南玻A(000012)南玻B2003年年度报告(英文版)
JustDragon 上传于 2004-03-16 06:10
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
CSG HOLDING CO., LTD.
2003 ANNUAL REPORT
CEO:ZENG NAN
March 2004
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
CSG HOLDING CO., LTD.
2003 ANNUAL REPORT
IMPORTANT NOTICE
The Board of Directors of CSG Holding Co., Ltd. (hereinafter referred to as the Company)
hereby confirms that there are no important omissions, fictitious statements or serious
misleading information carried in this report, and shall take all responsibilities, jointly and
severally, for the truthfulness, accuracy and completeness of the whole contents.
Pricewaterhouse Coopers Zhongtian CPAs Co., Ltd. and Pricewaterhouse Coopers CPAs
issued standard unqualified Auditor’s Report for the Company.
Chairman of the Board of the Company Mr. Chen Chao, CEO Mr. Zeng Nan and Chief
financial supervisor Ms. Sun Jingbo hereby confirm that the Financial Report of the Annual
Report is true and complete.
This report is prepared both in Chinese and in English. Should there be any difference in
interpretation of the text between the two versions, the Chinese version shall prevail.
CONTENTS
IMPORTANT NOTICE_________________________________________________________________ 1
I Company Profile _____________________________________________________________________ 2
II Financial Highlight__________________________________________________________________ 3
III Changes in Share Capital and Particulars about the Shareholders ___________________________ 4
IV Directors, Supervisors, Senior Executives and Employees___________________________________ 6
V Administrative Structure ______________________________________________________________ 8
VI Brief Introduction to Shareholder’s General Meeting ______________________________________ 9
VII Report of the Board of Directors _____________________________________________________ 11
VIII Report of the Supervisory Committee_________________________________________________ 16
IX Significant Events _________________________________________________________________ 17
X Financial Report ___________________________________________________________________ 19
XII Documents for Reference ___________________________________________________________ 19
-1-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
I Company Profile
i Legal Name of the Company
In Chinese: 中国南玻集团股份有限公司
Short form in Chinese: 南玻集团
In English: CSG Holding Co., Ltd.
Short form in English: CSG
ii Legal Representative: Chen Chao
iii Secretary of the Board of Directors: Wu Guobin
Authorized Representative in Charge of Securities Affairs: Li Tao
Address: CSG Building, No.1, 6th Industrial Road, Shekou, Shenzhen, China.
Tel: (86) 755-26860666
Fax: (86) 755-26692755
E-mail: szcsgcsg@public.szptt.net.cn
iv Registered Address and Office Address of the Company: CSG Building, No.1, 6th Industrial
Road, Shekou, Shenzhen, China.
Post Code: 518067
Company’s Internet Web Site: http://www.csgholding.com
E-mail: nbdnb@public.szptt.net.cn
v Newspapers for Disclosing the information: Securities Times, China Securities Journal and
Ta Kung Pao.
Internet Web Site Designated by China Securities Regulatory Commission for Publishing the
Annual Report: http://www.cninfo.com.cn
The Place Where the Annual Report is Prepared and Placed: Assets & Securities Department,
5/F., CSG Building.
vi Stock Exchange Listed with: Shenzhen Stock Exchange
Short Form of the Stock (A-Share): Southern Glass A
Short Form of the Stock (B-Share): Southern Glass B
Stock Code (A-Share): 000012
Stock Code (B-Share): 200012
vii Other information About the Company
(i) Initial registration date: September 10, 1984.
Initial registration place: State Administration for Industry & Commerce, Shenzhen Municipal
office.
(ii) Registration number of enterprise legal person’s business license: GSWQGYSZ Zi
No.100482
(iii) Reference Number of taxation: State S Zi 440301618838577; Local D Zi
440305618838577.
(iv) The Certified Public Accountants engaged by the Company
a. Domestic: Pricewaterhouse Coopers Zhongtian CPAs Co., Ltd.
Address: 12/F., Shui On Plaza, No.333, Huaihai Middle Road, Shanghai 200021, China
b. Overseas: Pricewaterhouse Coopers CPAs
Address: 22/F., Prince’s Building, Central, Hong Kong.
