Stock code: 000017, 200017 short form of the stock: Zhonghua-A, Zhonghua-B Notice No.: 2021-041
Shenzhen China Bicycle Company (Holdings) Limited
The Third Quarterly Report for 2021
Important content reminder:
1. Board of Directors, Supervisory Committee, all directors, supervisors and senior executives ofShenzhen China Bicycle Company (Holdings) Limited (hereinafter referred to as the Company)hereby confirm that there are no any fictitious statements, misleading statements, or importantomissions carried in this report, and shall take all responsibilities, individual and/or joint, for thereality, accuracy and completion of the whole contents.
2. Principal of the Company, Person in Charge of Accounting Works and Person in Charge ofAccounting Organ (Accounting Officer) hereby confirm that the Financial Report of the ThirdQuarterly Report is authentic, accurate and complete.
3. Whether the Third Quarterly Report has been audited or not
□Yes √No
I. Main financial data
(i) Main accounting data and financial indexesWhether it has retroactive adjustment or re-statement on previous accounting data or not
□Yes √No
The Company and whole members of the BOD guarantee that the information disclosed is true,accurate and complete, and there are no any fictitious records, misleading statements or importantomissions.
Current period | Increase/decrease in the period compared with the same period of the previous year | Year-begin to period-end | Increase/decrease from year-begin to period-end compared with the same period of the previous year | |
Operating income (Yuan) | 29,113,392.89 | -27.61% | 83,243,710.49 | 0.45% |
Net profit attributable to shareholders of the listed company (Yuan) | 575,788.96 | -76.65% | 1,941,282.30 | -63.12% |
Net profit attributable to shareholders of the listed company after deducting non-recurring gains and losses (Yuan) | 326,846.26 | -86.26% | -89,748.03 | -101.96% |
Net cash flow arising from operating activities | —— | —— | -5,824,421.10 | -281.09% |
(Yuan) | ||||
Basic earnings per share (Yuan /Share) | 0.001 | -77.78% | 0.0035 | -63.16% |
Diluted earnings per share (Yuan /Share) | 0.001 | -77.78% | 0.0035 | -63.16% |
Weighted average ROE | 4.58% | -17.53% | 16.35% | -37.63% |
End of current period | End of previous year | Increase/decrease at the period-end compared with the end of the previous year | ||
Total assets (Yuan) | 95,740,667.64 | 91,742,769.99 | 4.36% | |
Net assets attributable to shareholder of listed company (Yuan) | 12,846,513.28 | 10,905,230.98 | 17.80% |
(ii) Items and amounts of non-recurring profit (gains)/losses
√ Applicable □ Not applicable
Unit: Yuan
Item | Amount for the period | Amount from year-begin to period-end | Note |
Government subsidy recorded in current gains/losses (except those closely related to the Company’s normal operation, and those continuously enjoyed on a fixed or quantitative basis with certain standards in accordance with national policy regulations) | 97,500.00 | 397,500.00 | |
Reversal of the account receivable depreciation reserves subject to separate impairment test | 60,000.00 | 1,417,466.13 | |
Other non-operating income and expenses other than the above | 87,005.40 | 244,669.80 | |
Impact on minority shareholders’ equity (post-tax) | -4,437.30 | 28,605.60 | |
Total | 248,942.70 | 2,031,030.33 | -- |
Other gain/loss items that qualified the definition of non-recurring profit (gains)/losses:
□ Applicable √ Not applicable
The Company does not have other gain/loss items that qualified the definition of non-recurring profit (gains)/lossesExplanation on those non-recurring gain/loss listed in the “Q&A Announcement No.1 on Information Disclosure for CompaniesOffering Their Securities to the Public --- Extraordinary Profit/loss” defined as recurring gain/loss
□ Applicable √ Not applicable
The Company does not have the non-recurring gain/loss listed in the “Q&A Announcement No.1 on Information Disclosure forCompanies Offering Their Securities to the Public --- Extraordinary Profit/loss” defined as recurring gain/loss
