaired.  The assets are considered to be impaired if the
collectability  of the balances  become  doubtful,  accordingly,  the management
estimates  the  valuation  allowance for  anticipated  uncollectible  receivable
balances.  When  facts  subsequently  become  available  to  indicate  that  the
allowance  provided  requires  an  adjustment,   then  the  adjustment  will  be
classified as a change in estimate.  The Company determines that no allowance is
necessary for the three months ended  November 30, 2009 and 2008. As of November
30, 2009 and August 31, 2009, the allowance for doubtful debts was $55,836.

ADVANCES TO VENDORS

Advances to vendors  consist of balances paid for materials for  construction of
classrooms  and related  teaching  facilities  that have not been provided to or
received  by the  Company.  Advances  to vendors are  reviewed  periodically  to
determine  whether  their  carrying  value  has  become  impaired.  The  Company
considers  the assets to be impaired if the  collectability  of the services and
materials become doubtful.  The Company  determines that no reserve is necessary
for the three months ended November 30, 2009 and 2008.

                                      F-13

NOTE 2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

PROPERTY AND EQUIPMENT

Property and equipment are recorded at cost less  accumulated  depreciation  and
any impairment  losses. The cost of an asset comprises of its purchase price and
any directly  attributable  costs of bringing the asset to its working condition
and location for its intended use.  Expenditure  incurred after the fixed assets
have been put into  operation,  such as repairs  and  maintenance  and  overhaul
costs,  is normally  charged to the profit and loss account in the year in which
it is incurred.

In situations  where it can be clearly  demonstrated  that the  expenditure  has
resulted in an increase in the future economic  benefits expected to be obtained
from  the  use  of  the  asset  beyond  its  originally   assessed  standard  of
performances, the expenditure is capitalized as an additional cost of the asset.

Depreciation  is computed  using the  straight-line  method  over the  estimated
useful lives of the assets, less any estimated residual value.  Estimated useful
lives of the assets are as follows:

Teaching and dormitory facilities                              10-30 years
Educational equipments and books                               5 years
Office equipments and other equipments                         5 years
Automobiles                                                    5 years

Any gain or loss on disposal or retirement of a fixed asset is recognized in the
profit and loss account and is the difference between the net sales proceeds and
the carrying  amount of the relevant  asset.  When  property and  equipment  are
retired or otherwise  disposed of, the assets and accumulated  depreciation  are
removed  from the  accounts  and the  resulting  profit or loss is  reflected in
income.

Expenditures  for  maintenance  and repairs are charged to expense as  incurred.
Additions, renewals and betterments are capitalized.

CONSTRUCTION-IN-PROGRESS

The Company constructs certain of its property, plant and equipment. In addition
to cost under the construction contracts, external costs directly related to the
construction of such facilities,  including equipment  installation and shipping
costs, are  capitalized.  Depreciation is recorded at the time assets are placed
in service.

                                      F-14

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INTANGIBLE ASSETS

Intangible  assets  are  land  use  rights,  which  are  recorded  at cost  less
accumulated amortization. Amortization is provided on a straight-line basis over
the  estimated  useful  lives,  which is generally 50 years and  represents  the
shorter of the estimated usage periods or the terms of the agreements.

LONG-LIVED ASSETS

The  Company  applies  the  provisions  of  Statement  of  Financial  Accounting
Standards  ("SFAS")  No.  144,  "Accounting  for the  Impairment  or Disposal of
Long-Lived  Assets",  SFAS No. 144  requires  long-lived  assets be reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying  amount  of an  asset  may not be  recoverable  through  the  estimated
undiscounted cash flows expected to result from the use and eventual disposition
of the assets.  Whenever any such impairment  exists, an impairment loss will be
recognized for the amount by which the carrying value exceeds the fair value.

The Company tests long-lived assets, including property, plant and equipment and
other assets,  for  recoverability at least annually or more frequently upon the
occurrence  of an event or when  circumstances  indicate  that the net  carrying
amount is greater than its fair value.  Assets are grouped and  evaluated at the
lowest level for their  identifiable cash flows that are largely  independent of
the cash  flows of other  groups of assets.  The  Company  considers  historical
performance  and  future  estimated  results  in  its  evaluation  of  potential
impairment  and then  compares  the  carrying  amount of the asset to the future
estimated  cash  flows  expected  to result  from the use of the  asset.  If the
carrying amount of the asset exceeds estimated expected undiscounted future cash
flows,  the Company  measures the amount of impairment by comparing the carrying
amount of the asset to its fair value. The estimation of fair value is generally
measured  by  discounting  expected  future  cash flows as the rate the  Company
utilizes to evaluate  potential  investments.  The Company  estimates fair value
based on the information  available in making whatever estimates,  judgments and
projections  are  considered  necessary.  There was no  impairment of long-lived
assets during the period.

UNEARNED REVENUES

Unearned  revenues  represent  amounts  received  from  students for tuition and
service  fee  relating  to the  outside-school  practice  service.  The  Company
recognizes  these  funds  as a  current  liability  until  the  revenue  can  be
recognized.

INCOME TAXES

The Company  accounts  for income  taxes using an asset and  liability  approach
which allows for the  recognition  and  measurement of deferred tax assets based
upon the likelihood of  realization  of tax benefits in future years.  Under the
asset  and  liability  approach,  deferred  taxes are  provided  for the net tax
effects of  temporary  differences  between the  carrying  amounts of assets and
liabilities for financial reporting purposes and the amounts used for income tax
purposes.  A valuation  allowance  is provided  for deferred tax assets if it is
more likely than not these items will either  expire  before the Company is able
to realize their benefits, or that future deductibility is uncertain.

The Company records a valuation allowance for deferred tax assets, if any, based
on its  estimates  of its  future  taxable  income  as well as its tax  planning
strategies when it is more likely than not that a portion or all of its deferred
tax assets will not be  realized.  If the Company is able to utilize more of its
deferred tax assets than the net amount previously  recorded when  unanticipated
events occur,  an adjustment to deferred tax assets would increase the Company's
net  income  when  those  events  occur.  As the  Company  still  enjoys the tax
incentives  during the three  months ended  November 30, 2009 and 2008  (details
please  refer to note11  Taxes),  the  Company  had no  deferred  tax  assets or
liabilities of liabilities as of November 30, 2009 and August 31, 2008.

REVENUE RECOGNITION

The Company's  revenue  policies are in compliance  with the generally  accepted
accounting  principles as outlined in the Securities  and Exchange  Commission's
Staff Accounting  Bulletin No. 104,  Revenue  Recognition (SAB 104). The Company
recognizes  revenue  when  the  following  fundamental  criteria  are  met:  (i)

                                      F-15

persuasive  evidence  of an  arrangement  exists,  (ii) the  services  have been
rendered,  (iii) the fees are fixed or  determinable  and (iv) collection of the
resulting receivable is reasonably assured.

Details are as follows:

(a)  Tuition  revenue   received  for  educational   programs  and  services  is
     recognized  proportionately according to the progress the students complete
     the educational programs in the school. Tuition paid in advance is recorded
     as advance from customers.

(b)  The Company  provides  off-campus  internship  arrangement for students and
     collects service charges at fixed amount from both recruiters and students.
     Revenue is recognized upon completion of the internship program.

(c)  The Company  provides other services mainly logistic  services for students
     and the revenue from such  services is  recognized  upon  completion of the
     service.

SELLING, GENERAL AND ADMINISTRATIVE COSTS

Selling,  general and  administrative  costs  consist  primarily of salaries and
commissions for sales representatives,  salaries for administrative staffs, rent
expenses, depreciation expense and employee benefits for administrative staffs.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

COMPREHENSIVE INCOME

Statement  of  Financial   Accounting  Standards  ("FAS")  No.  130,  "Reporting
Comprehensive  Income"  requires  disclosure of all components of  comprehensive
income and loss on an annual and interim basis. Comprehensive income and loss is
defined as the change in equity of a business  enterprise  during a period  from
transactions  and  other  events  and  circumstances   from  non-owner  sources.
Accumulated  other  comprehensive  income  arose  from the  changes  in  foreign
currency exchange rates.

STATEMENT OF CASH FLOWS

In  accordance  with SFAS 95,  "Statement  of Cash  Flows,"  cash flows from the
Company's operations is calculated based upon the local currencies. As a result,
amounts  related to assets and  liabilities  reported on the  statements of cash
flows will not necessarily agree with changes in the  corresponding  balances on
the balance sheets.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company's financial instruments include cash and cash equivalents,  accounts
receivable, advances to suppliers, other receivables,  accounts payable, accrued
expenses,  taxes payable, notes payable and other loans payable.  Management has
estimated  that the  carrying  amounts  approximate  their fair value due to the
short-term nature.

