读取中,请稍候

00-00 00:00:00
--.--
0.00 (0.000%)
昨收盘:0.000今开盘:0.000最高价:0.000最低价:0.000
成交额:0成交量:0买入价:0.000卖出价:0.000
市盈率:0.000收益率:0.00052周最高:0.00052周最低:0.000
方大B:2020年第一季度报告全文(英文版) 下载公告
公告日期:2020-04-18

China Fangda Group Co., Ltd.

2020 First Quarter Report

April 2020

I Important StatementThe members of the Board and the Company guarantee that the quarterlyreport is free from any false information, misleading statement or materialomission and are jointly and severally liable for the information’s truthfulness,accuracy and integrity.

All the Directors have attended the meeting of the board meeting at whichthis report was examined.

Mr. Xiong Jianming, the Chairman of Board, Mr. Lin Kebin, the ChiefFinancial Officer, and Mr. Wu Bohua, the manager of accounting departmentdeclare: the Financial Report carried in this report is authentic and completed.

II. General Information

1. Financial Highlight

Whether the Company needs to make retroactive adjustment or restatement of financial data of previous years

□ Yes √ No

This report periodSame period last yearYear-on-year change (%)
Turnover (yuan)413,826,888.79670,452,093.70-38.28%
Net profit attributable to shareholders of the listed company (yuan)94,777,419.7569,998,533.0935.40%
Net profit attributable to the shareholders of the listed company and after deducting of non-recurring gain/loss (RMB)95,563,557.3564,930,951.1947.18%
Net cash flow generated by business operation (RMB)-339,105,046.99-296,237,735.96-14.47%
Basic earnings per share (yuan/share)0.080.0633.33%
Diluted Earnings per share (yuan/share)0.080.0633.33%
Weighted average net income/asset ratio1.81%1.37%0.44%
End of the report periodEnd of last yearYear-on-year change
Total asset (RMB)11,349,613,130.9111,369,964,580.11-0.18%
Net profit attributable to the shareholders of the listed company (RMB)5,264,523,419.035,182,795,079.671.58%

In the current period, the net profit of the current period is increased by about 7, 570.26 million yuan as a result of changes in theaccounting estimates of accounts receivable and the expected credit loss rate of contractual assets.

Accidental gain/loss item and amount

√ Applicable □ Inapplicable

In RMB

ItemAmount from beginning of the year to the end of the report periodNotes
Subsidies accounted into the current income account (except the government subsidy closely related to the enterprise’s business and based on unified national standard quota)712,484.43
Gain/loss from change of fair value of transactional financial asset and liabilities, and investment gains from disposal of transactional and derivative financial assets and liabilities and sellable financial assets, other than valid period value instruments related to the Company’s common businesses1,026,287.87
Gain/loss from commissioned loans226,200.00
Other non-business income and expenditures other than the above-2,923,742.72
Less: Influenced amount of income tax-172,632.82
Total-786,137.60--

Explanation statement should be made for accidental gain/loss items defined and accidental gain/loss items defined as regulargain/loss items according to the Explanation Announcement of Information Disclosure No. 1 - Non-recurring gain/loss mentioned.

□ Applicable √ Inapplicable

No circumstance that should be defined as recurrent profit and loss according to Explanation Announcement of InformationDisclosure No. 1 - Non-recurring gain/loss occurs in the report period.

2. Total number of shareholders and shareholding of top 10 shareholders by the end of thereport period

1. Ordinary shareholders, preference shareholders with resumed voting rights and top 10 shareholders

In share

Number of shareholders of common shares at the end of the report period63,114Number of shareholders of preferred stocks of which voting rights recovered in the report period (if any)0
Top 10 Shareholders
Shareholder nameNature of shareholderShareholding percentageShareholding numberConditional sharesPledging or freezing
Share statusQuantity
Shenzhen Banglin Technologies Development Co., Ltd.Domestic non-state legal person10.22%114,847,8540Pledged32,700,000
Shengjiu Investment Ltd.Foreign legal person9.27%104,127,3790
Fang WeiDomestic natural person3.50%39,372,4370
Gong Qing Cheng Shi Li He Investment Management Partnership Enterprise (limited partner)Domestic non-state legal person2.38%26,791,4880
VANGUARD EMERGING MARKETS STOCK INDEX FUNDForeign legal person0.71%7,946,4830
Shenwan Hongyuan Securities (Hong Kong) Co., Ltd.Foreign legal person0.65%7,253,7560
SUN HUNG KAI INVESTMENT SERVICES LTDForeign legal person0.62%6,916,4950
Liu QiDomestic natural person0.54%6,115,6000
VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUNDForeign legal person0.53%5,911,9070
Qu ChunlinDomestic natural person0.49%5,557,0110
Top 10 holders of unconditional shares
Shareholder nameAmount of shares without sales restrictionCategory of shares
Category of sharesQuantity
Shenzhen Banglin Technologies Development Co., Ltd.114,847,854RMB common shares114,847,854
Shengjiu Investment Ltd.104,127,379Foreign shares listed in domestic exchanges104,127,379
Fang Wei39,372,437RMB common shares39,372,437
Gong Qing Cheng Shi Li He Investment Management Partnership Enterprise (limited partner)26,791,488RMB common shares26,791,488
VANGUARD EMERGING MARKETS STOCK INDEX FUND7,946,483Foreign shares listed in domestic exchanges7,946,483
Shenwan Hongyuan Securities (Hong Kong) Co., Ltd.7,253,756Foreign shares listed in domestic exchanges7,253,756
SUN HUNG KAI INVESTMENT SERVICES LTD6,916,495Foreign shares listed in domestic exchanges6,916,495
Liu Qi6,115,600RMB common shares6,115,600
VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUND5,911,907Foreign shares listed in domestic exchanges5,911,907
Qu Chunlin5,557,011RMB common shares5,557,011
Notes to top ten shareholder relationship or "action in concert"Among the shareholders, Shenzhen Banglin Technology Development Co., Ltd. and Shengjiu Investment Co., Ltd. are parties action-in-concert. Shenzhen Banglin Technology Development Co., Ltd. and Gong Qing Cheng Shi Li He Investment Management Partnership Enterprise are related parties.The Company is not notified of other action-in-concert or related parties among the other holders of current shares.
Top-10 common share shareholders participating in margin trade (if any)None