(iii) Particulars about changes in items of main accounting data and financial index and explanations ofreasons
√ Applicable □Not applicable
Item | Period-end or the Period | Period-begin or last period | Year-on-year increase and decrease | Reason for change |
Sales expense | 1,386,181.37 | 2,414,925.52 | -42.60% | The sales expense from jewelry business declined |
R&D expenses | 3,373,918.21 | 1,118,618.85 | 201.61% | R&D expenses for the jewelry & gold business increased |
Credit impairment loss (loss is "-") | 1,356,010.98 | 170,387.85 | 695.84% | The bad debt provision for account receivable recovered or reversed increased |
Net profit | 2,202,660.68 | 6,030,862.82 | -63.48% | In the period, except for the jewelry & gold business, gross profit from other business income declined |
Net profit attributable to shareholders of the parent company | 1,941,282.30 | 5,263,215.15 | -63.12% | In the period, except for the jewelry & gold business, gross profit from other business income declined |
Net cash flow from operating activities | -5,824,421.10 | 3,216,397.73 | -281.09% | Prepayments received in the prior period |
Net cash flow from financing activities | 0.00 | 9,825,000.00 | -100.00% | Received minority shareholders investment from capital increase of subsidiary Xinsen Company in the prior period |
Prepayments | 2,425,878.95 | 816,541.52 | 197.09% | Prepayments for goods increased in the period |
Other current assets | 1,340,532.85 | 2,715,425.31 | -50.63% | Retained VAT refund received in the period |
Other non-current assets | 1,135,849.05 | 400,000.00 | 183.96% | The intermediary fee for quantitative issuance increased in the period |
Accounts payable | 12,888,008.62 | 9,606,144.94 | 34.16% | Account payable for goods increased in the period |
Employee compensation payable | 796,081.92 | 1,459,244.07 | -45.45% | The wages payable last year was paid in the period |
Other current liabilities | 134,108.10 | 1,175,251.38 | -88.59% | The taxes corresponding to contractual liability decreased |
II. Shareholders Information(i) Total number of common shareholders and preference shareholders with voting rights recovered andtop ten common shareholders
Unit: Share
Total common shareholders at the end of report period | 40,343 | Total preference shareholders with voting rights recovered at end of reporting period (if applicable) | 0 | |||||
Top ten shareholders | ||||||||
Shareholder’s name | Nature of shareholder | Proportion of shares held | Amount of shares held | Amount of restricted shares held | Information of shares pledged, tagged or frozen | |||
State of share | Amount | |||||||
Shenzhen Guosheng Energy Investment Development Co., Ltd. | Domestic non-state-owned legal person | 11.52% | 63,508,747 | 0 |
UOB Koy Hian (Hong Kong) Co., Ltd. | Foreign legal person | 2.89% | 15,907,850 | 0 | ||
Guosen Securities (Hong Kong) brokerage Co., Ltd. | Foreign legal person | 2.52% | 13,909,425 | 0 | ||
Shenwan Hongyuan Securities (Hong Kong) Co., Ltd. | Foreign legal person | 1.50% | 8,281,156 | 0 | ||
Lhasa Xingqing Network Technology Co., Ltd. | Domestic non-state-owned legal person | 0.83% | 4,600,255 | 0 | ||
Li Huili | Domestic nature person | 0.71% | 3,891,124 | 0 | ||
Ge Zhiqiong | Domestic nature person | 0.64% | 3,525,152 | 0 | ||
Xu Hongbo | Domestic nature person | 0.53% | 2,927,319 | 0 | ||
China Merchants Securities Hong Kong Co., Ltd. | State-owned legal person | 0.52% | 2,894,135 | 0 | ||
Shenzhen China Bicycle Company (Holdings) Limited -Special account for property disposal of bankrupt enterprise | Domestic non-state-owned legal person | 0.47% | 2,602,402 | 0 | ||
Top ten shareholders with unrestricted shares held | ||||||
Shareholder’s name | Amount of unrestricted shares held | Type of shares | ||||
Type | Amount | |||||
Shenzhen Guosheng Energy Investment Development Co., Ltd. | 63,508,747 | RMB common shares | 63,508,747 | |||
UOB Koy Hian (Hong Kong) Co., Ltd. | 15,907,850 | Domestically listed foreign shares | 15,907,850 | |||
Guosen Securities (Hong Kong) brokerage Co., Ltd. | 13,909,425 | Domestically listed foreign shares | 13,909,425 | |||