SUBSEQUENT EVENTS

The Company has  evaluated  subsequent  events  that have  occurred  through the
filing date and has determined  there were no material  events since the balance
sheet date of this report.

EARNINGS PER SHARE

The Company  computes  earnings per share ("EPS') in  accordance  with SFAS 128,
"Earnings Per Share",  which requires  companies with complex capital structures
to present basic and diluted EPS. Basic EPS is measured as net income divided by
the weighted  average common shares  outstanding for the period.  Diluted EPS is
similar to basic EPS but presents  the  dilutive  effect on a per share basis of
potential common shares (e.g., convertible securities,  options and warrants) as
if they had  been  converted  at the  beginning  of the  periods  presented,  or
issuance  date, if later.  Potential  common  shares that have an  anti-dilutive
effect (i.e.,  those that increase  income per share or decrease loss per share)
are excluded from the calculation of diluted EPS.

                                      F-16

FOREIGN CURRENCY TRANSLATION

The Company's financial  information is presented in US dollars.  The functional
currency  of  the  Company  is  Renminbi  ("RMB"),  the  currency  of  the  PRC.
Transactions at the Company which are  denominated in currencies  other than RMB
are  translated  into RMB at the exchange  rate quoted by the  People's  Bank of
China  prevailing at the dates of the  transactions.  Exchange  gains and losses
resulting  from  transactions  denominated in a currency other than that RMB are
included in statements of operations as exchange gains. The financial statements
of the  Company  have been  translated  into U.S.  dollars  in  accordance  with
Statement of Financial  Accounting  Standard  ("SFAS") No. 52, "Foreign Currency
Translation".  The financial  information  is first  prepared in RMB and then is
translated  into U.S.  dollars  at  period-end  exchange  rates as to assets and
liabilities  and  average  exchange  rates as to revenue and  expenses.  Capital
accounts are  translated  at their  historical  exchange  rates when the capital
transactions occurred.  The effects of foreign currency translation  adjustments
are  included  as a  component  of  accumulated  other  comprehensive  income in
shareholders' equity.

                                       November 30, 2009         August 31, 2009
                                       -----------------         ---------------
Period end RMB: US$ exchange rate           6.8271                    6.8306
Average RMB: US$ exchange rate              6.8276                    6.8343

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

CONCENTRATION OF CREDIT RISK

Financial  instruments that potentially  subject the Company to concentration of
credit risk consist primarily of accounts receivable and other receivables.  The
Company  does  not  require  collateral  or  other  security  to  support  these
receivables.  The Company conducts  periodic  reviews of its clients'  financial
condition and customer payment practices to minimize collection risk on accounts
receivable.

ADVERTISING

Advertising  is expensed as  incurred.  Advertising  expenses  were  included in
selling  expenses  and amounted to $3,723 and $60,187 for the three months ended
November 30, 2009 and 2008, respectively.

OPERATING LEASES

Leases  where  substantially  all the rewards and risks of  ownership  of assets
remain with the lessor are accounted for as operating  leases.  Rental  payables
under operating  lease are recognized as expense on a  straight-line  basis over
the lease term.

RISKS AND UNCERTAINTIES

The operations of the Company are located in the PRC. Accordingly, the Company's
business,  financial  condition,  and results of operations may be influenced by
the political,  economic,  and legal  environments in the PRC, as well as by the
general state of the PRC economy.

The Company's  operations in the PRC are subject to special  considerations  and
significant  risks not typically  associated with companies in North America and
Western  Europe.   These  include  risks  associated  with,  among  others,  the
political,  economic and legal  environment and foreign currency  exchange.  The
Company's  results may be  adversely  affected by changes in the  political  and
social  conditions  in the PRC,  and by changes in  governmental  policies  with
respect  to  laws  and   regulations,   anti-inflationary   measures,   currency
conversion,  remittances abroad, and rates and methods of taxation,  among other
things.

RECENT ACCOUNTING PRONOUNCEMENTS

In   June   2009,   FASB   established   Accounting   Standards   CodificationTM
("Codification")  as the single source of  authoritative  accounting  principles
recognized by the FASB in the preparation of financial  statements in conformity
with the  GAAP.  The  Codification  will  supersede  all  then-existing  non-SEC

                                      F-17

accounting  and  reporting  standards.   All  other  non-grandfathered   non-SEC
accounting   literature   not   included   in  the   Codification   will  become
non-authoritative. The Codification is effective for financial statements issued
for interim and annual periods ending after September 15, 2009.  Adoption of the
Codification is not expected to have a material impact on the Company's  results
of operations or financial position.

In June 2009, FASB updated the accounting standards related to the consolidation
of  variable   interest   entities   ("VIEs").   The  standard   amends  current
consolidation guidance and requires additional disclosures about an enterprise's
involvement in VIEs. The standard shall be effective as of the beginning of each
reporting  entity's first annual reporting period that begins after November 15,
2009, for interim  periods  within the first annual  reporting  period,  and for
interim  and  annual  reporting  periods  thereafter.   Earlier  application  is
prohibited.  The Company does not expect the adoption to have a material  impact
on the Company's results of operations or financial position.

In  May  2009,  FASB  issued  FAS  No.  165,  Subsequent  Events.  The  standard
establishes  general  standards of accounting  for and disclosure of events that
occur after the balance sheet date but before financial statements are issued or
are available to be issued.  An entity should apply the  requirements of FAS No.
165 to interim or annual financial periods ending after June 15, 2009.  Adoption
of this  standard does not have a material  impact on the  Company's  results of
operations or financial position.

In April 2009, the FASB updated the accounting  standards to provide guidance on
estimating  the fair  value of a  financial  asset or  liability  when the trade
volume  and level of  activity  for the asset or  liability  have  significantly
decreased  relative to  historical  levels.  The standard  requires  entities to
disclose the inputs and valuation  techniques used to measure fair value and any
changes  in  valuation  inputs  or  techniques.  In  addition,  debt and  equity
securities  as  defined  by GAAP  shall be  disclosed  by major  category.  This
standard is effective for interim and annual reporting periods ending after June
15, 2009, with early adoption permitted for periods ending after March 15, 2009,
and is to be applied prospectively.  The adoption did not have a material effect
on the Company's results of operations and financial condition.

In April 2009, the FASB updated the accounting standards for the recognition and
presentation of other-than-temporary  impairments.  The standard amends existing
guidance on  other-than-temporary  impairments  for debt securities and requires
that the credit  portion of  other-than-temporary  impairments  be  recorded  in
earnings and the noncredit portion of losses be recorded in other  comprehensive
income.  The  standard  requires  separate  presentation  of both the credit and
noncredit  portions  of   other-than-temporary   impairments  on  the  financial
statements  and additional  disclosures.  This standard is effective for interim
and annual  reporting  periods  ending after June 15, 2009,  with early adoption
permitted for periods ending after March 15, 2009. At the date of adoption,  the
portion of previously recognized other-than-temporary impairments that represent
the noncredit  related loss component shall be recognized as a cumulative effect
of adoption with an adjustment to the opening balance of retained  earnings with
a corresponding adjustment to accumulated other comprehensive income (loss). The
adaption of this standard did not have a material  effect on the  preparation of
the Company's consolidated financial statements.

In August 2009, the FASB updated the accounting  standards to provide additional
guidance  on  estimating  the  fair  value  of a  liability  in  a  hypothetical
transaction  where the liability is  transferred  to a market  participant.  The
standard is effective for the first reporting period, including interim periods,
beginning  after  issuance.  The Company  does not expect the adoption to have a
material  effect  on  the  Company's  consolidated  results  of  operations  and
financial condition.

In October 2009, the FASB issued Accounting Standards Update,  2009-13,  Revenue
Recognition (Topic 605) "Multiple Deliverable Revenue Arrangements - A Consensus
of the FASB  Emerging  Issues  Task  Force".  This update  provides  application
guidance on whether multiple  deliverables exist, how the deliverables should be
separated and how the consideration  should be allocated to one or more units of
accounting.  This update  establishes a selling price  hierarchy for determining
the selling price of a deliverable.  The selling price used for each deliverable
will be based on vendor-specific  objective evidence, if available,  third-party
evidence if vendor-specific  objective  evidence is not available,  or estimated
selling price if neither  vendor-specific or third-party  evidence is available.
The Company will be required to apply this  guidance  prospectively  for revenue
arrangements entered into or materially modified after January 1, 2011; however,
earlier application is permitted. The management is in the process of evaluating
the impact of adopting this standard on the Company's financial statements.