Agreed re-purchasing by the Company’s top 10 shareholders of common shares and top 10 shareholders of unconditional commonshares in the report period

□ Yes √ No

No agreed re-purchasing by the Company’s top 10 shareholders of common shares and top 10 shareholders of unconditional commonshares in the report period

2. Total number of preferred shareholders and shareholding of top 10 preferred shareholders by the end ofthe report period

□ Applicable √ Inapplicable

III Significant Events

1. Major changes in accounting items and financial data in the report period and reasons

√ Applicable □ Inapplicable

In RMB

ItemDecember 31, 2020December 31, 2019YOY change (%)Reason
Transactional financial assets42,597,937.6510,330,062.18312.37%Mainly due to increase in Closing balance bank borrowings
Account receivable275,062,961.501,956,191,307.07-85.94%Mainly due to the implementation of the new income standard classification into contract assets
Prepayment37,831,932.1921,327,109.1877.39%Mainly due to increase in prepayment for materials
Contract assets1,679,646,778.83100.00%Mainly due to the implementation of the new income standard classification into contract assets
Other current assets141,866,486.65323,765,585.90-56.18%Mainly due to redemption of prior-period structural deposits due in current period
Derivative financial liabilities14,980,250.0096,767.6215380.64%Due to adjustment of fair value of investment real estate
Prepayment received1,811,168.69136,340,104.73-98.67%Mainly due to the implementation of the new income standard classification into contract Liabilities
Employees' wage payable21,333,262.3555,847,134.20-61.80%Annual bonus paid
Contract liabilities143,783,832.39100.00%Mainly due to the implementation of the new income standard classification into contract assets
Non-current liabilities due in 1 year446,154,052.14922,346,563.72-51.63%Mainly due to long-term borrowing of the return portion of the current period
Long-term loans1,167,161,462.35546,501,491.56113.57%Mainly due to long-term borrowing of the return portion of the current period
Other miscellaneous-13,524,489.64-475,409.25-2744.81%Due to adjustment of fair value
incomeof investment real estate
ItemTotal amount in this yearLast periodYOY change (%)Reason
Turnover413,826,888.79670,452,093.70-38.28%Mainly due to the decrease in real estate sales over the same period last year and the decrease in output value due to epidemic
Operation cost314,413,603.26467,237,374.40-32.71%Main due to decrease in income
Taxes and surcharges3,390,682.9033,241,693.55-89.80%Mainly due to the decrease in estate income which is due to the decrease in provision of the land VAT.
Administrative expense31,000,994.7348,521,803.12-36.11%Main due to decrease in Expense
R&D cost14,980,824.814,150,525.60260.94%Mainly due to increased investment in research and development
Credit impairment ("-" for loss)93,078,793.563,514,366.552548.52%This is mainly due to a change in the accounting estimate by recalculating the expected credit loss rate of receivables based on the latest data information as required by the new Financial Instruments Guidelines
Net profit attributable to the owners of parent company94,777,419.7569,998,533.0935.40%Mainly due to the adjustment of the expected credit loss rate for the current period
Cash flow generated by investment activities, net97,240,746.73-253,395,866.96138.38%Mainly due to the recovery of wealth management investment in this period is greater than the expenditure

2. Progress of key issues and its impacts and solutions

□ Applicable √ Inapplicable

Progress in the implementation of share repurchase

√ Applicable □ Inapplicable

2.The company convened the 19th meeting of eighth board of directors and the first extraordinary general meeting of shareholders onNovember 28, 2019 and December 16, 2019 respectively. The plan for listing foreign shares (B shares) ".On March 13, 2020, thecompany disclosed the "2019 Annual Report on the Repurchase of Certain Domestically Listed Foreign Shares (B Shares) Shares ofthe Company". On April 3, 2020, the company repurchased 2,705,700 B shares of the company for the first time through centralized

auction , Accounting for 0.24% of the company ’s total share capital, the highest purchase price is 2.67 Hong Kong dollars / share,the lowest price is 2.45 Hong Kong dollars / share, and the total amount paid is 7,144,091.82 Hong Kong dollars (excludingtransaction fees).

