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
冰山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

Bingshan Refrigeration & Heat Transfer

Technologies Co., Ltd.QUARTERLY REPORT FOR FIRST QUARTER,

2020

April, 2020

Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd.

QUARTERLY REPORT FOR FIRST QUARTER, 2020

§1 Important Notes

1.1 The directors and the Board of Directors, the supervisors and the Supervisory Board, and Senior staffmembers of Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd. (hereinafter referred to as theCompany) hereby confirm that there are no any important omissions, fictitious statements or serious misleadingcarried in this report, and shall take all responsibilities, individual and/or joint, for the reality, accuracy andcompleteness of the whole contents.

1.2 All the directors have attended this Board meeting of the Company.

1.3 Chairman of the Board of Directors of the Company Mr. Ji Zhijian, Financial Majordomo Mr. Ma Yun, and thehead of Accounting Department Mrs. Zhang Lingling hereby confirm that the financial report of the quarterlyreport is true and complete.

1.4 This report is written respectively in Chinese and in English. In the event of any discrepancy between the twoabove-mentioned versions, the Chinese version shall prevail.

§2 Company Profile

2.1 Major accounting data and financial indexes

January-March, 2020 January-March, 2019

Increase/decrease compared

with previous yearOperating revenue

463,218,112.74

565,075,729.08

-18.03%

Net profit attributable to shareholders of

listed companies

-58,673,476.79

Net profit attributable to shareholders of

106,786,822.74

-154.94%

Net profit belonging to the

shareholders of

shareholders oflisted companies after the deduction of

non-recurring profit and loss

-29,177,871.92

listed companies after the deduction of

16,426,346.23

-277.63%

Net cash flow from operating activities

-81,344,046.60

-94,192,502.27

13.68%

Basic earnings per share

-0.070

0.125

-156.00%

Diluted earnings per share

-0.070

0.125

-156.00%

Weighted average return on net asset yield

-1.75%

3.11%

points

Decrease 4.86 percentage

March 31, 2020 December 31, 2019

Increase/decrease compared

with year beginningTotal assets

5,542,445,476.49

5,525,503,256.26

0.31%

Owner's equity

attributable to shareholders of

listed companies

3,320,891,553.10

attributable to shareholders of

3,379,565,029.89

-1.74%

Net profit attributable to parent company decreased and slipped into loss significantly y-o-y , mainly due to 1.in thesame period of last year, there was a large amount of non-recurring gains,following:(1) The Gain from change infair value of Guotai Junan has been recorded into the current profit and loss, which is about 64.50 millionyuan;(2)During the reporting period, the Company's exchangeable corporate bondholders exchanged a total of

8.3889 million shares, increasing the current investment income about 40.57 million yuan. 2.During the reportingperiod, there are large amount of non-recurring losses, mainly due to that the negative change in fair value of GuotaiJunan has made the Company loss about 29.51million yuan in first quarter,2020.3.During the first quarter, with theaffection of the 2019-nCo, the profit has decreased along with the operating revenue.

non-recurring gains and losses

√ Applicable □ Inapplicable

Item of non-recurring gains and losses Amount from beginning of year to the end of report period

Disposal gains from investments on financial assetsavailable for sale

-34,719,117.68

Other operating revenue or expense27,763.78

Income tax effect-5,203,206.10

Minority shareholders’ gains and losses7,457.07

Total-29,495,604.87

2.2 Total number and particulars of the shareholders by the end of the report period

Total number of shareholders in the reporting period 50,350

Shareholding of top ten shareholdersName Nature Proportion

Total number

shareswith salerestriction

Number of

Number of

pledgedshares or

sharesfrozenDalian Bingshan Group Co., Ltd.

Domestic non-state-ownedlegal person

20.27%

170,916,934

Sanyo Electric Co., Ltd. Overseas legal person 8.72%

73,503,150

Zhang Sufen Domestic natural person 1.18%

9,920,000

Lin Zhenming Foreign natural person 0.77%

6,476,250

Wu An Domestic natural person 0.53%

4,500,000

Sun Huiming Domestic natural person 0.52%

4,384,079

Dalian industrial development investmentCo., Ltd.