Shenwan Hongyuan Securities (Hong Kong) Co., Ltd. | 8,281,156 | Domestically listed foreign shares | 8,281,156 | |||
Lhasa Xingqing Network Technology Co., Ltd. | 4,600,255 | RMB common shares | 4,600,255 | |||
Li Huili | 3,891,124 | Domestically listed foreign shares | 3,891,124 | |||
Ge Zhiqiong | 3,525,152 | RMB common shares | 611,500 | |||
Domestically listed foreign shares | 2,913,652 | |||||
Xu Hongbo | 2,927,319 | Domestically listed foreign | 2,927,319 |
shares | |||
China Merchants Securities Hong Kong Co., Ltd. | 2,894,135 | Domestically listed foreign shares | 2,894,135 |
Shenzhen China Bicycle Company (Holdings) Limited -Special account for property disposal of bankrupt enterprise | 2,602,402 | RMB common shares | 1,383,313 |
Domestically listed foreign shares | 1,219,089 | ||
Explanation on associated relationship among the aforesaid shareholders | Li Huili, spouse of the Ji Hanfei, the actual controller of he Company- Shenzhen Guosheng Energy Investment Development Co., Ltd., holding B-share of the Company on behalf of Shenzhen Guosheng Energy Investment Development Co., Ltd., beyond that, the Company has no idea of whether other circulated shareholders belong to concerted action persons ruled in the Administration Norms for Information Disclosure of Change on Shareholding of Shareholders of Listed Companies. | ||
Explanation on top 10 shareholders involving margin business (if applicable) | N/A |
(ii) Total shareholders with preferred stock held and shares held by top ten shareholders with preferredstock held
□ Applicable √ Not applicable
III. Other significant events
√ Applicable □ Not applicable
1. Planning the non-public offering of the shares
On December 30, 2020, the company held the third extraordinary shareholders' meeting of 2020, which deliberated and approved thenew plan of non-public offering of A-shares, the total amount of funds to be raised from Wansheng Industrial Company throughnon-public offering of shares will not exceed 293,600,000 yuan, which will be used to supplement working capital after deductingthe issuance expenses. The offering will result in a change in control of the company. On 25 October 2021, the issue reviewcommittee of China Securities Regulatory Commission (hereinafter referred to as CSRC) reviewed the application for the non-publicoffering of A share under the name of Shenzhen China Bicycle Company (Holdings) Limited (hereinafter referred to as theCompany). According to the review results, the application of non-public offering of A share is approved. Currently, the Companyhas not received the written approval document yet from CSRC, and will make another announcement after the official documentreceived from CSRC, investors are advised to be aware of the risks of investment.
2. Termination of the “Urban Renewal Project Cooperation Contract of Zhonghua Garden Phase II”In view of the fact that in the course of the urban renewal project of Zhonghua Garden Phase II, on 1 March 2021, the standingcommittee of Shenzhen Municipal People’s Congress introduced and implemented the “Regulations on Urban Renewal of ShenzhenSpecial Economic Zone” , which requires the proportion of household’s willingness to update should be increased to 95% beforedeclaring the demolition of urban renewal unit plans that reconstructed, this leads to a high degree of uncertainty in the project.Based on the long-term development of the Company, and in order to better solve the problems of handing the property certificateissues left by history for residents of the Zhonghua Garden Phase II at the same time, the Company held the 32
nd
session(extraordinary) of 10
th
BOD and First Extraordinary Shareholders General Meeting of 2021 respectively dated 24 September 2021and 12 October, to deliberated and approved the “proposal on termination of the Urban Renewal Project Cooperation Contract ofZhonghua Garden Phase II”, and decided to terminated the Cooperation Contract with Jianzhi Industrial, CBC ceased to be thepartner of the renewal project of Zhonghua Garden Phase II.