Progress in the implementation of the reduction of shareholding shares by means of centralized bidding

□ Applicable √ Inapplicable

3. Commitments that have not been fulfilled by actual controller, shareholders, related parties,acquirers of the Company

□ Applicable √ Inapplicable

There is no commitment that has not been fulfilled by actual controller, shareholders, related parties, acquirers of the Company

4. Securities investment

□ Applicable √ Inapplicable

The Company made no investment in securities in the report period

5. Entrusted wealth management

√ Applicable □ Inapplicable

In RMB10,000

TypeSource of fundAmountUndue balanceDue balance to be recovered
Bank financial productsSelf-owned fund47,313.014,259.790
Total47,313.014,259.790

Specific circumstances of high-risk entrusted financing with large individual amount or low security, poor liquidity, and no costprotection

□ Applicable √ Inapplicable

Entrusted financial management expected to fail to recover the principal or likely result in impairment

□ Applicable √ Inapplicable

6. Derivative investment

√ Applicable □ Inapplicable

In RMB10,000

Derivative investment operator nameRelationshipRelated transactionTypeInitial amountStart dateEnd dateInitial investment amountAmount in this periodAmount sold in this periodImpairment provision (if any)Closing investment amountProportion of closing investment amount in the closing net assets in the report periodActual gain/loss in the report period
Shanghai Futures ExchangeNoNoShanghai aluminum001/01/2020March 31, 202010,149.04295.279,853.781.87%-20.31
BanksNoNoForward foreign exchange2,16601/01/2020March 31, 20202,1662,16600.00%-29.79
Total2,166----2,16610,149.042,461.279,853.781.87%-50.1
Capital sourceSelf-owned fund
Lawsuit involvedNone
Disclosure date of derivative investment approval by the Board of Directors31 October, 2017
November 30, 2019
Disclosure date of derivative investment approval by the shareholders’ meetingNone
Risk analysis and control measures for the derivative holding in the report period (including without limitation market, liquidity, credit, operation and legal risks)The company's aluminum futures hedging and foreign exchange derivatives trading business are all derivatives investment business. The company has established and implemented the "Derivatives Investment Business Management Measures" and "Commodity Futures Hedging Business Internal Control and Risk Management System". It has made clear regulations on the approval authority, business management, risk management, information disclosure and file management of derivatives trading business, which can effectively control the risk of the company's derivatives holding positions.
Changes in the market price or fair value of the derivative in the report period, the analysis of the derivative’s fair value should disclose the method used and related assumptions and parameters.Fair value of derivatives are measured at open prices in the open market
Material changes in the accounting policies and rules related to the derivative in the report period compared to last periodNone
Opinions of independent directors on the Company’s derivative investment and risk controllingNone

7. Reception of investigations, communications, or interviews in the reporting period

√ Applicable □ Inapplicable

Time/dateWayVisitorDisclosure of information
January 01, 2020 to March 31, 2020Written inquiryIndividualInvestor Q&A conducted on the interactive and e-platform of the Shenzhen Stock Exchange website (http://irm.cninfo.com.cn/)

8. Incompliant external guarantee

□ Applicable √ Inapplicable

The Company made no incompliant external guarantee in the report period.

9. Non-operating capital use by the controlling shareholder or related parties in the reportingterm

□ Applicable √ Inapplicable

The controlling shareholder and its affiliates occupied no capital for non-operating purpose of the Company during the report period.

IV Financial Statements

1. Financial statements

1. Consolidated Balance Sheet

Prepared by: China Fangda Group Co., Ltd.