Domestic non-state-

legal person

0.40%

owned

3,406,725

Xue Hong Domestic natural person 0.37%

3,160,000

Li Xiaohua Domestic natural person 0.36%

3,011,908

Chen Naisheng Domestic natural person 0.27%

2,311,330

Shareholding of top ten shareholders without sale restrictionName

Number of shares without sale

restriction

Type of sharesDalian Bingshan Group Co., Ltd. 170,916,934

RMB denominated ordinary shares

Sanyo Electric Co., Ltd. 73,503,150

Domestically listed foreign sharesZhang Sufen 9,920,000

RMB denominated ordinary shares

Lin Zhenming 6,476,250

Domestically listed foreign sharesWu An 4,500,000

Domestically listed foreign sharesSun Huiming 4,384,079

Domestically listed foreign sharesDalian industrial development investment Co., Ltd.

3,406,725

RMB denominated ordinary shares

Xue Hong 3,160,000

Domestically listed foreign sharesLi Xiaohua 3,011,908

RMB denominated ordinary shares

Chen Naisheng 2,311,330

RMB denominated ordinary shares

Notes to the associated relationship and uniform

actions of the above shareholders

Sanyo Electric Co., Ltd. among the above shareholders.

Dalian Bingshan Group Co., Ltd. had the association relationship with
Sanyo Electric

Co., Ltd. holds 26.6% of Dalian Bingshan Group Co., Ltd.'s equity.

§3 Important Matters

3.1 Major changes in main financial items and indexes, and description of the cause

√ Applicable □ Inapplicable

1. Other current assets has decreased significantly compared with the beginning of the year, mainly due to the change of valueadded tax allowance.

2. The salary payable has decreased significantly compared with the beginning of the year, mainly due to the payment ofprovision employee compensation of last period-end during the reporting period.

3. The tax payable has decreased significantly compared with the beginning of the year, mainly due to the decreased of VATpayable and income tax payable.

4. The interest payable has decreased significantly compared with the beginning of the year, mainly due to the decrease ofinterest payable of Exchangeable Bonds for which the Company has made provision.

5. The selling expenses has decreased significantly y-o-y,, mainly due to the 2019-nCoV has limited the sales activities.

6. The income on investment has decreased significantly y-o-y,, mainly due to that the holders of “18 daleng EB” hasconcentratedly exchanged their shares and the decrease of profit from joint enterprise.

7. The Gain from change in fair value has decreased significantly y-o-y, mainly due to the change in fair value of Guotai Junan,with that the fair value of Guotai Junan has changed positively in last year.

3.2 Important Progress and the analysis of the influence and solution

□Applicable√Inapplicable

Progress of share buybacks

□Applicable√Inapplicable

Progress of share buybacks in the way of centralized bidding for reduction

□Applicable√Inapplicable

3.3 Commitments of the Company or its shareholders, actual controller and other related parties in the reportingperiod or carried to the reporting period

□ Applicable √ Inapplicable

3.4. The securities investment

√Applicable □Inapplicable

3.5 Trust management

□ Applicable √ Inapplicable

3.6 Derivative investment

□ Applicable √ Inapplicable

3.7 Table of investigation, communication, interview received

□ Applicable √ Inapplicable

3.8 Violation of external guaranty

□ Applicable √ Inapplicable

3.9 Non-operation capital occupation by holding shareholders and their related parties in the listed company

□ Applicable √ Inapplicable

Type ofsecurities

StockCode

Short

theStock

Form of

Initial cost ofinvestment

AccountingMeasurement

Model

Begin Book

value

Fair ValueChange Gainsand Losses in

the Current

Period

Accumu

latedFairValueChangeInclude

d inEquity

Curre

ntPurchase

Current Sale

Gains andlosses duringthe reporting

period

Final Book value

Account

ingsubjects

Sour

ce

ce
of funds

Stock 601211

GuotaiJunan

15,710,008.00

Measuring atfair value

290,478,047.92

-34,719,117.68

0.00

0.00

0.00 -34,719,117.68

255,758,930.24

Othernon-curr

ent

financial

assets

Ownfund

Total 15,710,008.00

-- 290,478,047.92

-34,719,117.68

0.00

0.00

0.00 -34,719,117.68

255,758,930.24

-- --

§4 Financial Report (attached)Not audited.

Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd..