                                      F-18

NOTE 3. ADVANCE TO VENDORS

The Company  periodically  makes  advances to certain  vendors for  purchases of
materials for  construction  of classrooms and related  facilities,  and records
those  advances  as advance to vendors.  Advances to vendors as of November  30,
2009 and August 31, 2009 amounted to $3,652,476 and $2,375,364, respectively.

NOTE 4. INVENTORY

Inventory consists of the following:

                                             As of                   As of
                                          November 30,             August 31,
                                              2009                   2009
                                           ----------             ----------
                                          (Unaudited)              (Audited)

Course materials                           $    6,559             $   45,525
Logistic supplies                              40,221                364,122
Office supplies                                 2,347                202,362
Other materials and supplies                    4,090                176,316
Textbooks                                          --                716,439
                                           ----------             ----------
Total                                      $   53,218             $1,504,764
                                           ==========             ==========

NOTE 5. RELATED PARTY TRANSACTIONS

As of November  30, 2009 and August 31,  2009,  the balance of due from  related
party represents loans to Shenzhen  Linghai  International  Cargo Agent Co., Ltd
("Shenzhen Linghai"). Shenzhen Linghai is owned by Ms. Juanjuan Zhong, sister of
Ms. Yabin Zhong (10%  shareholder of the Oya).  The loan is unsecured,  interest
free and repayable on demand.

                                      F-19

NOTE 6. PROPERTY, PLANT AND EQUIPMENTS

As of November 30, 2009 and August 31, 2009,  the detail of property,  plant and
equipments was as follows:

                                               As of                  As of
                                            November 30,            August 31,
                                               2009                   2009
                                           ------------           ------------
                                            (Unaudited)             (Audited)

Teaching and dormitory facilities          $ 11,340,888           $ 10,288,401
Educational equipments and books              3,682,106              4,068,173
Office equipments and other equipments        3,831,301              2,235,171
Automobiles                                     269,347                269,211
                                           ------------           ------------

        Sub-total                            19,123,642             16,860,956
Less: accumulated depreciation               (4,472,738)            (5,165,936)

Add: Construction in progress                 3,454,252              3,167,570
                                           ------------           ------------
Property, plant and equipment, net         $ 18,105,156           $ 14,862,590
                                           ============           ============

Depreciation  expense for the three months ended  November 30, 2009 and 2008 was
$385,423 and $389,160, respectively.

NOTE 7. LAND USE RIGHTS, NET

The details of land use rights are as follows:

                                             As of                   As of
                                          November 30,             August 31,
                                              2009                   2009
                                           ----------             ----------
                                          (Unaudited)              (Audited)

Land use rights                            $ 1,122,549            $   561,926
Less: accumulated amortization                 (90,305)               (84,587)
                                           -----------            -----------

Land use rights, net                       $ 1,032,244            $   477,339
                                           ===========            ===========

Amortization  expenses for the land use rights totaled $5,676 and $2,858 for the
three months ended November 30, 2009, and 2008, respectively.

NOTE 8. SHORT-TERM LOANS

The  short-term  borrowings  outstanding  as at November 30, 2009 and August 31,
2009  consisted  of two loans of $292,949  (RMB  2,000,000)  and  $439,423  (RMB
3,000,000) from Changsha Foundation for Education.  The two loans were unsecured
and bore an  interest  at 5% and were  repayable  on March 17, 2010 and July 31,
2010, respectively.

NOTE 9. LONG-TERM LOANS

The long-term loans include the following:

The  details of  long-term  loans  outstanding  as at  November  30, 2009 are as
follows:

                                      F-20



                                                         Term               Interest             Principal
        Lender                                    From           To           rate           RMB            US$
----------------------------------------      ------------  ------------     -------      ---------       -------
                                                                                          
Ningxiang Rural Credit Cooperative Union      Dec 28, 2007  Dec 28, 2009     12.096%      1,800,000       263,654
Changsha Foundation for Education             Jul 31, 2008  Jul 18, 2010         --         500,000        73,237
                                                                                          ---------       -------
                                                                                          2,300,000       336,891

Ningxiang Rural Credit Cooperative Union      Sep 1, 2009   Aug 21, 2011       8.64%      1,600,000       234,359
Ningxiang Rural Credit Cooperative Union      Nov 25, 2008  Nov 13, 2011      10.80%      1,350,000       197,740
Ningxiang Rural Credit Cooperative Union      Nov 25, 2008  Nov 23, 2011      10.80%      1,400,000       205,064
                                                                                          ---------       -------
                                                                                          4,350,000       637,164


The details of long-term loans outstanding as at August 31, 2009 are as follows:



                                                         Term               Interest             Principal
        Lender                                    From           To           rate           RMB            US$
----------------------------------------      ------------  ------------     -------      ---------       -------
                                                                                          
LONG-TERM LOAN - CURRENT PORTION
  Ningxiang Rural Credit Cooperative Union    May 30, 2009  May 30, 2010      10.80%      2,000,000       292,801
  Ningxiang Rural Credit Cooperative Union    Dec 28, 2007  Dec 28, 2009     12.096%      1,800,000       263,521
  Changsha Foundation for Education           Jul 31, 2008  Jul 18, 2010           -        500,000        73,200
                                                                                          ---------       -------
                                                                                          4,300,000       629,522
long-term loan - Non-Current Portion
  Ningxiang Rural Credit Cooperative Union    Nov 25, 2008  Nov 13, 2011      10.80%      1,350,000       197,641
  Ningxiang Rural Credit Cooperative Union    Nov 25, 2008  Nov 23, 2011      10.80%      1,400,000       204,960
                                                                                          ---------       -------
                                                                                          2,750,000       402,601


The four loans  borrowed  from  Ningxiang  rural Credit  Cooperative  Union were
collateralized  by the buildings  with cost of $743,249 and land use rights with
cost of $899,595.  Another loan of RMB 500,000 borrowed from Changsha Foundation
for Education  was  unsecured  and bore no interest.  For the three months ended
November 30, 2009 and 2008, the Company incurred  $24,381 and $31,923  interests
for the above loans.

NOTE 10. OTHER PAYABLES AND ACCRUED LIABILITIES

As of  November  30,  2009 and August  31,  2009,  other  payables  and  accrued
liabilities are as follow:

                                             As of                   As of
                                          November 30,             August 31,
                                              2009                   2009
                                           ----------             ----------
                                          (Unaudited)              (Audited)

Staff welfare payable                     $  952,256              $  836,434
Others                                        64,714                  66,291
                                          ----------              ----------

Total                                     $1,016,970              $  902,725
                                          ==========              ==========

NOTE 11.  TAXES

(A) CORPORATION INCOME TAX ("CIT") AND BUSINESS TAX

The Company is governed by the Income Tax Law of the People's  Republic of China
concerning the private-run enterprises,  which are generally subject to tax at a
new  statutory  rate  of 25% on  income  reported  in  the  statutory  financial
statements after appropriate tax adjustments.  The applicable  business tax rate
for educational service is currently 5%.

                                      F-21

The PRC government also provides various  incentives to companies that engage in
the development of vocational  education.  Such  incentives  include reduced tax
rates,  tax  exemptions  and other  measures.  According  to Law of the People's
Republic  of China on  Promotion  of  Privately-run  Schools,  implemented  from
September  1,  2003,  and the  Notice of Tax  Policy  for  Education  Activities
(Caishui  [2004] No.39),  issued and became  effective on February 5, 2004, some
specific  enterprises,  organizations  and  schools  could  enjoy  the  same tax
incentives  as the  schools  run by the  government,  and could be  exempt  from
business tax and income tax  accordingly.  As the operation of the Company meets
the  requirements  of the regulations  aforementioned,  the Company is therefore
exempt from business tax and income tax.

No  income  tax and  business  tax were  provided  for the  reporting  period in
accordance with the regulations of the relevant taxing authorities.

NOTE 11.  TAXES (CONTINUED)

(B) TAX PAYABLE

As of  November  30,  2009 and August 31,  2009,  the Company had tax payable as
follows:

                                             As of                   As of
                                          November 30,             August 31,
                                              2009                   2009
                                           ----------             ----------
                                          (Unaudited)              (Audited)

Individual income tax withholding          $  29,368              $  20,580
                                           ---------              ---------

                Total                      $  29,368              $  20,580
                                           =========              =========

NOTE 12.  SHAREHOLDERS' EQUITY

Risetime  Group  Limited was  incorporated  in British  Virgin  Islands as a BVI
Business  Company on  December  17,  2007,  with 50,000  shares of common  stock
authorized at par value of US$1.

As of November 30, 2009 and August 31,  2009,  there was 1 share of common stock
issued and outstanding.

