Country Style Cooking Restaurant Chain Reports Second Quarter 2013 Financial Results

 Country Style Cooking Restaurant Chain Reports Second Quarter 2013 Financial
                                   Results

2Q13 Revenues up 16.5% YoY to RMB325.8 Million

2Q13 Adjusted Net Income RMB12.3 Million

2Q13 Adjusted EBITDA RMB28.2 Million

PR Newswire

CHONGQING, China, Aug. 15, 2013

CHONGQING, China, Aug. 15, 2013 /PRNewswire/ --Country Style Cooking
Restaurant Chain Co., Ltd. (NYSE: CCSC) ("Country Style Cooking" "CSC" or the
"Company"), a fast-growing quick service restaurant chain in China, today
announced its unaudited financial results for the second quarter of 2013.

Second Quarter 2013 Financial Highlights

  oRevenues in the second quarter of 2013 were RMB325.8 million ($53.1
    million), an increase of 16.5% from RMB279.7 million in the same quarter
    of 2012.
  oComparable restaurant sales increased by 3.7% from the same quarter of
    2012. There were 181 restaurants in the comparison.
  oRestaurant level operating margin was 13.9%, a decrease of 218 basis
    points from the same quarter of 2012.
  oAdjusted EBITDA was RMB28.2 million ($4.6 million) in the second quarter
    of 2013, compared to RMB28.9 million in the same quarter of 2012.
  oNet income for the second quarter of 2013 was RMB7.5 million ($1.2
    million), as compared to RMB18.9 million in the same quarter of 2012.
    Adjusted net income (non-GAAP) was RMB12.3 million ($2.0 million), as
    compared to RMB15.1 million in the same quarter of 2012.
  oDiluted net income per American depositary share ("ADS") was RMB0.29
    ($0.05). Adjusted diluted net income per ADS (non-GAAP) was RMB0.47
    ($0.08). Each ADS represents four ordinary shares of the Company.
  oTotal number of restaurants increased by a net total of six in the second
    quarter of 2013 to 268 restaurants as of June 30, 2013, including 237
    "Country Style Cooking" and 31 "Mr. Rice" branded restaurants, covering 29
    cities and up from 217 restaurants as of June 30, 2012.

Ms. Hong Li, Chairman and Chief Executive Officer of Country Style Cooking,
commented, "We are pleased to maintain solid top-line growth for the second
quarter of 2013, beating our quarterly revenue forecast. Comparable same store
sales (SSS) increased by 3.7%, primarily driven by rising average selling
prices and a campaign to enhance customer satisfaction. We believe that as we
enter the busy summer months, SSS will continue to improve. During the second
quarter, we opened 15 new restaurants and closed nine non-productive
restaurants bringing our total restaurant count to 268 as of June 30, 2013."

Mr. Adam Zhao, Chief Financial Officer of Country Style Cooking, added, "With
our SSS turning positive based on our efforts in recent quarters, we believe
our business is recovering and our balanced growth strategy is working for the
company. We believe with the reduction in the number of non-performing stores
in our portfolio, this will lead to less impairment cost in the second half of
the year.We expect our focus on opening new restaurants in more productive
locations along with our cost control measures can further improve the
company's long term profitability."

Second Quarter 2013 Financial Performances

Revenues in the second quarter of 2013 increased by 16.5% to RMB325.8 million
($53.1 million) from RMB279.7 million in the same quarter of 2012. Revenue
growth was primarily supported by the Company's expanding restaurant network
as well as increased average selling prices. During the second quarter of
2013, Country Style Cooking added a total of 15 restaurants and closed nine
restaurants, bringing the total restaurant count to 268 as of June 30, 2013,
compared to its total restaurant count of 217 as of June 30, 2012. Restaurants
opened in the second quarter included 12 "Country Style Cooking" and three
"Mr. Rice" restaurants. Comparable restaurant sales increased by 3.7% compared
with the same quarter of 2012. There were 181 restaurants in the comparison.

Due to the poor performance of the restaurant business, the Company has
decided to close nine restaurants in the second quarter of 2013, three of
which were in Shanghai.

Costs of food and paper increased by 21.1% to RMB151.1 million ($24.6 million)
in the second quarter of 2013 from RMB124.7 million in the same quarter of
2012, primarily due to the expansion of the Company's restaurant network and
increased price level of raw material. Additionally, since the beginning of
2013, the Company has increased the food portion of its single meals in
connection with the special customer satisfaction enhancement campaign. As a
percentage of revenues, the cost of food and paper increased to 46.4% in the
second quarter of 2013 from 44.6% in the same quarter of 2012.