April 18, 2020

BALANCE SHEET

Prepared by Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd. March 31, 2020 Unit: RMB Yuan

Items

31-Mar-2020 31-Dec-2019Consolidation Parent Company

Consolidation Parent Company

Current assets:

Monetary funds

257,896,330.71143,480,538.57332,119,146.22175,586,251.46

Financial assets which are measured by fair value andwhich changes are recorded in current profit and loss

Derivative financial assets

Transaction financial assets

Notes receivable

95,874,315.9617,505,928.03119,947,326.4112,692,689.97

Accounts receivable

1,092,109,911.02486,472,441.911,030,342,541.88526,554,114.61

Accounts in advance

156,137,240.1745,579,257.99142,786,528.5744,560,934.56

Other receivables

38,551,443.015,554,538.4338,731,228.575,981,993.82

Interest receivables

243,833.33243,833.33583,833.33583,833.33

Dividend receivable

33,450.00-

Inventories 582,037

,033.58241,547,521.35539,497,213.39212,558,464.52

Contract assets

70,543,910.9149,297,421.98

Assets held for sale

Non-current asset due within one year

Other current assets

8,625,352.10365,330.54
14,172,130.4532,843.40

Total current assets

2,301,775,537.46989,802,978.802,217,596,115.49977,967,292.34

Non-current assets:

Finance asset held available for sales

Held-to-maturity investment

Long-term account receivable

Long-term equity investment

1,658,983,146.262,241,434,653.201,662,181,009.142,244,411,383.88

Other Non-current financial assets

268,750,588.83267,335,446.33303,469,706.51302,054,564.01

Investment property

94,955,980.73105,325,967.3396,200,507.24106,536,035.96

Fixed assets

974,533,299.81762,357,430.20992,435,172.94776,349,872.24

Construction in progress

27,750,969.5227,212,183.4036,285,056.8027,212,183.40

Engineering material

Disposal of fixed asset

Productive biological asset

Oil and gas asset

Intangible assets

139,897,525.2467,520,635.12141,540,378.1068,221,989.91

Expense on Research and Development

Goodwill

1,750,799.49

1,750,799.49

Long-term expenses to be apportioned

10,861,441.149,378,804.3011,646,845.479,751,998.84

Deferred income tax asset

63,186,188.0114,083,416.7262,397,665.0813,858,811.66

Other non-current asset

Total non-current asset3,240,

669,939.033,494,648,536.603,307,907,140.77

Total assets

3,548,396,839.905,542,445,476.49

5,542,445,476.494,484,451,515.405,525,503,256.264,526,364,132.24

Current liabilities:

Short-term loans

372,882,000.00325,082,000.00355,252,000.00308,082,000.00

Financial liabilities which are measured by fair valueand which changes are recorded in current profit and

lossDerivative financial liabilities

Transaction financial liabilities

Notes payable

274,684,437.37181,430,891.65
305,468,505.38189,540,652.01

Accounts payable

900,029,441.58293,858,029.92
814,331,684.02293,479,043.69

Accounts received in advance

160,571,622.5347,114,426.48

Contract liability

52,055,389.7

190,591,881.950

Wage payable

17,062,700.963,208,852.05
31,701,317.588,702,907.01

Taxes payable

5,207,750.17514,994.55
8,184,018.695,156,115.24

Other accounts payable

45,278,459.2510,569,973.15
55,921,060.6918,817,980.14

Interest payable

4,195,511.004,195,511.00
6,396,385.836,386,700.29

Dividend payable

533,156.00533,156.00
533,156.00533,156.00

Liabilities held for sale

Non-current liabilities due within one year 12,581,005.57

14,174,643.42

Other current liabilities

Total current liabilities

1,818,317,676.85866,720,131.021,745,604,852.31

Non-current liabilities:

870,893,124.57

Long-term loans

160,000,000.00160,000,000.00

160,000,000.00

160,000,000.00

Bonds payable

25,000,034.0025,000,034.00
25,000,034.0025,000,034.00

Preferred stock

Perpetual bond

Long-term account payable 397,771.84

397,771.84

Long-term wage payable

Special Payable

Anticipation liabilities

Deferred income

108,635,425.2965,510,924.29
99,157,538.5255,744,166.29

Deferred income tax liabilities

36,007,338.3436,007,338.34
41,215,205.9941,215,205.99

Other non-current liabilities

Total non-current liabilities

330,040,569.47286,518,296.63
325,770,550.35281,959,406.28

Total liabilities

2,148,358,246.321,153,238,427.65
2,071,375,402.661,152,852,530.85

Shareholders’ equity

Share capital

843,212,507

843,212,507.00.00
843,212,507.00843,212,507.00

Other equity instruments

Preferred stock

Perpetual bond

Capital public reserve

771,270,562.83

726,768,468.00
726,768,468.00771,270,562.83

Less: Treasury stock

Other comprehensive income

2,501,459.771,539,359.10
2,501,459.771,539,359.10

Special preparation

Surplus public reserve

768,723,812.53768,723,812.53
768,723,812.53768,723,812.53

Generic risk reserve

Retained profit

946,46

979,685,305.806,846.29
1,038,358,782.59988,765,359.93

Total owner’s equity attributable to parent company

3,320,891,553.103,331,213,087.75
3,379,565,029.893,373,511,601.39

Minority interests

73,195,677.07

74,562,823.71

Total owner’s equity

3,394,087,230.173,331,213,087.75
3,454,127,853.603,373,511,601.39

Total liabilities and shareholder’s equity

5,542,445,476.494,484,451,515.40
5,525,503,256.264,526,364,132.24

Legal Representative: Ji Zhijian Chief Financial Official: Ma Yun Person in Charge of Accounting Organization: Zhang Lingling