NOTE 13. STATUTORY RESERVE

According to Law of the People's Republic of China on Promotion of Privately-run
Schools,  implemented  from  September  1, 2003,  the  Company  and the  related
subsidiaries  are  required  to set  aside at least 25% of their  after-tax  net
profits  each  year,  if any,  to fund the  statutory  reserves  for the  future
development  of  educational   activities.   The  statutory   reserves  are  not
distributable in the form of cash dividends to the shareholders.

For the three  months  ended  November  30, 2009 and 2008,  the Company has made
appropriations in the amount of $893,542 and $909,587 to this statutory reserve,
respectively.  As of November 30, 2009 and August 31, 2009,  the balances of the
statutory reserve were $7,840,313 and $6,946,771, respectively.

NOTE 14.  COMMITMENTS

OPERATING LEASE

The  commitments  are primarily  the rental for the  Company's  office space and
warehouse.  As of November 30, 2009, the commitments related to the above rental
are as follows:

                                      F-22



Periods Ended August 31,                  RMB                  US$
------------------------               ----------           --------

     2010                                 726,533            106,411
     2011                                 967,682            141,731
     2012                                 944,686            138,363
     2013                               1,008,109            147,652
     2014                               1,075,844            157,573
  Thereafter                              898,895            131,656
                                       ----------          ---------

    Total                              $5,621,749          $ 823,386
                                       ==========          =========

CAPITAL COMMITMENT

As of November 30, 2009, the Company had  commitments  with local  government to
expend in the total amount of $13,711,133  (RMB93,607,690)  for the expansion of
the schools in Hunan Province and Sichuan Province in the PRC.

                                      F-23

                    Hunan Oya Education Technology Co., Ltd.
                        Consolidated Financial Statements
                             (Stated in US dollars)

Contents                                                                   Page
--------                                                                   ----

AUGUST 31, 2009 AND 2008
Report of Independent Registered Public Accounting Firm                    F-25
Consolidated Balance Sheets                                                F-26
Consolidated Statements of Income                                          F-27
Consolidated Statements of Stockholders' Equity                            F-28
Consolidated Statements of Cash Flows                                      F-29
Notes to Consolidated Financial Statements                                 F-30


                                      F-24

            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Hunan Oya Education Technology Co., Ltd.

We have  audited  the  accompanying  consolidated  balance  sheets  of Hunan Oya
Education  Technology  Co., Ltd. as of August 31, 2009 and 2008, and the related
consolidated  statements  of  income  and  comprehensive  income,  shareholders'
equity, and cash flows for each of the years in the two-year period ended August
31, 2009. Hunan Oya Education  Technology Co., Ltd.'s  management is responsible
for these financial  statements.  Our responsibility is to express an opinion on
these financial statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  are free of material  misstatement.  The company is not  required to
have,  nor were we engaged to perform,  an audit of its  internal  control  over
financial reporting.  Our audit included  consideration of internal control over
financial  reporting  as  a  basis  for  designing  audit  procedures  that  are
appropriate  in the  circumstances,  but not for the  purpose of  expressing  an
opinion on the  effectiveness  of the company's  internal control over financial
reporting.  Accordingly,  we express  no such  opinion.  An audit also  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial   statements,   assessing  the  accounting  principles  used  and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Hunan Oya Education Technology
Co., Ltd. as of August 31, 2009 and 2008,  and the results of its operations and
its cash flows for each of the years in the  two-year  period  ended  August 31,
2009 in conformity with accounting  principles  generally accepted in the United
States of America.


/s/Bagell Josephs, Levine & Company, LLC
-----------------------------------------------
Bagell Josephs, Levine & Company, LLC
Marlton, New Jersey
November 15, 2009

                                      F-25

Hunan Oya Education Technology Co., Ltd.
Consolidated Balance Sheet



                                                                             As of August 31,
                                                                    --------------------------------
                                                                       2009                 2008
                                                                    -----------          -----------
                                                                                   
                                     ASSETS

CURRENT ASSETS
  Cash & cash equivalents                                           $ 3,848,040          $ 3,328,231
  Accounts receivable, net of allowance of $55,836 and $-
   as of August 31, 2009 and 2008, respectively                       5,713,491              792,600
  Other receivables                                                       2,203                   --
  Due from related party                                              2,447,482            2,053,212
  Inventory                                                           1,504,764            1,949,071
  Advances to vendors                                                 2,375,364               20,466
                                                                    -----------          -----------
      Total current assets                                           15,891,344            8,143,580

PROPERTY AND EQUIPMENT, NET                                          14,862,590           12,569,066
INTANGIBLE ASSETS, NET                                                  477,339              488,064
                                                                    -----------          -----------

      TOTAL ASSETS                                                  $31,231,273          $21,200,710
                                                                    ===========          ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
  Short-term Loans                                                  $   732,002          $   292,376
  Long term loans- current portion                                      629,522              694,394
  Accounts payable                                                    1,327,622            1,821,220
  Due to shareholder                                                         --               14,619
  Taxes payable                                                          20,580                   30
  Payroll Payable                                                       241,477              176,744
  Unearned revenues                                                       8,275               12,170
  Other payables and accrued liabilities                                902,725              654,835
                                                                    -----------          -----------
      Total current liabilities                                       3,862,203            3,666,388

LONG TERM LOANS                                                         402,601              336,233
                                                                    -----------          -----------

TOTAL LIABILITIES                                                     4,264,804            4,002,621
                                                                    -----------          -----------
COMMITMENT AND  CONTINGENCIES

SHAREHOLDERS' EQUITY
  Registered Capital                                                  1,061,232              183,269
  Additional paid-in capital                                            168,742              168,742
  Accumulated other comprehensive income                              1,672,524            1,641,236
  Statutory reserve                                                   6,946,771            4,279,977
  Retained earnings                                                  17,117,200           10,924,865
                                                                    -----------          -----------
      Total shareholders' equity                                     26,966,469           17,198,089
                                                                    -----------          -----------

      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                    $31,231,273          $21,200,710
                                                                    ===========          ===========


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

                                      F-26

Hunan Oya Education Technology Co., Ltd.
Consolidated Statement of Income
For The Years Ended August 31, 2009 and 2008



                                                                    For the years ended August, 31
                                                                      2009                   2008
                                                                  ------------           ------------
                                                                                   
Revenues                                                          $ 36,111,358           $ 28,803,983
Cost of revenue                                                    (22,836,422)           (19,193,179)
                                                                  ------------           ------------
Gross profit                                                        13,274,936              9,610,804

Selling expenses                                                      (640,576)              (725,075)
General and administrative expenses                                 (1,818,177)            (1,000,439)
                                                                  ------------           ------------

Income from operations                                              10,816,183              7,885,290

Other expenses
  Interest income (expenses)                                           (95,759)               (48,998)
  Other expenses                                                       (53,249)               (38,734)
                                                                  ------------           ------------
Total other expenses                                                  (149,008)               (87,732)
                                                                  ------------           ------------

Income before income taxes                                          10,667,175              7,797,558

Provision for income taxes                                                  --                     --
                                                                  ------------           ------------

Net income                                                          10,667,175              7,797,558
                                                                  ------------           ------------
Other comprehensive item
  Foreign currency translation gain                                     31,288              1,377,555
                                                                  ------------           ------------

Comprehensive Income                                              $ 10,698,463           $  9,175,113
                                                                  ============           ============

Basic and diluted income per common share                         $       1.72           $       5.20
                                                                  ============           ============

Basic and diluted weighted average common shares outstanding         6,184,932              1,500,000
                                                                  ============           ============


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

                                      F-27

Hunan Oya Education Technology Co., Ltd.
Consolidated Statements of Shareholders' Equity
For The Years Ended August 31, 2009 and 2008



                                                   Additional        Other
                                      Registered    paid-in      comprehensive     Statutory       Retained
                                        Capital     capital         income          reserve        earnings          Total
                                         -----      -------         ------          -------        --------          -----
                                                                                                
BALANCE AT AUGUST 31, 2007            $  183,269    $ 99,122      $  263,681      $2,330,587     $ 6,991,762      $ 9,868,421
  Capital contribution                                69,620                                                           69,620
  Net income for the year                                                                          7,797,558        7,797,558
  Transfer to statutory  reserves                                                  1,949,390      (1,949,390)              --
  Dividend declared                                                                               (1,915,065)       1,915,065)
  Foreign currency translation gain                       --       1,377,555                              --        1,377,555
                                      ----------    --------      ----------      ----------     -----------      -----------
BALANCE AT AUGUST 31, 2008               183,269     168,742       1,641,236       4,279,977      10,924,865       17,198,089
  Capital contribution                   877,963                                                                      877,963
  Net income for the year                                                                         10,667,175       10,667,175
  Transfer to statutory  reserves                                                  2,666,794      (2,666,794)              --
  Dividend declared                                                                               (1,808,046)      (1,808,046)
  Foreign currency translation gain                                   31,288                                           31,288
                                      ----------    --------      ----------      ----------     -----------      -----------