-2-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
II Financial Highlight
i Major accounting data as of the report period
Unit: RMB’000
Profit before tax 233,112
Net profit 202,632
Gross profit 475,369
Other operating income 14,742
Profit from operating 253,720
Net cash from operating activities 394,075
Cash and cash equivalents at end of year 213,859
In the year 2003, the Company realized a net profit amounting to RMB203,910,000 and
RMB202,632,000 respectively audited by Pricewaterhouse Coopers Zhongtian CPAs Co., Ltd.
and Pricewaterhouse Coopers CPAs. The difference between two results was due to:
Unit: RMB’000
As reported under IAS: 202,632
Recognition of deferred income tax (481)
Derecognition of long-term deferred expenses 3,638
Recognition of sales of properties based on transfer of title (1,879)
As reported under CAS: 203,910
ii Major accounting data and financial indexes over the past three years
Unit: RMB’000
Items 2003 2002 2001
Sales 1,320,900 1,047,831 1,016,561
Net profit 202,632 162,802 153,207
Total assets 3,526,990 2,978,128 2,687,912
Shareholder’s equity 2,132,202 2,011,116 1,936,768
Earnings per share (RMB) 0.30 0.24 0.23
Equity per share (RMB) 3.15 2.97 2.86
Net cash flows from operating activities per share (RMB) 0.58 0.42 0.45
Return on equity (%) 9.50 8.10 7.91
iii Particulars about change in shareholders’ equity in the report period
Unit: RMB’000
Statutory Statutory
Share Capital Common reserve Public Retained
Items capital reserve fund welfare fund earnings Total
Balance at the period-begin 676,975 927,897 132,134 84,855 188,639 2,011,116
Increase in the period - 5 20,391 10,196 172,045 222,632
Decrease in the period - - - - 101,546 101,546
Balance at the period-end 676,975 927,902 152,525 95,051 259,138 2,132,202
Reason of change - Exchange Draw from the Draw from Profit of Profit of
reserve profit of the the profit of the period the period
period the period
-3-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
III Changes in Share Capital and Particulars about the Shareholders
i Changes in share capital
(i) Statement of changes in share capital as of the report period
Unit: Share
Increase / Decrease (+/-) as of the period
Capitalizatio
Before the Shares Bonus n of public Additional Sub- After the
change allotment shares reserve issuance Others total change
Unlisted shares
Promoters’ shares 242,326,589 242,326,589
Including:
State-owned shares
Domestic legal person’s shares 242,326,589 242,326,589
Foreign legal person’s shares
Others
Raised legal person’s shares 28,430,284 28,430,284
Inner employees’ shares
Preference shares or other
Including:
Transferred allotted share
Total unlisted shares 270,756,873 270,756,873
Listed shares
RMB ordinary shares 107,165,997 107,165,997
Domestically listed foreign 299,052,546 299,052,546
shares
Overseas listed foreign shares
Others
Total listed shares 406,218,543 406,218,543
Total shares 676,975,416 676,975,416
(ii) Share issue and listing
There was no change of the total shares of the Company for the previous three years at the
end of the report period.
Company’s non-listed foreign shares were approved by CSRC for trading on 13 August 2001.
Thus, Domestic Legal Person’s Shares in share structure were changed into Domestically
Listed Foreign Shares.
ii Particulars about the principal shareholders ended by the report period
(i) Ended by the report period, the Company had totally 59,554 shareholders, of them, 26,333
shareholders of A-share and 33,221 shareholders of B-share.
-4-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
(ii) Particulars about the shares held by top ten shareholders
Increase/ Holding
Decrease shares at Number of
in the the share
report year year-end Proportion Type of pledged or Nature of
Name of shareholders (share) (share) (%) shares frozen shareholders
① Yiwan Industrial Development (Shenzhen) 0 87,898,367 12.98 Non-circulating No
Co., Ltd.
② China Northem Industry Shenzhen 0 87,175,364 12.88 Non-circulating No
Corporation
③ Xin Tong Chan Development (Shenzhen) 0 76,204,633 11.26 Non-circulating No
Co., Ltd.