March 31, 2020

In RMB

ItemMarch 31, 202031 December 2019
Current asset:
Monetary capital1,305,254,496.981,209,811,978.95
Settlement provision
Outgoing call loan
Transactional financial assets42,597,937.6510,330,062.18
Derivative financial assets
Notes receivable260,977,307.42305,070,930.97
Account receivable275,062,961.501,956,191,307.07
Receivable financing1,472,986.002,954,029.00
Prepayment37,831,932.1921,327,109.18
Insurance receivable
Reinsurance receivable
Provisions of Reinsurance contracts receivable
Other receivables171,831,350.87139,947,655.35
Including: interest receivable
Dividend receivable
Repurchasing of financial assets
Inventory769,041,997.23733,711,143.46
Contract assets1,679,646,778.83
Assets held for sales
Non-current assets due in 1 year
Other current assets141,866,486.65323,765,585.90
Total current assets4,685,584,235.324,703,109,802.06
Non-current assets:
Loan and advancement provided
Debt investment
Other debt investment
Long-term receivables
Long-term share equity investment57,053,297.2457,222,240.83
Investment in other equity tools20,660,181.4420,660,181.44
Other non-current financial assets5,013,856.945,009,728.02
Investment real estate5,526,406,257.725,522,391,984.11
Fixed assets471,760,408.25477,332,830.92
Construction in process137,218,049.71129,988,982.86
Productive biological assets
Gas & petrol
Use right assets
Intangible assets77,263,888.9878,322,265.05
R&D expense
Goodwill
Long-term amortizable expenses4,175,900.833,875,198.12
Deferred income tax assets333,911,341.48343,349,564.70
Other non-current assets30,565,713.0028,701,802.00
Total of non-current assets6,664,028,895.596,666,854,778.05
Total of assets11,349,613,130.9111,369,964,580.11
Current liabilities
Short-term loans901,425,596.21724,618,197.34
Loans from Central Bank
Call loan received
Transactional financial liabilities
Derivative financial liabilities14,980,250.0096,767.62
Notes payable491,474,890.57578,816,027.44
Account payable932,332,203.831,190,773,300.24
Prepayment received1,811,168.69136,340,104.73
Contract liabilities143,783,832.39
Selling of repurchased financial assets
Deposit received and held for others
Entrusted trading of securities
Entrusted selling of securities
Employees' wage payable21,333,262.3555,847,134.20
Taxes payable13,261,911.4417,848,987.68
Other payables693,660,830.97701,432,408.28
Including: interest payable
Dividend payable
Fees and commissions payable
Reinsurance fee payable
Liabilities held for sales
Non-current liabilities due in 1 year446,154,052.14922,346,563.72
Other current liabilities134,565,414.64181,694,574.47
Total current liabilities3,794,783,413.234,509,814,065.72
Non-current liabilities:
Insurance contract provision
Long-term loans1,167,161,462.35546,501,491.56
Bond payable
Including: preferred stock
Perpetual bond
Lease liabilities
Long-term payable
Long-term employees’ wage payable
Anticipated liabilities5,335,897.317,793,527.16
Deferred earning10,748,057.4110,817,247.40
Deferred income tax liabilities1,058,659,536.081,063,833,159.00
Other non-current liabilities
Total of non-current liabilities2,241,904,953.151,628,945,425.12
Total liabilities6,036,688,366.386,138,759,490.84
Owner’s equity:
Share capital1,123,384,189.001,123,384,189.00
Other equity instruments
Including: preferred stock
Perpetual bond
Capital reserves1,454,191.591,454,191.59
Less: Shares in stock
Other miscellaneous income-13,524,489.64-475,409.25
Special reserves
Surplus reserve159,805,930.34159,805,930.34
Common risk provisions
Undistributed profit3,993,403,597.743,898,626,177.99
Total of owner’s equity belong to the parent company5,264,523,419.035,182,795,079.67
Minor shareholders’ equity48,401,345.5048,410,009.60
Total of owners’ equity5,312,924,764.535,231,205,089.27
Total of liabilities and owner’s interest11,349,613,130.9111,369,964,580.11

Legal representative: Xiong Jianming CFO: Lin Kebing Accounting Manager: Wu Bohua

2. Balance Sheet of the Parent Company

In RMB

ItemMarch 31, 202031 December, 2019
Current asset:
Monetary capital281,250,615.02175,591,953.63
Transactional financial assets
Derivative financial assets
Notes receivable
Account receivable1,352,173.43297,813.76
Receivable financing
Prepayment60,990.56250,205.32
Other receivables2,132,709,589.521,973,381,342.74
Including: interest receivable
Dividend receivable
Inventory
Contract assets
Assets held for sales
Non-current assets due in 1 year
Other current assets931,156.00877,430.41
Total current assets2,416,304,524.532,150,398,745.86
Non-current assets:
Debt investment
Other debt investment
Long-term receivables
Long-term share equity investment963,508,253.00963,508,253.00
Investment in other equity tools18,604,010.2218,604,010.22
Other non-current financial assets48,831,242.3548,831,242.35
Investment real estate295,355,002.00295,355,002.00
Fixed assets66,803,009.9867,361,529.52
Construction in process
Productive biological assets
Gas & petrol
Use right assets
Intangible assets1,744,519.791,824,589.22
R&D expense
Goodwill
Long-term amortizable expenses928,084.25934,669.73
Deferred income tax assets46,612,122.4444,408,630.81
Other non-current assets
Total of non-current assets1,442,386,244.031,440,827,926.85
Total of assets3,858,690,768.563,591,226,672.71
Current liabilities
Short-term loans200,256,666.67300,442,988.19
Transactional financial liabilities
Derivative financial liabilities
Notes payable
Account payable606,941.85606,941.85
Prepayment received708,863.49746,761.55
Contract liabilities
Employees' wage payable1,254,349.933,215,013.16
Taxes payable484,036.82312,647.89
Other payables696,597,777.98109,837,934.17
Including: interest payable
Dividend payable
Liabilities held for sales
Non-current liabilities due in 1 year380,572,858.33520,872,206.95
Other current liabilities
Total current liabilities1,280,481,495.07936,034,493.76
Non-current liabilities:
Long-term loans70,000,000.00
Bond payable
Including: preferred stock
Perpetual bond
Lease liabilities
Long-term payable
Long-term employees’ wage payable
Anticipated liabilities
Deferred earning
Deferred income tax liabilities64,276,220.2864,351,075.92
Other non-current liabilities
Total of non-current liabilities64,276,220.28134,351,075.92
Total liabilities1,344,757,715.351,070,385,569.68
Owner’s equity:
Share capital1,123,384,189.001,123,384,189.00
Other equity instruments
Including: preferred stock
Perpetual bond
Capital reserves360,835.52360,835.52
Less: Shares in stock
Other miscellaneous income1,287,629.381,287,629.38
Special reserves
Surplus reserve159,805,930.34159,805,930.34
Undistributed profit1,229,094,468.971,236,002,518.79
Total of owners’ equity2,513,933,053.212,520,841,103.03
Total of liabilities and owner’s interest3,858,690,768.563,591,226,672.71