BALANCE AT AUGUST 31, 2009            $1,061,232    $168,742      $1,672,524      $6,946,771     $17,117,200      $26,966,469
                                      ==========    ========      ==========      ==========     ===========      ===========


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

                                      F-28

Hunan Oya Education Technology Co., Ltd.
Consolidated Statements of Cash Flow
For The Years Ended August 31, 2009 and 2008



                                                                       2009                   2008
                                                                   ------------           ------------
                                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                       $ 10,667,175           $  7,797,558
  Adjustments to reconcile net income to net cash
   provided by operating activities:
     Depreciation and amortization                                    1,588,188              1,311,187
     Allowance for bad debts                                             55,805                     --

  Changes in assets and liabilities
  (Increase) decrease in -
     Accounts receivable                                             (4,972,839)               (57,937)
     Other receivables                                                   (2,202)                    --
     Inventory                                                          446,892               (866,816)
  Increase (decrease) in -
     Accounts payables                                                 (495,969)               457,870
     Payroll Payable                                                     64,441                 65,435
     Taxes payable                                                       20,539                     17
     Unearned revenues                                                   (3,912)                (8,859)
     Other payables and accrued liabilities                             246,804                264,072
                                                                   ------------           ------------
         Net cash provided by operating activities                    7,614,922              8,962,527
                                                                   ------------           ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of intangible assets                                     (745,517)                    --
  Acquisition of property & equipment                                (5,458,835)              (874,819)
                                                                   ------------           ------------
         Net cash used in investing activities                       (6,204,352)              (874,819)
                                                                   ------------           ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Capital contributions                                                 877,963                 69,620
  Dividend paid to shareholders                                      (1,808,046)            (1,915,065)
  Proceeds from long term loan                                          438,960                321,552
  Repayments on shareholders' loans                                     (14,632)            (3,280,529)
  Repayments on related party loans                                    (391,072)            (1,963,564)
                                                                   ------------           ------------
         Net cash used in financing activities                         (896,827)            (6,767,986)
                                                                   ------------           ------------

EFFECT OF EXCHANGE RATE CHANGE ON CASH & CASH EQUIVALENTS                 6,066                321,976

NET INCREASE IN CASH & CASH EQUIVALENTS                                 519,809              1,641,698

CASH & CASH EQUIVALENTS, BEGINNING OF YEAR                            3,328,231              1,686,533
                                                                   ------------           ------------

CASH & CASH EQUIVALENTS, END OF YEAR                               $  3,848,040           $  3,328,231
                                                                   ============           ============

Supplemental disclosures of cash flow information:
  Income tax paid                                                  $         --           $         --
                                                                   ============           ============
  Interest paid                                                    $    123,746           $     97,833
                                                                   ============           ============


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

                                      F-29

Hunan Oya Education Technology Co., Ltd.
Notes to Consolidated Financial Statements
For the Years  Ended August 31, 2009 And 2008

NOTE 1. ORGANIZATION AND BASIS OF PRESENTATION

Hunan Oya Education  Technology Co., Ltd. ("the  Company"),  was incorporated in
Changsha City, Hunan Province,  People's Republic of China in November 20, 2008.
The Company is primarily engaged in providing  vocational  education service and
vocational skills training service.

On July 28, 2009, the Company  entered into certain  exclusive  agreements  with
Changsha Huanqiu Vocational  Secondary School ("Changsha  Huanqiu") and Shaoshan
Huanqiu  Vocational  Technical  Secondary School ("Shaoshan  Huanqiu") and their
shareholders.  Pursuant  to these  agreements,  the Company  provides  exclusive
consulting and other general business operation services to Changsha Huanqiu and
Shaoshan  Huanqiu in  exchange  for  substantially  all net  income of  Changsha
Huanqiu and  Shaoshan  Huanqiu.  The Company has the right to appoint all senior
management personnel of Changsha Huanqiu and Shaoshan Huanqiu.

As a result of these  contractual  arrangements,  which obligates the Company to
absorb a  majority  of the  risk of loss  from  Changsha  Huanqiu  and  Shaoshan
Huanqiu's  activities  and  enable the  Company  to  receive a  majority  of its
expected  residual  returns,  the  Company  accounts  for  Changsha  Huanqiu and
Shaoshan Huanqiu as variable interest entities ("VIE") under FASB Interpretation
No.  46R  ("FIN  46R"),   "Consolidation  of  Variable  Interest  Entities,   an
Interpretation of ARB No. 51".  Accordingly,  the Company consolidates  Changsha
Huanqiu and Shaoshan Huanqiu's results, assets and liabilities.

The  detailed  information  about the  establishment  of  Changsha  Huanqiu  and
Shaoshan Huanqiu are as follows:

(a)  Changsha Huanqiu  Vocational  Secondary School was established in Changsha,
     Hunan Province as a privately-run school on August 8, 1994, by Mr. Guangwen
     He with  the  registered  capital  of RMB  1,000,000,  and was  engaged  in
     provision of vocational education and vocational skill training services.

(b)  Shaoshan Huanqiu Vocational  Technical  Secondary School was established in
     Shaoshan,  Hunan Province as a privately-run school on May 15, 2006, by Mr.
     Guangwen  He with  the  registered  capital  of RMB  500,000,  and was also
     engaged in provision of vocational  education and vocational skill training
     services.

As of August  31,  2009,  the  Company  and its VIEs have  been  providing  such
services  to six  public  schools  other  than  Changsha  and  Shaoshan  campus,
including  Shaoyang   Industrial   Vocational   Technical  School  and  Shaoshan
Vocational  Secondary School in Hunan Province,  Yingjing  Vocational  Secondary
School, Tianquan Vocational Secondary School, Lushan Vocational Secondary School
and Shimian Vocational Secondary School in Sichuan Province.

Since the Company,  Changsha  Huanqiu and Shaoshan  Huanqiu are all under common
control of the same majority  shareholder,  the consolidation of the Company has
been  accounted  for at  historical  cost and  prepared  on the  basis as if the
aforementioned  exclusive  contractual  arrangements  between  the  Company  and
Changsha  Huanqiu and Shaoshan  Huanqiu had become effective as of the beginning
of the  first  period  presented  in  the  accompanying  consolidated  financial
statements.

The  Company's  financial  statements  have been  prepared  in  accordance  with
accounting  principles  generally  accepted in the United States of America ("US
GAAP").

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLE OF CONSOLIDATION

The  financial  statements  include  the  accounts  of the Company and its VIEs,
Changsha Huanqiu and Shaoshan  Huanqiu.  Intercompany  transactions and balances
have  been  eliminated.  Equity  investments  in which we  exercise  significant
influence  but do not  control  are  accounted  for  using  the  equity  method.

                                      F-30

Investments in which we are not able to exercise significant  influence over the
investee and which do not have readily  determinable  fair values are  accounted
for under the cost method.

USE OF ESTIMATES

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

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments with original  maturities of
three  months  or less  when  purchased  to be  cash  equivalents.  The  Company
maintains  bank  accounts  in the PRC.  Total cash at August  31,  2009 and 2008
amounted to US$3,848,040 and  US$3,328,231,  respectively,  of which no deposits
are covered by  insurance.  The Company has not  experienced  any losses in such
accounts and  management  believes it is not exposed to any risks on its cash in
bank accounts.

ACCOUNTS RECEIVABLE

Accounts  receivable  consists  of  balances  due from the  enterprises  for the
education  services  provided  and due  from  China  Overseas-Educated  Scholars
Development Foundation for tuition revenues. Accounts receivable are recorded at
net  realizable  value  consisting of the carrying  amount less an allowance for
uncollectible amounts.

The  Company  does  periodical  reviews as to  whether  the  carrying  values of
accounts have become  impaired.  The assets are considered to be impaired if the
collectability  of the balances  become  doubtful,  accordingly,  the management
estimates  the  valuation  allowance for  anticipated  uncollectible  receivable
balances.  When  facts  subsequently  become  available  to  indicate  that  the
allowance  provided  requires  an  adjustment,   then  the  adjustment  will  be
classified  as a change  in  estimate.  As of  August  31,  2009 and  2008,  the
allowance for doubtful debts was $55,836 and $-0-, respectively.

ADVANCES TO VENDORS

Advances to vendors  consist of balances paid for materials for  construction of
classrooms  and related  teaching  facilities  that have not been provided to or
received  by the  Company.  Advances  to vendors are  reviewed  periodically  to
determine  whether  their  carrying  value  has  become  impaired.  The  Company
considers  the assets to be impaired if the  collectability  of the services and
materials become doubtful.  The Company  determines that no reserve is necessary
for the years ended August 31, 2009 and 2008.