IV. Quarterly financial statements
(i) Financial statement
1. Consolidate balance sheet
Prepared by Shenzhen China Bicycle Company (Holdings) Limited
September 30, 2021
Unit: Yuan
Item | September 30, 2021 | December 31, 2020 |
Current assets: | ||
Monetary fund | 14,057,598.96 | 19,887,978.05 |
Settlement provisions | ||
Capital lent | ||
Trading financial assets | ||
Derivative financial assets | ||
Note receivable | 100,000.00 | |
Account receivable | 64,540,892.85 | 55,031,424.70 |
Receivable financing | ||
Accounts paid in advance | 2,425,878.95 | 816,541.52 |
Insurance receivable | ||
Reinsurance receivables | ||
Contract reserve of reinsurance receivable | ||
Other account receivable | 614,844.05 | 576,770.36 |
Including: Interest receivable | ||
Dividend receivable | ||
Buying back the sale of financial assets | ||
Inventories | 7,212,442.76 | 7,729,325.94 |
Contractual assets | ||
Assets held for sale | ||
Non-current asset due within one year | ||
Other current assets | 1,340,532.85 | 2,715,425.31 |
Total current assets | 90,292,190.42 | 86,757,465.88 |
Non-current assets: | ||
Loans and payments on behalf | ||
Debt investment | ||
Other debt investment | ||
Long-term account receivable | ||
Long-term equity investment | ||
Investment in other equity instrument | ||
Other non-current financial assets | ||
Investment real estate | ||
Fixed assets | 3,519,457.42 | 3,792,133.36 |
Construction in progress | ||
Productive biological asset |
Oil and gas asset | ||
Right-of-use assets | ||
Intangible assets | ||
Expense on Research and Development | ||
Goodwill | ||
Long-term expenses to be apportioned | ||
Deferred income tax asset | 793,170.75 | 793,170.75 |
Other non-current asset | 1,135,849.05 | 400,000.00 |
Total non-current asset | 5,448,477.22 | 4,985,304.11 |
Total assets | 95,740,667.64 | 91,742,769.99 |
Current liabilities: | ||
Short-term loans | ||
Loan from central bank | ||
Capital borrowed | ||
Trading financial liability | ||
Derivative financial liability | ||
Note payable | ||
Account payable | 12,888,008.62 | 9,606,144.94 |
Accounts received in advance | ||
Contractual liability | 16,385,928.38 | 15,254,713.38 |
Selling financial asset of repurchase | ||
Absorbing deposit and interbank deposit | ||
Security trading of agency | ||
Security sales of agency | ||
Wage payable | 796,081.92 | 1,459,244.07 |
Taxes payable | 688,681.19 | 722,321.02 |
Other account payable | 37,002,909.07 | 37,882,805.52 |
Including: Interest payable | ||
Dividend payable | ||
Commission charge and commission payable | ||
Reinsurance payable | ||
Liability held for sale | ||
Non-current liabilities due within one year | ||
Other current liabilities | 134,108.10 | 1,175,251.38 |
Total current liabilities | 67,895,717.28 | 66,100,480.31 |
Non-current liabilities: | ||
Insurance contract reserve | ||
Long-term loans | ||
Bonds payable | ||
Including: Preferred stock | ||
Perpetual capital securities | ||
Lease liability |
Long-term account payable | ||
Long-term wages payable | ||
Accrual liability | ||
Deferred income | ||
Deferred income tax liabilities | ||
Other non-current liabilities | ||
Total non-current liabilities | ||
Total liabilities | 67,895,717.28 | 66,100,480.31 |
Owner’s equity: | ||
Share capital | 551,347,947.00 | 551,347,947.00 |
Other equity instrument | ||
Including: Preferred stock | ||
Perpetual capital securities | ||
Capital public reserve | 627,834,297.85 | 627,834,297.85 |
Less: Inventory shares | ||
Other comprehensive income | ||
Reasonable reserve | ||
Surplus public reserve | 32,673,227.01 | 32,673,227.01 |
Provision of general risk | ||
Retained profit | -1,199,008,958.58 | -1,200,950,240.88 |
Total owner’ s equity attributable to parent company | 12,846,513.28 | 10,905,230.98 |
Minority interests | 14,998,437.08 | 14,737,058.70 |
Total owner’ s equity | 27,844,950.36 | 25,642,289.68 |
Total liabilities and owner’ s equity | 95,740,667.64 | 91,742,769.99 |
Legal Representative: Li HaiPerson in charge of Accounting Works: Sun LonglongPerson in charge of Accounting Institution: Zhong Xiaojin
2. Consolidated Profit Statement (from the year-begin to the period-end)
Unit: Yuan
Item | Current period | Last period |
I. Total operating income | 83,243,710.49 | 82,873,336.15 |