3. Consolidated Income Statement

In RMB

ItemAmount occurred in the current periodOccurred in previous period
1. Total revenue413,826,888.79670,452,093.70
Incl. Business income413,826,888.79670,452,093.70
Interest income
Insurance fee earned
Fee and commission received
2. Total business cost394,659,366.67590,046,791.08
Incl. Business cost314,413,603.27467,237,374.40
Interest expense
Fee and commission paid
Insurance discharge payment
Net claim amount paid
Net insurance policy responsibility reserves provided
Insurance policy dividend paid
Reinsurance expenses
Taxes and surcharges3,390,682.9033,241,693.55
Sales expense8,076,166.6612,854,606.25
Administrative expense31,000,994.7348,521,803.12
R&D cost14,980,824.814,150,525.60
Financial expenses22,797,094.3024,040,788.16
Including: interest cost22,193,016.2818,523,514.10
Interest income2,199,503.221,220,042.73
Add: other gains1,234,219.992,764,802.92
Investment gains (“-” for loss)241,358.652,241,105.98
Incl. Investment gains from affiliates and joint ventures-168,943.59-530,564.20
Financial assets derecognised as a result of amortized cost
Exchange gains ("-" for loss)
Net open hedge gains (“-” for loss)
Gains from change of fair value (“-“ for loss)4,128.92
Credit impairment ("-" for loss)93,078,793.563,514,366.55
Investment impairment loss ("-" for loss)
Investment gains ("-" for loss)-18,130.72
3. Operational profit ("-" for loss)113,726,023.2488,907,447.35
Plus: non-operational income106,391.56875,385.81
Less: non-operational expenditure3,026,114.28271,123.59
4. Gross profit ("-" for loss)110,806,300.5289,511,709.57
Less: Income tax expenses16,037,544.8719,513,176.48
5. Net profit ("-" for net loss)94,768,755.6569,998,533.09
(1) By operating consistency
1. Net profit from continuous operation ("-" for net loss)94,768,755.6569,998,533.09
2. Net profit from discontinuous operation ("-" for net loss)
(2) By ownership
1. Net profit attributable to the owners of parent company94,777,419.7569,998,533.09
2. Minor shareholders’ equity-8,664.10
6. After-tax net amount of other misc. incomes-13,049,080.39836,382.73
After-tax net amount of other misc. incomes attributed to parent's owner-13,049,080.39836,382.73
(1) Other misc. incomes that cannot be re-classified into gain and loss
1. Re-measure the change in the defined benefit plan
2. Other comprehensive income that cannot be transferred to profit or loss under the equity method
3. Fair value change of investment in other equity tools
4. Fair value change of the company's credit risk
5. Others
(2) Other misc. incomes that will be re-classified into gain and loss-13,049,080.39836,382.73
1. Other comprehensive income that can be transferred to profit or loss under the equity method
2. Fair value change of other debt investment
3. Gains and losses from changes in fair value of available-for-sale financial assets
4. Other credit investment credit impairment provisions
5. Cash flow hedge reserve-12,650,960.021,029,625.00
6.外币财务报表折算差额-398,120.37-193,242.27
7.其他
After-tax net of other misc. income attributed to minority shareholders
7. Total of misc. incomes81,719,675.2670,834,915.82
Total of misc. incomes attributable to the owners of the parent company81,728,339.3670,834,915.82
Total misc gains attributable to the minor shareholders-8,664.10
8. Earnings per share:
(1) Basic earnings per share0.080.06
(2) Diluted earnings per share0.080.06

Net profit contributed by entities merged under common control in the report period was RMB0.00, net profit realized by partiesmerged during the previous period is RMB0.00.Legal representative: Xiong Jianming CFO: Lin Kebing Accounting Manager: Wu Bohua