PROPERTY AND EQUIPMENT

Property and equipment are recorded at cost less  accumulated  depreciation  and
any impairment  losses. The cost of an asset comprises of its purchase price and
any directly  attributable  costs of bringing the asset to its working condition
and location for its intended use.  Expenditure  incurred after the fixed assets
have been put into  operation,  such as repairs  and  maintenance  and  overhaul
costs,  is normally  charged to the profit and loss account in the year in which
it is incurred.

In situations  where it can be clearly  demonstrated  that the  expenditure  has
resulted in an increase in the future economic  benefits expected to be obtained
from  the  use  of  the  asset  beyond  its  originally   assessed  standard  of
performances, the expenditure is capitalized as an additional cost of the asset.

Depreciation  is computed  using the  straight-line  method  over the  estimated
useful lives of the assets, less any estimated residual value.  Estimated useful
lives of the assets are as follows:

                                      F-31

Teaching and dormitory facilities                              10-30 years
Educational equipments and books                               5 years
Office equipments and other equipments                         5 years
Automobiles                                                    5 years

Any gain or loss on disposal or retirement of a fixed asset is recognized in the
profit and loss account and is the difference between the net sales proceeds and
the carrying  amount of the relevant  asset.  When  property and  equipment  are
retired or otherwise  disposed of, the assets and accumulated  depreciation  are
removed  from the  accounts  and the  resulting  profit or loss is  reflected in
income.

Expenditures  for  maintenance  and repairs are charged to expense as  incurred.
Additions, renewals and betterments are capitalized.

CONSTRUCTION-IN-PROGRESS

The Company constructs certain of its property, plant and equipment. In addition
to cost under the construction contracts, external costs directly related to the
construction of such facilities,  including equipment  installation and shipping
costs, are  capitalized.  Depreciation is recorded at the time assets are placed
in service.

INTANGIBLE ASSETS

Intangible  assets  are  land  use  rights,  which  are  recorded  at cost  less
accumulated amortization. Amortization is provided on a straight-line basis over
the  estimated  useful  lives,  which is generally 50 years and  represents  the
shorter of the estimated usage periods or the terms of the agreements.

LONG-LIVED ASSETS

The  Company  applies  the  provisions  of  Statement  of  Financial  Accounting
Standards  ("SFAS")  No.  144,  "Accounting  for the  Impairment  or Disposal of
Long-Lived  Assets",  SFAS No. 144  requires  long-lived  assets be reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying  amount  of an  asset  may not be  recoverable  through  the  estimated
undiscounted cash flows expected to result from the use and eventual disposition
of the assets.  Whenever any such impairment  exists, an impairment loss will be
recognized for the amount by which the carrying value exceeds the fair value.

The Company tests long-lived assets, including property, plant and equipment and
other assets,  for  recoverability at least annually or more frequently upon the
occurrence  of an event or when  circumstances  indicate  that the net  carrying
amount is greater than its fair value.  Assets are grouped and  evaluated at the
lowest level for their  identifiable cash flows that are largely  independent of
the cash  flows of other  groups of assets.  The  Company  considers  historical
performance  and  future  estimated  results  in  its  evaluation  of  potential
impairment  and then  compares  the  carrying  amount of the asset to the future
estimated  cash  flows  expected  to result  from the use of the  asset.  If the
carrying amount of the asset exceeds estimated expected undiscounted future cash
flows,  the Company  measures the amount of impairment by comparing the carrying
amount of the asset to its fair value. The estimation of fair value is generally
measured  by  discounting  expected  future  cash flows as the rate the  Company
utilizes to evaluate  potential  investments.  The Company  estimates fair value
based on the information  available in making whatever estimates,  judgments and
projections  are  considered  necessary.  There was no  impairment of long-lived
assets for years ended August 31, 2009 and 2008.

                                      F-32

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ADVANCES FROM CUSTOMERS

Advance from customers consist of amounts received from students for tuition and
service  fee  relating  to the  outside-school  practice  service.  The  Company
recognizes  these  funds  as a  current  liability  until  the  revenue  can  be
recognized.

INCOME TAXES

The Company  accounts  for income  taxes using an asset and  liability  approach
which allows for the  recognition  and  measurement of deferred tax assets based
upon the likelihood of  realization  of tax benefits in future years.  Under the
asset  and  liability  approach,  deferred  taxes are  provided  for the net tax
effects of  temporary  differences  between the  carrying  amounts of assets and
liabilities for financial reporting purposes and the amounts used for income tax
purposes.  A valuation  allowance  is provided  for deferred tax assets if it is
more likely than not these items will either  expire  before the Company is able
to realize their benefits, or that future deductibility is uncertain.

The Company records a valuation allowance for deferred tax assets, if any, based
on its  estimates  of its  future  taxable  income  as well as its tax  planning
strategies when it is more likely than not that a portion or all of its deferred
tax assets will not be  realized.  If the Company is able to utilize more of its
deferred tax assets than the net amount previously  recorded when  unanticipated
events occur,  an adjustment to deferred tax assets would increase the Company's
net  income  when  those  events  occur.  As the  Company  still  enjoys the tax
incentives  during 2008 and 2009  (details  please refer to note11  Taxes),  the
Company had no deferred tax assets or  liabilities  of  liabilities as of August
31, 2009 and 2008, and the Company  determines  that no valuation  allowance was
necessary for the above years.

Commencing  January 1, 2008,  the PRC's new  Enterprise  Income Tax  ("EIT") law
replaced  the  laws  for  Domestic  Enterprises  ("DES")  and  Foreign  Invested
Enterprises  ("FIEs").  The new  standard  EIT rate of 25% replaced the 33% rate
formerly applicable to both DES and FIEs.

                                      F-33

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

REVENUE RECOGNITION

The Company's  revenue  policies are in compliance  with the generally  accepted
accounting  principles as outlined in the Securities  and Exchange  Commission's
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) the  services  have been
rendered,  (iii) the fees are fixed or  determinable  and (iv) collection of the
resulting receivable is reasonably assured.

Details are as follows:

(a)  Tuition  revenue   received  for  educational   programs  and  services  is
     recognized  proportionately according to the progress the students complete
     the educational programs in the school. Tuition paid in advance is recorded
     as advance from customers.

(b)  The Company  provides  off-campus  internship  arrangement for students and
     collects service charges at fixed amount from both recruiters and students.
     Revenue is recognized upon completion of the internship program.

(c)  The Company  provides other services mainly logistic  services for students
     and the revenue from such  services is  recognized  upon  completion of the
     service.

SELLING, GENERAL AND ADMINISTRATIVE COSTS

Selling,  general and  administrative  costs  consist  primarily of salaries and
commissions for sales representatives,  salaries for administrative staffs, rent
expenses, depreciation expense and employee benefits for administrative staffs.

COMPREHENSIVE INCOME

Statement  of  Financial   Accounting  Standards  ("FAS")  No.  130,  "Reporting
Comprehensive  Income"  requires  disclosure of all components of  comprehensive
income and loss on an annual and interim basis. Comprehensive income and loss is
defined as the change in equity of a business  enterprise  during a period  from
transactions  and  other  events  and  circumstances   from  non-owner  sources.
Accumulated  other  comprehensive  income  arose  from the  changes  in  foreign
currency exchange rates.

                                      F-34

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

STATEMENT OF CASH FLOWS

In  accordance  with SFAS 95,  "Statement  of Cash  Flows,"  cash flows from the
Company's operations is calculated based upon the local currencies. As a result,
amounts  related to assets and  liabilities  reported on the  statements of cash
flows will not necessarily agree with changes in the  corresponding  balances on
the balance sheets.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company's financial instruments include cash and cash equivalents,  accounts
receivable, advances to suppliers, other receivables,  accounts payable, accrued
expenses,  taxes payable, notes payable and other loans payable.  Management has
estimated  that the  carrying  amounts  approximate  their fair value due to the
short-term nature.

SUBSEQUENT EVENTS

The Company has  evaluated  subsequent  events  that have  occurred  through the
filing date and has determined  there were no material  events since the balance
sheet date of this report.

EARNINGS PER SHARE

The Company  computes  earnings per share ("EPS') in  accordance  with SFAS 128,
"Earnings Per Share",  which requires  companies with complex capital structures
to present basic and diluted EPS. Basic EPS is measured as net income divided by
the weighted  average common shares  outstanding for the period.  Diluted EPS is
similar to basic EPS but presents  the  dilutive  effect on a per share basis of
potential common shares (e.g., convertible securities,  options and warrants) as
if they had  been  converted  at the  beginning  of the  periods  presented,  or
issuance  date, if later.  Potential  common  shares that have an  anti-dilutive
effect (i.e.,  those that increase  income per share or decrease loss per share)
are excluded from the calculation of diluted EPS.