Including: Operating income | 83,243,710.49 | 82,873,336.15 |
Interest income | ||
Insurance gained | ||
Commission charge and commission income | ||
II. Total operating cost | 82,925,156.41 | 77,676,054.36 |
Including: Operating cost | 74,415,444.07 | 70,342,296.05 |
Interest expense | ||
Commission charge and commission expense | ||
Cash surrender value |
Net amount of expense of compensation | ||
Net amount of withdrawal of insurance contract reserve | ||
Bonus expense of guarantee slip | ||
Reinsurance expense | ||
Tax and extras | 55,786.17 | 69,177.87 |
Sales expense | 1,386,181.37 | 2,414,925.52 |
Administrative expense | 3,765,804.02 | 3,775,988.47 |
R&D expense | 3,373,918.21 | 1,118,618.85 |
Financial expense | -71,977.43 | -44,952.40 |
Including: Interest expenses | ||
Interest income | -97,043.54 | -60,866.79 |
Add: other income | 2,516.00 | 10,105.77 |
Investment income (Loss is listed with “-”) | ||
Including: Investment income on affiliated company and joint venture | ||
The termination of income recognition for financial assets measured by amortized cost (Loss is listed with “-”) | ||
Exchange income (Loss is listed with “-”) | ||
Net exposure hedging income (Loss is listed with “-”) | ||
Income from change of fair value (Loss is listed with “-”) | ||
Loss of credit impairment (Loss is listed with “-”) | 1,356,010.98 | 170,387.85 |
Losses of devaluation of asset (Loss is listed with “-”) | 60,509.73 | |
Income from assets disposal (Loss is listed with “-”) | 24,936.44 | |
III. Operating profit (Loss is listed with “-”) | 1,737,590.79 | 5,402,711.85 |
Add: Non-operating income | 724,960.80 | 859,828.49 |
Less: Non-operating expense | 82,791.00 | 2,727.32 |
IV. Total profit (Loss is listed with “-”) | 2,379,760.59 | 6,259,813.02 |
Less: Income tax expense | 177,099.91 | 228,950.20 |
V. Net profit (Net loss is listed with “-”) | 2,202,660.68 | 6,030,862.82 |
(i) Classify by business continuity | ||
1.continuous operating net profit (net loss listed with ‘-”) | 2,202,660.68 | 6,030,862.82 |
2.termination of net profit (net loss listed with ‘-”) | ||
(ii) Classify by ownership | ||
1.Net profit attributable to owner’s of parent company | 1,941,282.30 | 5,263,215.15 |
2.Minority shareholders’ gains and losses | 261,378.38 | 767,647.67 |
VI. Net after-tax of other comprehensive income | ||
Net after-tax of other comprehensive income attributable to owners of parent company | ||
(i) Other comprehensive income items which will not be reclassified subsequently to profit of loss | ||
1.Changes of the defined benefit plans that re-measured | ||
2.Other comprehensive income under equity method that cannot be transfer to gain/loss | ||
3.Change of fair value of investment in other equity instrument | ||
4.Fair value change of enterprise's credit risk | ||
5. Other | ||
(ii) Other comprehensive income items which will be reclassified subsequently to profit or loss | ||
1.Other comprehensive income under equity method that can transfer to gain/loss | ||
2.Change of fair value of other debt investment | ||
3.Amount of financial assets re-classify to other comprehensive income | ||
4.Credit impairment provision for other debt investment | ||
5.Cash flow hedging reserve | ||
6.Translation differences arising on translation of foreign currency financial statements | ||
7.Other | ||
Net after-tax of other comprehensive income attributable to minority shareholders | ||
VII. Total comprehensive income | 2,202,660.68 | 6,030,862.82 |
Total comprehensive income attributable to owners of parent Company | 1,941,282.30 | 5,263,215.15 |
Total comprehensive income attributable to minority shareholders | 261,378.38 | 767,647.67 |
VIII. Earnings per share: | ||
(i) Basic earnings per share | 0.0035 | 0.0095 |
(ii) Diluted earnings per share | 0.0035 | 0.0095 |
Enterprise combine under the same control in the Period, the combined party realized net profit of 0.00 Yuan before combination, andrealized 0.00 Yuan at last period for combined partyLegal Representative: Li HaiPerson in charge of Accounting Works: Sun LonglongPerson in charge of Accounting Institution: Zhong Xiaojin
3. Consolidated Cash Flow Statement (from the year-begin to the period-end)
Unit: Yuan