④ China Merchants (Glass Industry) -202,304 11,015,268 1.63 Circulating Unknown Foreign
Holding Co., Ltd. shareholder
⑤ Shenzhen Jun An Securities Co., Ltd. 0 5,878,371 0.87 Non-circulating No
⑥ Deutsche Bank AG London Unknown 5,605,240 0.83 Circulating Unknown Foreign
shareholder
⑦ China Merchants Securities Co., Ltd. 0 3,808,883 0.56 Non-circulating No
⑧ San Ixia Securities Co., Ltd. 0 3,721,727 0.55 Circulating Unknown
⑨ Btfe-Value Partners Intelligent FD-China Unknown 3,569,016 0.53 Circulating Unknown Foreign
B SHS FD shareholder
⑩ Nomura TB/Nomura ITM Unknown 2,820,000 0.42 Circulating Unknown Foreign
shareholder
There existed the associated relationship between Yiwan Industrial Development (Shenzhen)
Co., Ltd. and Xin Tong Chan Development (Shenzhen) Co., Ltd., which controlled by
Shenzhen International Holdings Limited. Except for this, there existed no associated
relationship among the other shareholders.
(iii) Brief introduction of legal person shareholders holding no less than 10% of total shares of
the Company
a. Yiwan Industrial Development (Shenzhen) Co., Ltd. was founded on 13 September 1994,
which is a wholly owned subsidiary of Shenzhen International Holdings Limited. Its
registered capital is HKD 20 million.
Legal representative: Chen Chao
Business scope: Manufacture and operation of construction material, decoration material,
new-style macromolecular material, energy saving electromechanical products, refining
chemical industry products and etc.
b. China Northern Industry Shenzhen Corporation was founded on 22 May 1981, which is a
wholly owned subsidiary of China Northern Industry Corporation. Its registered capital is
RMB 124.85 million.
Legal representative: Jiao Zhiren
Business scope: Domestic trading, supply and marketing of materials, storage and etc.
c. Xin Tong Chan Development (Shenzhen) Co., Ltd. was founded on 8 September 1993,
which was wholly owned subsidiary company of Shenzhen International Holdings Co.,
Ltd..
Legal representative: Chen Chao
Business scope: Consultation of transport information, development of special-purpose
software of transport flat and setting up industry.
-5-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
(iv) Particulars about the shares held by the top ten shareholders of circulating share
Holding shares at the
Name of shareholders Type of shares
year-end (share)
① China Merchants (Glass Industry) Holding Co., Ltd. 11,015,268 B-share
② Deutsche Bank AG London 5,605,240 B-share
③ San Xia Securities Co., Ltd. 3,721,727 A-share
④ BTFE-Value Partners Intelligent FD-China B SHS FD 3,569,016 B-share
⑤ Nomura TB/Nomura ITM 2,820,000 B-share
⑥ Shanghai (HK) Wanguo Security 2,374,628 B-share
⑦ DZ BK Intl SA A/C Union Investment LUX SA S/A Uniem Fernost 2,100,000 B-share
⑧ Barings (Ireland) SA The Atlantis China Fund PLC 1,999,927 B-share
⑨ PICTET & CIE 1,550,000 B-share
⑩ Merrill Lynch International 1,500,000 B-share
Among the top ten shareholders of circulating share, the Company is unknown whether there
exists associated relationship, or whether the rest shareholders belong to the consistent
actionist regulated by the Management Measure of Information Disclosure on Change of
Shareholding for Listed Company.