                                      F-35

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

FOREIGN CURRENCY TRANSLATION

The Company's financial  information is presented in US dollars.  The functional
currency  of  the  Company  is  Renminbi  ("RMB"),  the  currency  of  the  PRC.
Transactions at the Company which are  denominated in currencies  other than RMB
are  translated  into RMB at the exchange  rate quoted by the  People's  Bank of
China  prevailing at the dates of the  transactions.  Exchange  gains and losses
resulting  from  transactions  denominated in a currency other than that RMB are
included in statements of operations as exchange gains. The financial statements
of the  Company  have been  translated  into U.S.  dollars  in  accordance  with
Statement of Financial  Accounting  Standard  ("SFAS") No. 52, "Foreign Currency
Translation".  The financial  information  is first  prepared in RMB and then is
translated  into U.S.  dollars  at  period-end  exchange  rates as to assets and
liabilities  and  average  exchange  rates as to revenue and  expenses.  Capital
accounts are  translated  at their  historical  exchange  rates when the capital
transactions occurred.  The effects of foreign currency translation  adjustments
are  included  as a  component  of  accumulated  other  comprehensive  income in
shareholders' equity.

                                             August 31, 2009     August 31, 2008
                                             ---------------     ---------------
Year end RMB: US$ exchange rate                   6.8306              6.8405
Average yearly RMB: US$ exchange rate             6.8343              7.1528

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

CONCENTRATION OF CREDIT RISK

Financial  instruments that potentially  subject the Company to concentration of
credit risk consist primarily of accounts receivable and other receivables.  The
Company  does  not  require  collateral  or  other  security  to  support  these
receivables.  The Company conducts  periodic  reviews of its clients'  financial
condition and customer payment practices to minimize collection risk on accounts
receivable.

ADVERTISING

Advertising  is expensed as  incurred.  Advertising  expenses  were  included in
selling expenses and amounted to $113,069 and $76,543 for the years ended August
31, 2009 and 2008, respectively.

                                      F-36

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

OPERATING LEASES

Leases  where  substantially  all the rewards and risks of  ownership  of assets
remain with the lessor are accounted for as operating  leases.  Rental  payables
under operating  lease are recognized as expense on a  straight-line  basis over
the lease term.

RISKS AND UNCERTAINTIES

The operations of the Company are located in the PRC. Accordingly, the Company's
business,  financial  condition,  and results of operations may be influenced by
the political,  economic,  and legal  environments in the PRC, as well as by the
general state of the PRC economy.

The Company's  operations in the PRC are subject to special  considerations  and
significant  risks not typically  associated with companies in North America and
Western  Europe.   These  include  risks  associated  with,  among  others,  the
political,  economic and legal  environment and foreign currency  exchange.  The
Company's  results may be  adversely  affected by changes in the  political  and
social  conditions  in the PRC,  and by changes in  governmental  policies  with
respect  to  laws  and   regulations,   anti-inflationary   measures,   currency
conversion,  remittances abroad, and rates and methods of taxation,  among other
things.

RECENT ACCOUNTING PRONOUNCEMENTS

In   June   2009,   FASB   established   Accounting   Standards   CodificationTM
("Codification")  as the single source of  authoritative  accounting  principles
recognized by the FASB in the preparation of financial  statements in conformity
with the  GAAP.  The  Codification  will  supersede  all  then-existing  non-SEC
accounting  and  reporting  standards.   All  other  non-grandfathered   non-SEC
accounting   literature   not   included   in  the   Codification   will  become
non-authoritative. The Codification is effective for financial statements issued
for interim and annual periods ending after September 15, 2009.  Adoption of the
Codification is not expected to have a material impact on the Company's  results
of operations or financial position.

In June 2009, FASB updated the accounting standards related to the consolidation
of  variable   interest   entities   ("VIEs").   The  standard   amends  current
consolidation guidance and requires additional disclosures about an enterprise's
involvement in VIEs. The standard shall be effective as of the beginning of each
reporting  entity's first annual reporting period that begins after November 15,
2009, for interim  periods  within the first annual  reporting  period,  and for
interim  and  annual  reporting  periods  thereafter.   Earlier  application  is
prohibited.  The Company does not expect the adoption to have a material  impact
on the Company's results of operations or financial position.

                                      F-37

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED)

In  May  2009,  FASB  issued  FAS  No.  165,  Subsequent  Events.  The  standard
establishes  general  standards of accounting  for and disclosure of events that
occur after the balance sheet date but before financial statements are issued or
are available to be issued.  An entity should apply the  requirements of FAS No.
165 to interim or annual financial periods ending after June 15, 2009.  Adoption
of this  standard does not have a material  impact on the  Company's  results of
operations or financial position.

In April 2009, the FASB updated the accounting  standards to provide guidance on
estimating  the fair  value of a  financial  asset or  liability  when the trade
volume  and level of  activity  for the asset or  liability  have  significantly
decreased  relative to  historical  levels.  The standard  requires  entities to
disclose the inputs and valuation  techniques used to measure fair value and any
changes  in  valuation  inputs  or  techniques.  In  addition,  debt and  equity
securities  as  defined  by GAAP  shall be  disclosed  by major  category.  This
standard is effective for interim and annual reporting periods ending after June
15, 2009, with early adoption permitted for periods ending after March 15, 2009,
and is to be applied prospectively.  The adoption did not have a material effect
on the Company's results of operations and financial condition.

In April 2009, the FASB updated the accounting standards for the recognition and
presentation of other-than-temporary  impairments.  The standard amends existing
guidance on  other-than-temporary  impairments  for debt securities and requires
that the credit  portion of  other-than-temporary  impairments  be  recorded  in
earnings and the noncredit portion of losses be recorded in other  comprehensive
income.  The  standard  requires  separate  presentation  of both the credit and
noncredit  portions  of   other-than-temporary   impairments  on  the  financial
statements  and additional  disclosures.  This standard is effective for interim
and annual  reporting  periods  ending after June 15, 2009,  with early adoption
permitted for periods ending after March 15, 2009. At the date of adoption,  the
portion of previously recognized other-than-temporary impairments that represent
the noncredit  related loss component shall be recognized as a cumulative effect
of adoption with an adjustment to the opening balance of retained  earnings with
a corresponding adjustment to accumulated other comprehensive income (loss). The
adaption of this standard did not have a material  effect on the  preparation of
the Company's consolidated financial statements.

In August 2009, the FASB updated the accounting  standards to provide additional
guidance  on  estimating  the  fair  value  of a  liability  in  a  hypothetical
transaction  where the liability is  transferred  to a market  participant.  The
standard is effective for the first reporting period, including interim periods,
beginning  after  issuance.  The Company  does not expect the adoption to have a
material  effect  on  the  Company's  consolidated  results  of  operations  and
financial condition.

                                      F-38

NOTE 3. ADVANCE TO VENDORS

The Company  periodically  makes  advances to certain  vendors for  purchases of
materials for  construction  of classrooms and related  facilities,  and records
those advances as advance to vendors.  Advances to vendors as of August 31, 2009
and 2008 amounted to $2,375,365 and $20,466, respectively.

NOTE 4. INVENTORY

Inventory consists of the following:

                                                        As of August 31,
                                              ---------------------------------
                                                 2009                   2008
                                              ----------             ----------

Course materials                              $   45,575             $  165,898
Consumer products                                364,122                370,236
Office supplies                                  202,362                101,103
Textbooks                                        716,440                640,894
                                              ----------             ----------

Total                                         $1,328,499             $1,278,131
                                              ==========             ==========

NOTE 5. RELATED PARTY TRANSACTIONS

As of August 31, 2009 and 2008,  the Company had  receivables  from (payable to)
the related parties as follows:

                                                        As of August 31,
                                              ---------------------------------
                                                 2009                   2008
                                              ----------             ----------
Shenzhen Linghai International
 Cargo Agent Co., Ltd.                        $2,447,482             $2,053,212
Zhong Ya Bin                                          --                (14,619)
                                              ----------             ----------

     Total                                    $2,447,482             $2,038,593
                                              ==========             ==========

Shenzhen Linghai  International  Cargo Agent Co., Ltd.  ("Shenzhen  Linghai") is
owned by Ms. Zhong  Juanjuan,  sister of Ms. Yabin Zhong.  The loan is unsecured
and bears no interest, and has no fixed repayment date.

Ms. Yabin Zhong is the spouse of Mr.  Guangwen  He, CEO of the  Company,  and is
also 10%  shareholder  of the  Company.  The  balance  with Ms.  Yabin  Zhong is
unsecured and bears no interest and has no fixed repayment date.