Restaurant wages and related expenses increased by 22.1% to RMB65.4 million
($10.7 million) in the second quarter of 2013 from RMB53.6 million in the same
quarter of 2012. The increase was primarily due to increased total employee
wages associated with an increased workforce from a higher restaurant
count.Share-based compensation expenses included in restaurant wages and
related expenses increased slightly to RMB1.1 million ($0.2 million) in the
second quarter of 2013, compared to RMB1.0 million in the second quarter of
2012. As a percentage of revenues, restaurant wages and related expenses
increased slightly to 20.1% in the second quarter of 2013 from 19.2% in the
same quarter of 2012.

Restaurant rent expenses increased by 8.5% to RMB31.4 million ($5.1 million)
in the second quarter of 2013 from RMB28.9 million in the same quarter of
2012. The increase was primarily due to the expansion of the Company's
restaurant network. As a percentage of revenues, restaurant rental expenses
dropped slightly to 9.6% in the second quarter of 2013 from 10.3% in the
second quarter of 2012.

Restaurant utility expenses increased by 17.3% to RMB19.9 million ($3.2
million) in the second quarter of 2013 from RMB17.0 million in the same
quarter of 2012. As a percentage of revenues, restaurant utility expenses
stood at 6.1%.

Other restaurant operating expenses increased by 21.4% to RMB12.8 million
($2.1 million) in the second quarter of 2013 from RMB10.6 million in the same
quarter of 2012. As a percentage of revenues, other restaurant operating
expenses were 3.9% in the second quarter of 2013, compared to 3.8% in the
second quarter of 2012.

Restaurant-level operating margin was 13.9% in the second quarter of 2013, a
decrease of 218 basis points over the same quarter of 2012. The decrease in
restaurant-level operating margin was primarily due to the increase in the
food portion in connection with a special customer satisfaction enhancement
campaign.

Selling, general and administrative (SG&A) expenses decreased to RMB18.5
million ($3.0 million) in the second quarter of 2013 from RMB18.9 million in
the same quarter of 2012. Share-based compensation expenses included in SG&A
was RMB2.8 million ($0.5 million) in the second quarter of 2013, compared to
RMB3.2 million in the second quarter of 2012. As a percentage of revenues,
SG&A expenses were 5.7% in the second quarter of 2013, down from 6.7% in the
second quarter of 2012.

Pre-opening expense for the second quarter of 2013 was RMB2.3 million ($0.4
million), as compared to RMB1.3 million in the same quarter of 2012, primarily
because of more new store openings compared to the second quarter of 2012. As
a percentage of revenues, pre-opening expense increased to 0.7% in the second
quarter of 2013 from 0.5% in the same quarter of 2012.

Depreciation expense for the second quarter of 2013 was RMB17.0 million ($2.8
million), representing an increase of 19.6% as compared to RMB14.2 million in
the same quarter of 2012, primarily because of the increase in total fixed
assets as a result of restaurant network expansion. As a percentage of
revenues, depreciation expense slightly increased to 5.2% in the second
quarter of 2013 from 5.1% in the same quarter of 2012.

Property and equipment impairment charges were RMB1.5 million ($0.2 million)
in the second quarter of 2013, as compared to RMB1.4 million in the same
quarter of 2012, representing costs related to asset impairment with five
underperforming restaurants, two of which the Company plans to close in the
third quarter of 2013.

Income from operations for the second quarter of 2013 was RMB5.9 million ($1.0
million), representing a decrease of 34.9% as compared to RMB9.1 million in
the same quarter of 2012.

Interest income for the second quarter of 2013 was RMB7.3 million ($1.2
million), representing an increase of 38.1% as compared to RMB5.3 million in
the same quarter of 2012.

Foreign currency exchange loss for the second quarter of 2013 was RMB1.4
million ($0.2 million), as compared to a gain of RMB0.5 million in the same
quarter of 2012.

Income tax expense in the second quarter of 2013 was RMB4.0 million ($0.7
million), compared to a gain of RMB3.4 million in the same quarter of 2012.
Income tax expense in the second quarter of 2013 includes exceptional tax
expense of RMB0.9 million as a result of tax audit carried out by the tax
bureau in Chongqing.