INCOME STATEMENT

Prepared by Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd. January-March, 2020 Unit: RMB Yuan

Items

January-March, 2020 January-March, 2019Consolidation Parent Company

Consolidation Parent Company

I. Total sales

463,218,112.74217,808,613.09

565,075,729.08

187,665,804.78

II. Total operating cost

485,575,464.17226,346,383.90582,410,593.94194,321,155.67

Including: Operating cost

414,328,988.51196,082,951.13

489,840,572.83

165,187,241.26

Taxes and associate charges

4,038,552.442,331,118.74

4,933,219.41

2,499,744.46

Selling and distribution expenses

16,095,155.554,224,366.98

27,191,351.97

117,823.03

Administrative expenses

35,455,415.1712,585,339.27

44,989,946.11

17,738,863.49

R&D expenses

11,662,148.497,332,035.22

11,557,843.31

6,485,982.26

Financial expense

3,995,204.013,790,572.56

3,897,660.31

2,291,501.17

Including: interest expense

4,750,606.243,778,395.12

2,914,151.60

2,141,926.06

interest income

448,047.40284,041.47

317,613.19

149,671.39

Add:Other income

285,999.00

1,695,599.00

Gain/(loss) from investment

-3,197,862.88-2,976,730.68

75,093,258.98

77,580,316.64

Including: income from investment on affiliatedenterprise and jointly enterprise

-

-

3,197,862.882,976,730.68

34,525,567.58

35,012,625.24

Exchange gains

Gain/(loss) from change in fair value (loss as “-“) -

-

34,719,117.6834,719,117.68

64,497,437.84

64,497,437.84

Credit impairment loss (loss as “-“)

-

-

4,769,827.901,497,367.18

Assets impairment loss (loss as “-“)

-5,211,261.50

-365,183.64

Gain/(loss) from asset disposal (loss as “-“)

-12,865.50

-12,865.50

III. Operating profit

-64,758,160.89-47,730,986.35

118,727,303.96

135,044,354.45

Add: non-business income33,981.40

1,579,118.31

0.07

Less: non-business expense6,217.62

73,431.34

60,000.00

IV. Total profit

-64,730,397.11-47,730,986.35

120,232,990.93

134,984,354.52

Less: Income tax

-4,689,773.68-5,432,472.71

15,051,119.89

13,623,658.34

V. Net profit

-60,040,623.43-42,298,513.64

105,181,871.04

121,360,696.18

(I) Net profit from continuous operation -

-

60,040,623.4342,298,513.64

105,181,871.04

121,360,696.18

(II)Net profit from discontinuing operation

Net profit attributable to parent company

-58,673,476.79-42,298,513.64

106,786,822.74

121,360,696.18

Minority shareholders’gains and losses

-1,367,146.64

-1,604,951.70

VI. After-tax net amount of other comprehensiveincomes

After-tax net amount of other comprehensive incomesattributable to owners of the Company

(I) Other comprehensive incomes that will not bereclassified into gains and losses

1. Changes in net liabilities or assets with a defined

benefit plan upon re-measurement

invests that cannot be reclassified int

2. Enjoyable shares in other comprehensive incomes in
o gains and losses

under the equity method

(II) Other comprehensive incomes that will bereclassified into gains and losses

invests that will be reclassified into gains and lossesunder the equity method

1. Enjoyable shares in other comprehensive incomes in

2. Gains and losses on fair value changes of

available-for-sale financial assets

3. Gains and losses on reclassifying held-to-maturity

investments into available-for-sale financial assets

4. Effective hedging gains and losses on cash flows

5. Foreign-currency financial statement translation

difference

、Others

……

After-tax net amount of other comprehensive incomesattributable to minority shareholders