4. Income Statement of the Parent Company

In RMB

ItemAmount occurred in the current periodOccurred in previous period
1. Turnover6,518,715.419,808,576.55
Less: Operation cost38,161.282,950,845.09
Taxes and surcharges320,625.81323,222.03
Sales expense
Administrative expense6,007,355.436,952,633.68
R&D cost
Financial expenses9,528,622.348,008,968.34
Including: interest cost10,094,338.896,297,956.94
Interest income571,446.30241,185.83
Add: other gains70,235.05200,000.00
Investment gains (“-” for loss)125,658.72982,583.57
Incl. Investment gains from affiliates and joint ventures
Financial assets derecognised as a result of amortized cost ("-" for loss)
Net open hedge gains (“-” for loss)
Gains from change of fair value (“-“ for loss)
Credit impairment ("-" for loss)-6,241.414,480.08
Investment impairment loss ("-" for loss)
Investment gains ("-" for loss)
2. Operational profit (“-” for loss)-9,186,397.09-7,240,028.94
Plus: non-operational income8,947.57
Less: non-operational expenditure6,388.64
4. Gross profit ("-" for loss)-9,186,397.09-7,237,470.01
Less: Income tax expenses-2,278,347.27-1,789,154.52
4. Net profit (“-” for net loss)-6,908,049.82-5,448,315.49
(1) Net profit from continuous operation ("-" for net loss)-6,908,049.82-5,448,315.49
(2) Net profit from discontinuous operation ("-" for net loss)
5. After-tax net amount of other misc. incomes
(1) Other misc. incomes that cannot be re-classified into gain and loss
1. Re-measure the change in the defined benefit plan
2. Other comprehensive income that cannot be transferred to profit or loss under the equity method
3. Fair value change of investment in other equity tools
4. Fair value change of the company's credit risk
5. Others
(2) Other misc. incomes that will be re-classified into gain and loss
1. Other comprehensive income that can be transferred to profit or loss under the equity method
2. Fair value change of other debt investment
3. Gains and losses from changes in fair value of available-for-sale financial assets
4. Other credit investment credit impairment provisions
5. Cash flow hedge reserve
6. Translation difference of foreign exchange statement
7. Others
6. Total of misc. incomes-6,908,049.82-5,448,315.49
7. Earnings per share:
(1) Basic earnings per share
(2) Diluted earnings per share

5. Consolidated Cash Flow Statement

In RMB

ItemAmount occurred in the current periodOccurred in previous period
1. Net cash flow from business operations:
Cash received from sales of products and providing of services552,621,802.47598,615,290.91
Net increase of customer deposits and capital kept for brother company
Net increase of loans from central bank
Net increase of inter-bank loans from other financial bodies
Cash received against original insurance contract
Net cash received from reinsurance business
Net increase of client deposit and investment
Cash received as interest, processing fee, and commission
Net increase of inter-bank fund received
Net increase of repurchasing business
Net cash received from trading securities
Tax refunded1,811,320.46901,931.07
Other cash received from business operation72,333,751.5121,534,849.71
Sub-total of cash inflow from business operations626,766,874.44621,052,071.69
Cash paid for purchasing products and services606,808,963.41557,177,871.33
Net increase of client trade and advance
Net increase of savings in central bank and brother company
Cash paid for original contract claim
Net increase in funds dismantled
Cash paid for interest, processing fee and commission
Cash paid for policy dividend
Cash paid to and for the staff99,253,547.6992,365,794.06
Taxes paid31,853,052.0670,963,606.86
Other cash paid for business activities227,956,358.27196,782,535.40
Sub-total of cash outflow from business operations965,871,921.43917,289,807.65
Cash flow generated by business operations, net-339,105,046.99-296,237,735.96
2. Cash flow generated by investment:
Cash received from investment recovery1,344,500,000.00973,200,000.00
Cash received as investment profit8,789,161.182,771,670.18
Net cash retrieved from disposal of fixed assets, intangible assets, and other long-term assets13,225,019.48
Net cash received from disposal of subsidiaries or other operational units
Other investment-related cash received250.00
Sub-total of cash inflow generated from investment1,353,289,411.18989,196,689.66
Cash paid for construction of fixed assets, intangible assets and other long-term assets59,588,664.4549,192,556.62
Cash paid as investment1,196,460,000.001,193,400,000.00
Net increase of loan against pledge
Net cash paid for acquiring subsidiaries and other operational units
Other cash paid for investment
Subtotal of cash outflows1,256,048,664.451,242,592,556.62
Cash flow generated by investment activities, net97,240,746.73-253,395,866.96
3. Cash flow generated by financing activities:
Cash received from investment
Incl. Cash received from investment attracted by subsidiaries from minority shareholders
Cash received from borrowed loans1,725,388,124.18600,000,000.00
Other cash received from financing activities39,406.61
Subtotal of cash inflow from financing activities1,725,388,124.18600,039,406.61
Cash paid to repay debts1,403,978,153.3958,000,000.00
Cash paid as dividend, profit, or interests24,999,493.27249,442,954.36
Including: dividends and profits paid by subsidiaries to minority shareholders
Other cash paid for financing activities
Subtotal of cash outflow from financing activities1,428,977,646.66307,442,954.36
Net cash flow generated by financing activities296,410,477.52292,596,452.25
4. Influence of exchange rate changes on cash and cash equivalents467,765.09-844,162.82
5. Net increase in cash and cash equivalents55,013,942.35-257,881,313.49
Plus: Balance of cash and cash equivalents at the beginning of term725,269,902.90956,190,890.68
6. Balance of cash and cash equivalents at the end of the period780,283,845.25698,309,577.19