Included in the deferred tax assets as of June 30, 2013, was an amount of
RMB2.0 million, related to accrued expenses recorded in 2012 and deducted for
tax purposes.During the second quarter of 2013, a change in the timing of the
deductibility of such expenses was determined by the local tax bureau during
the tax audit conducted in Chongqing.An equivalent amount of RMB2.0 million
was included in income taxes payable as of June 30, 2013.

Net income was RMB7.5 million ($1.2 million), as compared to RMB18.9 million
in the second quarter of 2012. Adjusted net income (non-GAAP), which excludes
share-based compensation expenses and exceptional tax expense, was RMB12.3
million ($2.0 million) in the second quarter of 2013, compared to RMB15.1
million in the second quarter of 2012.

Diluted net income per ADS in the second quarter of 2013 was RMB0.29 ($0.05),
compared to RMB0.72 in the second quarter of 2012. Adjusted diluted net income
per ADS (non-GAAP), which excludes share-based compensation expenses and
exceptional tax expense, was RMB0.47 ($0.08) in the second quarter of 2013,
compared to RMB0.58 in the second quarter of 2012. The Company had
approximately 26.4 million diluted weighted average ADSs outstanding during
the quarter ended June 30, 2013.

EBITDA (non-GAAP), defined as net income before interest, income tax
expense/(benefit), depreciation and amortization, was RMB21.2 million ($3.5
million) in the second quarter of 2013, compared to RMB24.3 million from the
same quarter of 2012. Adjusted EBITDA (non-GAAP), defined as EBITDA excluding
foreign exchange loss, other income/(loss), property and equipment impairment
charges, and share-based compensation expenses, was RMB28.2 million ($4.6
million) in the second quarter of 2013, compared to RMB28.9 million in the
same quarter of 2012.

As of June 30, 2013, the Company had cash, cash equivalents and short-term
investments of RMB595.3 million ($97.0 million), compared to RMB550.1 million
as of December 31, 2012.

Net cash provided by operating activities was RMB84.3 million ($13.7 million)
for the six months ended June 30, 2013, up from RMB77.9 million in the same
period of 2012.

Outlook

For the third quarter of 2013, the Company currently estimates that revenues
will be between RMB380 million ($61.9 million) and RMB390 million ($63.5
million), representing a year-over-year growth of between approximately 16.8%
and 19.9%.

These forecasts reflect the Company's current and preliminary view, which are
subject to change.

Definitions

The following definitions apply to these terms used throughout this release:

Comparable restaurants are defined as restaurants that were open throughout
the periods under comparison. A restaurant is included in the comparison once
it has been in operation for 12 full months before the start of the quarter.
Comparable restaurants exclude (i) restaurants whose operational area has
increased or decreased by more than 5% during the periods under comparison and
(ii) restaurants that were closed for more than 5% of total days in any period
under comparison.

Restaurant level operating margin represents total revenue less restaurant
operating costs (including food and paper, restaurant wages and related
expenses, restaurant rent expenses, restaurant utilities expenses and other
restaurant operating expenses), expressed as a percentage of total revenues.

Exchange Rate

This announcement contains translations of certain Renminbi amounts into US
dollars at specified rates solely for the convenience of readers. Unless
otherwise noted, all translations from Renminbi to US dollars in this
announcement were made at the noon buying rate of RMB6.1374 to US$1.00 on June
28, 2013 in the City of New York for cable transfers in Renminbi per U.S.
dollar as certified for customs purposes by the Federal Reserve Bank of New
York.

Conference Call

The Company will host a conference call at 8:30 pm, Eastern Time on August 15,
2013, which is 8:30 am, Beijing Time on August 16, 2013, to discuss second
quarter 2013 results and answer questions from investors.Listeners may access
the call by dialing:

US:            +1-855-298-3404
International: +1-631-5142-526
Hong Kong:     +800-905-927
China:         +4001-200-539
Passcode:      1602938

A live and archived webcast of the conference call will be available at
http://ir.csc100.com.

About Country Style Cooking Restaurant Chain Co., Ltd.

Country Style Cooking Restaurant Chain Co., Ltd. (NYSE: CCSC) ("Country Style
Cooking") is a fast-growing quick service restaurant chain in China, offering
delicious, everyday Chinese food to customers who desire fast and affordable
quality meals. Country Style Cooking directly operates all of its restaurants
and is the largest quick service restaurant chain in Chongqing municipality,
home to Sichuan cuisine, one of the best-known Chinese regional cuisines.
Additional information about Country Style Cooking can be found at
http://ir.csc100.com.