                                      F-39

NOTE 6. PROPERTY, PLANT AND EQUIPMENTS

As of August 31, 2009 and 2008, the detail of property, plant and equipments was
as follows:

                                                        As of August 31,
                                              ---------------------------------
                                                 2009                   2008
                                              ----------             ----------

Teaching facilities                           $10,288,401           $10,223,073
Educational equipment and books                 4,035,012             3,707,485
Office equipment                                  803,068               584,331
Automobiles                                       269,211               232,540
Dormitory                                       1,485,942             1,368,588
                                              -----------           -----------

        Sub-total                              16,881,634            16,116,017
Less: accumulated depreciation                 (5,233,210)           (3,620,449)

Add: Construction in progress                   3,343,884               727,739
                                              -----------           -----------
Property, plant and equipment, net            $14,992,308           $13,223,308
                                              ===========           ===========

Depreciation expense for the years ended August 31, 2009 and 2008 was $1,606,620
and $1,335,983, respectively.

NOTE 7. LAND USE RIGHTS, NET

The details of land use rights are as follows:

                                                        As of August 31,
                                              ---------------------------------
                                                 2009                   2008
                                              ----------             ----------

Land use rights                               $   561,926            $  561,111
Less: accumulated amortization                    (84,587)              (73,047)
                                              -----------            ----------

Land use rights, net                          $   477,339            $  488,064
                                              ===========            ==========

Amortization expenses for the land use rights totaled $11,427and $10,919 for the
years ended August 31, 2009, and 2008, respectively.

                                      F-40

NOTE 8. SHORT-TERM LOANS

The bank borrowings are comprised of the following:

The  short-term  borrowing  outstanding  at August 31,  2008 was  borrowed  from
Changsha Foundation for Education, bore interest at 5% per annum, and was in the
amount of $292,376  (RMB  2,000,000).  This loan was unsecured and had a term of
one year and was  repayable  on March 31, 2009.  The loan was later  renewed for
another year and will be repayable on March 17th, 2010.

As of August 31, 2009, the Company  borrowed  another  $439,626 (RMB  3,000,000)
from Changsha  Foundation for Education,  repayable on July 31, 2010,  which was
unsecured  and bore  interest  at 5% per annum.  The total short term loan as of
August 31, 2009 was $732,002.

NOTE 9. LONG TERM LOANS

The long term loans include the following:

                                                        As of August 31,
                                              ---------------------------------
                                                 2009                   2008
                                              ----------             ----------

Long term bank loans                          $1,032,123             $1,030,627
Less:  Long-term, current portion                629,522                694,394
                                              ----------             ----------
Long-term, non-current portion                   402,601                336,233
                                              ==========             ==========

The long term  borrowings  outstanding  as at August 31, 2008  consisted of four
bank loans of RMB 2, 000,000,  RMB 1, 350,000,  RMB1, 400,000 and RMB 1, 800,000
which were repayable on May 30, 2009,  November 22, 2008,  November 21, 2008 and
December 28, 2009 respectively. All those loans were renewed for another year to
May 30,  2010,  November 13,  2011,  November  23,  2011,  and December 28, 2009
respectively.  The four bank loans bore the interest at 10.08%,  10.08%,  10.08%
and 12.096%,  and were collateralized by the buildings with cost of $743,249 and
land use rights with cost of $899,595.  Another loan of RMB 500,000 was borrowed
from Changsha  Foundation  for  Education  which was repayable on July 18, 2010.
This loan was unsecured and bore no interest.

As of August 31, 2009 and 2008,  the  Company  incurred  $128,240  and $ 104,954
interests for the above loans.

                                      F-41

NOTE 10. OTHER PAYABLES AND ACCRUED LIABILITIES

As of August 31, 2009 and 2008,  other payables and accrued  liabilities  are as
follow:

                                                        As of August 31,
                                              ---------------------------------
                                                 2009                   2008
                                              ----------             ----------

Staff welfare payable                         $  836,434             $  522,200
Others                                            66,291                132,635
                                              ----------             ----------

Total                                         $  902,725             $  654,835
                                              ==========             ==========

NOTE 11.  TAXES

(A) CORPORATION INCOME TAX ("CIT") AND BUSINESS TAX

The Company is governed by the Income Tax Law of the People's  Republic of China
concerning the private-run enterprises,  which are generally subject to tax at a
new  statutory  rate  of 25% on  income  reported  in  the  statutory  financial
statements after appropriate tax adjustments.  The applicable  business tax rate
for educational service is currently 5%.

The PRC government also provides various  incentives to companies that engage in
the development of vocational  education.  Such  incentives  include reduced tax
rates,  tax  exemptions  and other  measures.  According  to Law of the People's
Republic  of China on  Promotion  of  Privately-run  Schools,  implemented  from
September  1,  2003,  and the  Notice of Tax  Policy  for  Education  Activities
(Caishui  [2004] No.39),  issued and became  effective on February 5, 2004, some
specific  enterprises,  organizations  and  schools  could  enjoy  the  same tax
incentives  as the  schools  run by the  government,  and could be  exempt  from
business tax and income tax  accordingly.  As the operation of the Company meets
the  requirements  of the regulations  aforementioned,  the Company is therefore
exempt from business tax and income tax.

No  income  tax and  business  tax were  provided  for the  reporting  period in
accordance with the regulations of the relevant taxing authorities.

(B) TAX PAYABLE

As of August 31, 2009 and 2008, the Company had tax payable as follows:

                                                        As of August 31,
                                              ---------------------------------
                                                 2009                   2008
                                              ----------             ----------

Individual income tax withholding             $  20,580              $      30
                                              ---------              ---------

Total                                         $  20,580              $      30
                                              =========              =========

NOTE 12. SHAREHOLDERS' EQUITY

The  registered  capital of the  Company  and its VIEs is a total of  $5,416,618
(including  RMB31,500,000 and $300,000,  approximately RMB 33,548,139 in total),
of which RMB 1,500,000  (approximately  $183,269) was  contributed by August 31,
2008, and another RMB 6,000,000 (approximately $1,417,963) was paid as of August
31,  2009.  $300,000  registered  capital  for the  Company  is  required  to be
contributed by March 31, 2010 and $3,515,386  (RMB24,000,000) for the Company is
required to be contributed by November 17, 2010.

The industry practice in PRC does not require the issuance of stock certificates
to the  shareholders,  nor a third party transfer agent to maintain the records.
For the purpose of financial reporting, the Company elected to designate one (1)

                                      F-42

common share for each RMB contributed. Accordingly, there were totally 7,500,000
and 1,500,000  shares issued and outstanding for the years ended August 31, 2009
and 2008, respectively.

NOTE 13. STATUTORY RESERVE

According to Law of the People's Republic of China on Promotion of Privately-run
Schools,  implemented  from  September  1, 2003,  the  Company  and the  related
subsidiaries  are  required  to set  aside at least 25% of their  after-tax  net
profits  each  year,  if any,  to fund the  statutory  reserves  for the  future
development  of  educational   activities.   The  statutory   reserves  are  not
distributable in the form of cash dividends to the shareholders.

For  the  years  ended   August  31,  2009  and  2008,   the  Company  has  made
appropriations  in the amount of US$2,659,329 and US$1,945,397 to this statutory
reserve,  respectively.  The balances of the statutory reserve were US$6,935,314
and US$4,275,985 as of August 31, 2009 and 2008, respectively.

NOTE 14. DIVIDENDS DECLARED AND PAID

On August 31,  2008,  the  Company's  Board of Directors  made a  resolution  to
declare cash dividends of US$1,915,065 (RMB 13,100,000) to its shareholders. The
amount was subsequently paid in full.

On July  24,  2009,  additional  dividends  in the  amount  of  $1,808,046  (RMB
12,350,000)  were declared by the Company's Board of Directors and  subsequently
paid in full.

NOTE 15. COMMITMENTS

OPERATING LEASE

The  commitments  are primarily  the rental for the  Company's  office space and
warehouse.  As of August 31, 2009, the  commitments  related to the above rental
are as follows:

Periods Ended August 31,                 RMB                    US$
------------------------             ----------             ----------
    2010                                963,155                140,929
    2011                                967,682                141,591
    2012                                944,686                138,226
    2013                              1,008,109                147,506
    2014                              1,075,844                157,417
 Thereafter                             898,895                131,526
                                     ----------             ----------

   Total                             $5,858,371             $  857,195
                                     ==========             ==========

CAPITAL COMMITMENT

As of August 31, 2009,  the Company had  commitments  with local  government  to
expend in the total amount of $14,991,068  (RMB102,397,690) for the expansion of
the schools in Hunan Province and Sichuan Province in the PRC.

                                      F-43