Item | Current period | Last period |
I. Cash flows arising from operating activities: | ||
Cash received from selling commodities and providing labor services | 77,209,161.86 | 47,915,952.15 |
Net increase of customer deposit and interbank deposit | ||
Net increase of loan from central bank | ||
Net increase of capital borrowed from other financial institution | ||
Cash received from original insurance contract fee | ||
Net cash received from reinsurance business | ||
Net increase of insured savings and investment | ||
Cash received from interest, commission charge and commission | ||
Net increase of capital borrowed | ||
Net increase of returned business capital | ||
Net cash received by agents in sale and purchase of securities | ||
Write-back of tax received | 1,653,129.81 | 46,490.80 |
Other cash received concerning operating activities | 9,798,843.06 | 32,533,907.14 |
Subtotal of cash inflow arising from operating activities | 88,661,134.73 | 80,496,350.09 |
Cash paid for purchasing commodities and receiving labor service | 73,582,783.96 | 54,238,192.62 |
Net increase of customer loans and advances | ||
Net increase of deposits in central bank and interbank | ||
Cash paid for original insurance contract compensation | ||
Net increase of capital lent | ||
Cash paid for interest, commission charge and commission | ||
Cash paid for bonus of guarantee slip | ||
Cash paid to/for staff and workers | 6,471,234.93 | 4,386,729.44 |
Taxes paid | 731,237.64 | 795,786.18 |
Other cash paid concerning operating activities | 13,700,299.30 | 17,859,244.12 |
Subtotal of cash outflow arising from operating activities | 94,485,555.83 | 77,279,952.36 |
Net cash flows arising from operating | -5,824,421.10 | 3,216,397.73 |
activities | ||
II. Cash flows arising from investing activities: | ||
Cash received from recovering investment | ||
Cash received from investment income | ||
Net cash received from disposal of fixed, intangible and other long-term assets | 64,500.00 | |
Net cash received from disposal of subsidiaries and other units | ||
Other cash received concerning investing activities | ||
Subtotal of cash inflow from investing activities | 64,500.00 | |
Cash paid for purchasing fixed, intangible and other long-term assets | 5,957.99 | |
Cash paid for investment | ||
Net increase of mortgaged loans | ||
Net cash received from subsidiaries and other units obtained | ||
Other cash paid concerning investing activities | ||
Subtotal of cash outflow from investing activities | 5,957.99 | |
Net cash flows arising from investing activities | -5,957.99 | 64,500.00 |
III. Cash flows arising from financing activities | ||
Cash received from absorbing investment | 9,825,000.00 | |
Including: Cash received from absorbing minority shareholders’ investment by subsidiaries | 9,825,000.00 | |
Cash received from loans | ||
Other cash received concerning financing activities | ||
Subtotal of cash inflow from financing activities | 9,825,000.00 | |
Cash paid for settling debts | ||
Cash paid for dividend and profit distributing or interest paying | ||
Including: Dividend and profit of minority shareholder paid by subsidiaries | ||
Other cash paid concerning financing activities | ||
Subtotal of cash outflow from financing activities | ||
Net cash flows arising from financing activities | 9,825,000.00 | |
IV. Influence on cash and cash equivalents due to fluctuation in exchange rate |
V. Net increase of cash and cash equivalents | -5,830,379.09 | 13,105,897.73 |
Add: Balance of cash and cash equivalents at the period-begin | 19,887,978.05 | 6,074,367.91 |
VI. Balance of cash and cash equivalents at the period-end | 14,057,598.96 | 19,180,265.64 |
(ii) Explanation on financial statement adjustment
1. Financial statement adjustment at the beginning of the first year when implementation of new leasingstandards from 2021
□ Applicable √ Not applicable
2. Retrospective adjustment of the comparative data for initial implementation of new leasing standardsfrom 2021
□ Applicable √ Not applicable
(iii) Audit reportWhether the 3
rdquarterly report has been audited or not
□Yes √ No
The 3rdquarterly report of the Company has not been audited.
Board of Directors of
Shenzhen China Bicycle Company (Holdings) Limited
October 26, 2021