Contact:

Country Style Cooking Restaurant Chain Co., Ltd.
Adam Zhao
Chief Financial Officer
Phone: +86-23-8866-8866
Email: ir@csc100.com

ICR Inc.
Bill Zima
Phone: +86-10-6583-7511 or +1-646-328-2520
E-mail: bill.zima@icrinc.com

Non-GAAP Disclosure

To supplement the unaudited consolidated financial information presented in
accordance with United States Generally Accepted Accounting Principles
("GAAP"), the Company uses the following measures defined as non-GAAP measures
under Regulation G and Item 10(e) of Regulation S-K of SEC: adjusted net
income, adjusted diluted earnings per ADS, EBITDA and adjusted EBITDA. The
presentation of these non-GAAP financial measures is not intended to be
considered in isolation or as a substitute for the financial information
prepared and presented in accordance with GAAP. We define adjusted net income
as net income excluding share-based compensation expenses and exceptional tax
expense/(benefit). We define adjusted diluted earnings per ADS as diluted
earnings per ADS excluding share-based compensation expenses and exceptional
tax expense/(benefit). We define EBITDA as earnings before interest, income
tax expense, depreciation and amortization. We define adjusted EBITDA as
EBITDA excluding foreign exchange gain or loss, other income or expense,
property and equipment impairment charges, goodwill impairment and share-based
compensation expenses. For more information on these non-GAAP financial
measures, please see the tables captioned "Supplementary
Metrics—Reconciliations of GAAP to non-GAAP Financial Measures" set forth at
the end of this release.

The Company believes that in conjunction with GAAP financial measures, these
non-GAAP financial measures provide meaningful supplemental information
regarding its operating performance and liquidity. The Company believes that
both management and investors benefit from referring to these non-GAAP
financial measures in assessing its performance and when planning and
forecasting future periods. These non-GAAP financial measures also facilitate
management's internal comparisons to the Company's historical performance and
liquidity. Management uses both GAAP and non-GAAP information in evaluating
and operating the business internally and therefore deems it important to
provide all of these information to investors. Management also believes that
these non-GAAP financial measures facilitate comparisons to the Company's
historical performance.

One of the limitations of using adjusted net income, adjusted diluted earnings
per ADS, EBITDA and adjusted EBITDA is that they do not include all items that
impact the Company's net income for the relevant periods. They exclude certain
items including share-based compensation charges that have been and will
continue to be for the foreseeable future a significant recurring expense in
our business. In addition, the Company's EBITDA and adjusted EBITDA may not be
comparable to EBITDA, adjusted EBITDA or similarly titled measures utilized by
other companies since such other companies may not calculate EBITDA and
adjusted EBITDA in the same manner as the Company does. Management compensates
for these limitations by providing specific information regarding the GAAP
amounts excluded from each non-GAAP measure. The accompanying tables have more
details on the reconciliations between GAAP financial measures that are most
directly comparable to non-GAAP financial measures.

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are
made under the "safe harbor" provisions of the U.S. Private Securities
Litigation Reform Act of 1995. These forward-looking statements can be
identified by terminology such as "will," "expects," "anticipates," "future,"
"intends," "plans," "believes," "estimates" and similar statements. Among
other things, the outlook for the third quarter 2013, quotations from
management in this announcement, as well as Country Style Cooking's strategic
and operational plans, contain forward-looking statements. The Company may
also make written or oral forward-looking statements in its reports filed
with, or furnished to, the U.S. Securities and Exchange Commission, in its
annual reports to shareholders, in press releases and other written materials
and in oral statements made by its officers, directors or employees to third
parties. Statements that are not historical facts, including statements about
the Company's beliefs and expectations, are forward-looking statements.
Forward-looking statements involve inherent risks and uncertainties. A number
of factors could cause actual results to differ materially from those
contained in any forward-looking statement, including but not limited to the
following: uncertainties regarding our ability to open and profitably operate
new restaurants and manage our growth effectively and efficiently; risks
associated with changing consumer taste and discretionary spending;
uncertainties regarding our ability to maintain and enhance the attractiveness
of our restaurants and our brand and image; risks related to instances of
food-borne illnesses, health epidemics and other outbreaks; uncertainties
regarding our ability to respond to competitive pressures; and uncertainties
associated with factors typically affecting the consumer food services
industry in general. Further information regarding these and other risks is
included in the Company's reports filed with, or furnished to the Securities
and Exchange Commission. All information provided in this press release and in
the attachments is as of the date of this press release, and Country Style
Cooking undertakes no duty to update such information, except as required
under applicable law.