6. Cash Flow Statement of the Parent Company

In RMB

ItemAmount occurred in the current periodOccurred in previous period
1. Net cash flow from business operations:
Cash received from sales of products and providing of services3,513,156.367,829,887.29
Tax refunded
Other cash received from business operation2,136,488,278.30857,398,618.28
Sub-total of cash inflow from business operations2,140,001,434.66865,228,505.57
Cash paid for purchasing products and services29,756.471,486,439.86
Cash paid to and for the staff6,328,845.375,580,350.62
Taxes paid399,458.88802,896.19
Other cash paid for business activities1,707,124,112.24863,556,002.15
Sub-total of cash outflow from business operations1,713,882,172.96871,425,688.82
Cash flow generated by business operations, net426,119,261.70-6,197,183.25
2. Cash flow generated by investment:
Cash received from investment recovery364,500,000.00518,000,000.00
Cash received as investment profit125,658.72982,583.57
Net cash retrieved from disposal of fixed assets, intangible assets, and other long-term assets
Net cash received from disposal of subsidiaries or other operational units
Other investment-related cash received
Sub-total of cash inflow generated from investment364,625,658.72518,982,583.57
Cash paid for construction of fixed assets, intangible assets and other long-term assets6,250.0018,000.00
Cash paid as investment364,500,000.00518,000,000.00
Net cash paid for acquiring subsidiaries and other operational units
Other cash paid for investment
Subtotal of cash outflows364,506,250.00518,018,000.00
Cash flow generated by investment activities, net119,408.72964,583.57
3. Cash flow generated by financing activities:
Cash received from investment
Cash received from borrowed loans200,000,000.00400,000,000.00
Other cash received from financing activities39,406.61
Subtotal of cash inflow from financing activities200,000,000.00400,039,406.61
Cash paid to repay debts510,000,000.00
Cash paid as dividend, profit, or interests10,580,009.03230,221,221.83
Other cash paid for financing activities
Subtotal of cash outflow from financing activities520,580,009.03230,221,221.83
Net cash flow generated by financing activities-320,580,009.03169,818,184.78
4. Influence of exchange rate changes on cash and cash equivalents576.24
5. Net increase in cash and cash equivalents105,658,661.39164,586,161.34
Plus: Balance of cash and cash equivalents at the beginning of term175,341,953.63281,594,621.80
6. Balance of cash and cash equivalents at the end of the period281,000,615.02446,180,783.14

II. Financial Statement Adjustment

1. The first implementation of the new financial instruments guidelines, new income standards, new leasestandards, adjustments the first implementation of the financial statements at the beginning of the year

√ Applicable □ Inapplicable

Consolidated Balance Sheet

In RMB

Item31 December 201901/01/2020Adjustment
Current asset:
Monetary capital1,209,811,978.951,209,811,978.95
Settlement provision
Outgoing call loan
Transactional financial assets10,330,062.1810,330,062.18
Derivative financial assets
Notes receivable305,070,930.97305,070,930.97
Account receivable1,956,191,307.07486,113,221.52-1,470,078,085.55
Receivable financing2,954,029.002,954,029.00
Prepayment21,327,109.1821,327,109.18
Insurance receivable
Reinsurance receivable
Provisions of Reinsurance contracts receivable
Other receivables139,947,655.35139,947,655.35
Including: interest receivable
Dividend receivable
Repurchasing of financial assets
Inventory733,711,143.46
Contract assets1,470,078,085.551,470,078,085.55
Assets held for sales
Non-current assets due in 1 year
Other current assets323,765,585.90323,765,585.90
Total current assets4,703,109,802.064,703,109,802.06
Non-current assets:
Loan and advancement provided
Debt investment
Other debt investment
Long-term receivables
Long-term share equity investment57,222,240.8357,222,240.83
Investment in other equity tools20,660,181.4420,660,181.44
Other non-current financial assets5,009,728.025,009,728.02
Investment real estate5,522,391,984.115,522,391,984.11
Fixed assets477,332,830.92477,332,830.92
Construction in process129,988,982.86129,988,982.86
Productive biological assets
Gas & petrol
Use right assets
Intangible assets78,322,265.0578,322,265.05
R&D expense
Goodwill
Long-term amortizable expenses3,875,198.123,875,198.12
Deferred income tax assets343,349,564.70343,349,564.70
Other non-current assets28,701,802.0028,701,802.00
Total of non-current assets6,666,854,778.056,666,854,778.05
Total of assets11,369,964,580.1111,369,964,580.11
Current liabilities
Short-term loans724,618,197.34724,618,197.34
Loans from Central Bank
Call loan received
Transactional financial liabilities
Derivative financial liabilities96,767.6296,767.62
Notes payable578,816,027.44578,816,027.44
Account payable1,190,773,300.241,190,773,300.24
Prepayment received136,340,104.731,332,457.45-135,007,647.28
Contract liabilities123,981,276.51123,981,276.51
Selling of repurchased financial assets
Deposit received and held for others
Entrusted trading of securities
Entrusted selling of securities
Employees' wage payable55,847,134.2055,847,134.20
Taxes payable17,848,987.6817,848,987.68
Other payables701,432,408.28701,432,408.28
Including: interest payable
Dividend payable
Fees and commissions payable
Reinsurance fee payable
Liabilities held for sales
Non-current liabilities due in 1 year922,346,563.72922,346,563.72
Other current liabilities181,694,574.47192,720,945.2411,026,370.77
Total current liabilities4,509,814,065.72
Non-current liabilities:
Insurance contract provision
Long-term loans546,501,491.56546,501,491.56
Bond payable
Including: preferred stock
Perpetual bond
Lease liabilities
Long-term payable
Long-term employees’ wage payable
Anticipated liabilities7,793,527.167,793,527.16
Deferred earning10,817,247.4010,817,247.40
Deferred income tax liabilities1,063,833,159.001,063,833,159.00
Other non-current liabilities
Total of non-current liabilities1,628,945,425.121,628,945,425.12
Total liabilities6,138,759,490.846,138,759,490.84
Owner’s equity:
Share capital1,123,384,189.001,123,384,189.00
Other equity instruments
Including: preferred stock
Perpetual bond
Capital reserves1,454,191.591,454,191.59
Less: Shares in stock
Other miscellaneous income-475,409.25-475,409.25
Special reserves
Surplus reserve159,805,930.34159,805,930.34
Common risk provisions
Undistributed profit3,898,626,177.993,898,626,177.99
Total of owner’s equity belong to the parent company5,182,795,079.675,182,795,079.67
Minor shareholders’ equity48,410,009.6048,410,009.60
Total of owners’ equity5,231,205,089.275,231,205,089.27
Total of liabilities and owner’s interest11,369,964,580.1111,369,964,580.11