VII Total comprehensive income

-60,040,623.43-42,298,513.64

105,181,871.04

121,360,696.18

Total comprehensive income attributable toparent

company

-

-

58,673,476.7942,298,513.64

106,786,822.74

121,360,696.18

shareholders

-1,367,146.64

Total comprehensive income attributable to minority

-1,604,951.70

VIII. Earnings per share

(I) basic earnings per share

-0.070

0.125

(II) diluted earnings per share

-0.070

0.125

Legal Representative: Ji Zhijian Chief Financial Official: Ma Yun Person in Charge of Accounting Organization: Zhang Lingling

CASH FLOW STATEMENT

Prepared by Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd. January -March, 2020 Unit: RMB Yuan

Items

January -March, 2020 January -March, 2019Consolidation Parent Company

Consolidation Parent Company

I. Cash flows arising from operating activities:

Cash received from selling commodities and providing

labor services

257,472,529.16125,683,620.91

284,070,695.49

81,980,694.01

Write-back of tax received

7,307,826.925,313,787.64

3,542,775.88

Other cash received concerning operating activities

20,384,332.7712,349,840.37

7,857,373.35

1,158,866.54

Subtotal of cash inflow arising from operating activities

285,164,688.85

295,470,844.72

143,347,248.92

83,139,560.55

Cash paid for purchasing commodities and receiving labor

service

Cash paid for purchasing commodities and receiving labor242,147,949.65

242,147,949.65141,669,537.38

226,160,305.96

98,322,285.24

Cash paid to/for staff and workers

86,707,677.3728,940,034.25

111,727,370.94

36,960,571.65

Taxes paid

13,355,622.646,304,759.03

20,084,355.47

5,057,595.98

Other cash paid concerning operating activities

24,297,485.796,731,739.07

31,691,314.62

5,099,217.08

Subtotal of cash outflow arising from operating activities

366,508,735.45183,646,069.73

389,663,346.99

145,439,669.95

Net cash flows arising from operating activities

-81,344,046.60-40,298,820.81

-94,192,502.27

-62,300,109.40

II. Cash flows arising from investing activities:

Cash received from recovering investment

Cash received from investment income33,450.00

33,450.00

other long-term assets

Net cash received from disposal of fixed, intangible and

460,000.00

460,000.00

units

Net cash received from disposal of subsidiaries and other

Other cash received concerning investing activities

Subtotal of cash inflow from investing activities

33,450.00

493,450.00

460,000.00

long-term assets

Cash paid for purchasing fixed, intangible and other2,463,218.90

2,463,218.902,059,890.98

4,951,109.06

2,380,864.45

Cash paid for investment

Net cashpaid for achievementof subsidiaries and other

business units

Other cash paid concerning investing activities

Subtotal of cash outflow from investing activities

2,463,218.902,059,890.98

4,951,109.06

2,380,864.45

Net cash flows arising from investing activities

2,429,768.90-2,059,890.98

-4,457,659.06

-1,920,864.45

III. Cash flows arising from financing activities

Cash received from absorbing investment

shareholders' equity investment by subsidiaries

Including: Cash received from absorbing minority

Cash received from loans

151,880,000.00147,000,000.00

188,410,100.00

130,000,000.00

Cash received from issuing bonds

Other cash received concerning financing activities

30,591,791.66743,155.00

38,323,050.64

Subtotal of cash inflow from financing activities

182,471,791.66147,743,155.00

226,733,150.64

130,000,000.00

Cash paid for settling debts

135,080,832.44130,000,000.00

169,838,295.15

130,000,000.00

paying

Cash paid for dividend and profit distributing or interest7,527,840.11

7,527,840.116,747,169.98

3,755,722.29

3,294,788.91

Including:dividends or profit paid bysubsidiaries to

minority shareholders

Other cash paid concerning financing activities

6,904,480.502,195,748.00

59,402,310.07

47,566,389.36

Subtotal of cash outflow from financing activities

149,513,153.05138,942,917.98

232,996,327.51

180,861,178.27

Net cash flows arising from financing activities

32,958,638.618,800,237.02

-6,263,176.87

-50,861,178.27

IV. Influence on cash due to fluctuation in exchange rate

137,331.79

-320,169.19

168.88

-25.09

V. Net increase of cash and cash equivalents

-50,677,845.10-33,558,305.89

-105,233,507.39

-115,082,177.21

-begin

Add: Balance of cash and cash equivalents at the period301,527,354.56

301,527,354.56174,843,096.46

304,703,434.47

186,976,185.10

VI. Balance of cash andcash equivalents at the

period–end

250,849,509.46141,284,790.57

199,469,927.08

71,894,007.89

Legal Representative: Ji Zhijian Chief Financial Official: Ma Yun Person in Charge of Accounting Organization: Zhang Lingling


  附件:公告原文
返回页顶