Condensed Consolidated Balance Sheets
(Amounts in thousands, except shares data)
(Unaudited)
                                        As of December 31,  As of June 30,
                                        2012                2013
                                        RMB                 RMB        US$
ASSETS
Current assets:
 Cash and cash equivalents             229,367             256,953    41,867
 Short-term investments                320,727             338,329    55,126
 Due from related parties              -                   282        46
 Inventories                           42,159              41,618     6,781
 Prepaid rent                          13,063              13,282     2,164
 Prepaid expenses and other current    21,837              23,958     3,904
assets
 Deferred tax assets-current           771                 2,820      459
Total current assets                    627,924             677,242    110,347
Property and equipment, net             368,239             366,339    59,690
Goodwill                                5,563               5,563      906
Deferred tax assets - non current       6,025               6,025      982
Deposits for leases                     17,968              18,498     3,014
Total assets                            1,025,719           1,073,667  174,939
Current liabilities:
 Accounts payable                      49,139              65,994     10,753
 Deferred revenue                      3,544               8,070      1,315
 Due to related parties                25                  -          -
 Accrued payroll                       23,734              26,100     4,253
 Income taxes payable                  7,437               5,837      951
 Other current liabilities             46,627              52,586     8,568
Total current liabilities               130,506             158,587    25,840
Deferred rent - non current             21,631              23,859     3,887
Prepaid subscription                    158                 83         14
Advanced receipts from depositary bank  3,296               3,014      491
Total liabilities                       155,591             185,543    30,232
Equity:
Ordinary shares ($0.001 par value,
1,000,000,000
 shares authorized, 104,404,831 and
104,730,766                             745                 747        122
 shares issued and outstanding as of
December 31,
 2012 and June 30, 2013, respectively)
 Additional paid-in capital           719,641             728,574    118,711
 Retained earnings                    158,068             167,597    27,307
 Accumulated other comprehensive loss (8,326)             (8,794)    (1,433)
Total equity                            870,128             888,124    144,707
Total liabilities and equity            1,025,719           1,073,667  174,939



Condensed Consolidated Statements of Income
(Amounts in thousands, except percentages, shares, per share and per ADS data)
(Unaudited)
                      For the three months ended June 30,
                      2012                  2013
                      RMB          %        RMB          %        US$
Revenue - restaurant  279,660      100.0    325,844      100.0    53,092
sales
Costs and expenses:
 Restaurant
expenses:
 Food and paper 124,735      44.6     151,095      46.4     24,619
expense
 Restaurant
wages and related     53,568       19.2     65,432       20.1     10,661
expenses^[1]
 Restaurant     28,927       10.3     31,399       9.6      5,116
rent expense
 Restaurant     16,963       6.1      19,896       6.1      3,242
utilities expense
 Other
restaurant operating  10,565       3.8      12,821       3.9      2,089
expenses
 Selling, general
and administrative    18,876       6.7      18,535       5.7      3,020
expenses^[1]
 Pre-opening        1,331        0.5      2,306        0.7      376
expense
 Depreciation       14,198       5.1      16,978       5.2      2,766
 Property and
equipment impairment  1,422        0.5      1,470        0.5      240
charges
Total operating       270,585      96.8     319,932      98.2     52,129
expenses
Income from           9,075        3.2      5,912        1.8      963
operations
Interest income       5,281        1.9      7,293        2.2      1,188
Foreign exchange gain 512          0.2      (1,440)      (0.4)    (235)
( loss)
Other income/(loss)   555          0.2      (206)        (0.1)    (34)
Income before income  15,423       5.5      11,559       3.5      1,882
taxes
Income tax            (3,435)      (1.2)    4,025        1.2      656
expense/(benefit)
Net income            18,858       6.7      7,534        2.3      1,226
Basic net income per  0.18                  0.07                  0.01
share
Diluted net income    0.18                  0.07                  0.01
per share
Basic net income per  0.73                  0.29                  0.05
ADS
Diluted net income    0.72                  0.29                  0.05
per ADS
Basic weighted
average ordinary      103,959,340           104,630,867           104,630,867
shares outstanding
Diluted weighted
average ordinary      104,830,111           105,569,206           105,569,206
shares outstanding
[1] Includes share-based compensation expenses of RMB4.2 million and RMB3.9
million ($0.6 million) for the three months ended June 30, 2012 and 2013,
respectively.