About the adjustmentBalance Sheet of the Parent Company

In RMB

Item31 December 201901/01/2020Adjustment
Current asset:
Monetary capital175,591,953.63175,591,953.63
Transactional financial assets
Derivative financial assets
Notes receivable
Account receivable297,813.76297,813.76
Receivable financing
Prepayment250,205.32250,205.32
Other receivables1,973,381,342.741,973,381,342.74
Including: interest receivable
Dividend receivable
Inventory
Contract assets
Assets held for sales
Non-current assets due in 1 year
Other current assets877,430.41877,430.41
Total current assets2,150,398,745.862,150,398,745.86
Non-current assets:
Debt investment
Other debt investment
Long-term receivables
Long-term share equity investment963,508,253.00963,508,253.00
Investment in other equity tools18,604,010.2218,604,010.22
Other non-current financial assets48,831,242.3548,831,242.35
Investment real estate295,355,002.00295,355,002.00
Fixed assets67,361,529.5267,361,529.52
Construction in process
Productive biological assets
Gas & petrol
Use right assets
Intangible assets1,824,589.221,824,589.22
R&D expense
Goodwill
Long-term amortizable expenses934,669.73934,669.73
Deferred income tax assets44,408,630.8144,408,630.81
Other non-current assets
Total of non-current assets1,440,827,926.851,440,827,926.85
Total of assets3,591,226,672.713,591,226,672.71
Current liabilities
Short-term loans300,442,988.19300,442,988.19
Transactional financial liabilities
Derivative financial liabilities
Notes payable
Account payable606,941.85606,941.85
Prepayment received746,761.55746,761.55
Contract liabilities
Employees' wage payable3,215,013.163,215,013.16
Taxes payable312,647.89312,647.89
Other payables109,837,934.17109,837,934.17
Including: interest payable
Dividend payable
Liabilities held for sales
Non-current liabilities due in 1 year520,872,206.95520,872,206.95
Other current liabilities
Total current liabilities936,034,493.76936,034,493.76
Non-current liabilities:
Long-term loans70,000,000.0070,000,000.00
Bond payable
Including: preferred stock
Perpetual bond
Lease liabilities
Long-term payable
Long-term employees’ wage payable
Anticipated liabilities
Deferred earning
Deferred income tax liabilities64,351,075.9264,351,075.92
Other non-current liabilities
Total of non-current liabilities134,351,075.92134,351,075.92
Total liabilities1,070,385,569.681,070,385,569.68
Owner’s equity:
Share capital1,123,384,189.001,123,384,189.00
Other equity instruments
Including: preferred stock
Perpetual bond
Capital reserves360,835.52360,835.52
Less: Shares in stock
Other miscellaneous income1,287,629.381,287,629.38
Special reserves
Surplus reserve159,805,930.34159,805,930.34
Undistributed profit1,236,002,518.791,236,002,518.79
Total of owners’ equity2,520,841,103.032,520,841,103.03
Total of liabilities and owner’s interest3,591,226,672.713,591,226,672.71

About the adjustmentAs of January 1, 2020, the Company has implemented new revenue guidelines, listed the assigned goods or services entitled toreceive consideration as contractual assets, and has been recognized as accounts receivable upon acquisition of unconditional

collection rights; The non-leased portion of the advances is included in the contractual liability and the tax portion is included in theother current liabilities.

2. Description of the 2020 first implementation of the new Income criteria, new lease standard retrospectiveadjustment of the previous period comparison data

□ Applicable √ Inapplicable

3. Auditor’s Report

Whether the Q1 report is audited

□ Yes √ No

The Q2 Report is not audited.


  附件:公告原文
返回页顶