Consolidated Statements of Comprehensive Income
(Amounts in thousands)
(Unaudited)
                                           For the three months ended June 30,
                                           2012          2013
                                           RMB           RMB          US$
Net income                                 18,858        7,534        1,226
Other comprehensive income/ (loss)
 Foreign currency translation          174           (385)        (63)
adjustments
Comprehensive income                       19,032        7,149        1,163



Condensed Consolidated Cash Flow Statements
(Amounts in thousands)
(Unaudited)
                                             For the six months ended June 30,
                                             2012        2013
                                             RMB         RMB          US$
Operating activities:
 Net income                                37,125      9,529        1,553
 Adjustments to reconcile net income to
net cash providedbyoperating activities:
 Loss on disposals of property and      1,566       2,983        486
equipment
 Property and equipment impairment      3,951       5,451        888
charges
 Depreciation                           27,783      34,509       5,623
 Deferred income tax                    2,067       (2,050)      (334)
 Share based compensation               8,700       7,729        1,259
 Changes in operating assets and                                    -
liabilities:
 Due from related parties               (380)       (282)        (46)
 Inventories                            22,033      541          88
 Prepaid rent                           101         (219)        (36)
 Prepaid expenses and other current     (245)       (2,119)      (345)
assets
 Deposits for leases                    (49)        (529)        (86)
 Accounts payable                       (5,556)     16,855       2,746
 Deferred revenue                       (778)       4,526        737
 Due to related parties                 -           (25)         (4)
 Accrued payroll                        (1,452)     2,365        385
 Income taxes recoverable               (3,679)     -            -
 Income taxes payable                   (17,452)    (1,600)      (261)
 Deferred rent                          6,002       2,377        387
 Other liabilities                      (1,885)     4,297        701
Net cash provided by operating activities    77,852      84,338       13,741
Investing activities:
 Purchase of property and equipment        (68,122)    (39,896)     (6,500)
 Proceeds from disposals of property and   274         129          21
equipment
 Purchase of short-term investment         -           (308,178)    (50,213)
 Withdrawal of short-term investment       -           290,576      47,345
Net cash used in investing activities        (67,848)    (57,369)     (9,347)
Financing activity:
 Proceeds from exercise (early exercise)   380         1,090        178
of employee stock options
Net cash provided by financing activity:     380         1,090        178
Effect of exchange rate                      135         (473)        (77)
Net increase in cash and cash equivalents    10,519      27,586       4,495
Cash and cash equivalents, beginning of      327,546     229,367      37,372
period
Cash and cash equivalents, end of period     338,065     256,953      41,867



Supplementary Metrics – Reconciliations of GAAP to non-GAAP Financial Measures
(Amounts in thousands, except ADSs and per ADS data)
                              Three months ended June 30,
                              2012              2013
                              RMB               RMB               US$
Net income                    18,858            7,534             1,226
Share-based compensation
expenses:
Restaurant wages and related  984               1,087             177
expenses
Selling, general and          3,197             2,767             451
administrative expenses
Exceptional tax               (7,918)           898               146
expense/(benefit)
Adjusted net income           15,121            12,286            2,000
(non-GAAP)^[1]
Diluted net income per ADS    0.72              0.29              0.05
Adjusted diluted net income   0.58              0.47              0.08
per ADS (non-GAAP)^[1]
Diluted weighted average ADSs 26,207,528        26,392,302        26,392,302
outstanding
                              Three months ended June 30,
                              2012              2013
                              RMB               RMB               US$
GAAP net income               18,858            7,534             1,226
Income tax expense/(benefit)  (3,435)           4,025             656
Interest income               (5,281)           (7,293)           (1,188)
Depreciation and amortization 14,198            16,978            2,766
EBITDA (non-GAAP)             24,340            21,244            3,460
EBITDA (non-GAAP)             24,340            21,244            3,460
Foreign exchange loss (gain)  (512)             1,440             235
Other loss/(income)           (555)             206               34
Property and equipment        1422              1,470             240
impairment charges
Share-based compensation
expenses
Restaurant wages and related  984               1,087             177
expenses
Selling, general and          3,197             2,767             451
administrative expenses
Adjusted EBITDA (non-GAAP)    28,876            28,214            4,597
[1] Excludes share-based compensation and exceptional tax expense/(benefits)
in the second quarter of 2013.

SOURCE Country Style Cooking Restaurant Chain Co., Ltd.

Website: http://ir.csc100.com