IV Directors, Supervisors, Senior Executives and Employees
i Directors, supervisors and senior executives
(i) Basic status
Shares held at Shares held at
Name Title Sex Age Term office the year-begin the year-end Change
Chen Chao Chairman of the Board Male 48 2002/5~2005/5 - - -
Zeng Nan Director / CEO Male 59 2002/5~2005/5 67,680 67,680 0
Long Long Independent Director Male 48 2002/5~2005/5 - - -
Yan Ganggang Independent Director Male 44 2002/5~2005/5 - - -
Zhang Jianjun Independent Director Male 39 2003/5~2005/5 - - -
Zhou Daozhi Director Male 54 2002/5~2005/5 - - -
Li Jingqi Director Male 47 2002/5~2005/5 - - -
Ding Jiuru Director Male 41 2002/5~2005/5 - - -
Liu Jun Director Male 40 2002/5~2005/5 - - -
Jiao Zhiren Chairman of the Male 57 2002/5~2005/5 - - -
Supervisory Committee
Yang Hai Supervisor Male 42 2002/5~2005/5 - - -
Sun Jingbo Chief Financial Female 41 2002/5~2005/5 24,816 24,816 0
Ke Haiqi Deputy General Manager Male 38 2003/1~2005/5 - - -
Lu Wenhui Deputy General Manager Male 40 2003/1~2005/5 - - -
Yuan Dingfu Deputy General Manager Male 42 2003/11~2005/5 - - -
(Supervisor)*
Wu Guobin Secretary of the Board Male 39 2002/5~2005/5
of Directors
* Mr. Yuan Dingfu has submitted an application to resign the post of Supervisor, which would
take effect under the approval of the 2003 Shareholders’ General Meeting.
-6-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
(ii) Particulars about directors, supervisors holding the post in Shareholding Company
Drawing
the
payment
Title in Shareholding from the
Name Name of Shareholding Company Company Term office Company
Chen Chao Xin Tong Chan Development (Shenzhen) Co., Ltd. Chairman of the Board Apr. 1993 to now No
Chen Chao Yiwan Industrial Development (Shenzhen) Co., Ltd. Chairman of the Board Apr. 2000 to now No
Li Jingqi Xin Tong Chan Development (Shenzhen) Co., Ltd. Director Sep. 2002 to now No
Li Jingqi Yiwan Industrial Development (Shenzhen) Co., Ltd. Director Dec. 2002 to now No
Ding Jiuru China Northern Industry Shenzhen Corporation Chief Accountant Jun. 1998 to now Yes
Liu Jun Xin Tong Chan Development (Shenzhen) Co., Ltd. Director Sep. 2002 to now No
Liu Jun Yiwan Industrial Development (Shenzhen) Co., Ltd. Director Apr. 2000 to now No
Jiao Zhiren China Northern Industry Shenzhen Corporation General Manager Jan. 2000 to now Yes
Yang Hai Yiwan Industrial Development (Shenzhen) Co., Ltd. Director/General Manager Apr. 2000 to now Yes
Yang Hai Xin Tong Chan Development (Shenzhen) Co., Ltd. Director Mar. 2001 to now No
(iii) Particulars about the annual payment of directors, supervisors and senior executives
a. The Board of Directors determined the salary of the Company’s senior executives, and
carried out system of basis salary and uncertain premium.
b. There are 6 directors (excluding independent directors), supervisors and senior executives
drew their salary from the Company. The total annual salary is RMB 2,007.20 thousand.
Of them, one person enjoyed between RMB 500~590 thousand, and three person enjoyed
between RMB 300~390 thousand, and two person enjoyed between RMB 200~290
thousand respectively. The total annual payment of the top three senior executives
drawing the highest salary from the Company is RMB 1,230.50 thousand.
c. According to the resolutions of the 2002 Shareholders’ General Meeting, independent
directors Mr. Long Long, Mr. Yan Ganggang and Mr. Zhang Jianjun draw allowance of
RMB 50 thousand per year respectively.
d. The following directors and supervisors received no salary from the Company: Mr. Chen
Chao, Mr. Zhou Daozhi, Mr. Li Jingqi, Mr. Ding Jiuru, Mr. Liu Jun, Mr. Jiao Zhiren, Mr.
Yang Hai.
(iv) Leaving and reason of directors, supervisors and senior executives in the report period
a. In the 4th meeting of the 3rd Board of Directors held on 3 December 2002, the Board of
Directors approved Mr. Ke Haiqi and Mr. Lu Wenhui to take as the Deputy General
Manager of the Company respectively according to nomination of CEO Mr. Zeng Nan.
They took their position on 1 January 2003.
b. In the 2002 Shareholders’ General Meeting held on 9 May 2003, original director Mr. Sun
Chengming resigned from the position of Director due to work change, and Mr. Zhou
Daozhi resigned from the position of Independent Director. The Meeting elected Mr.
Zhang Jianjun and Mr. Zhou Daozhi to take as Independent Director and Director of the
Company respectively.
c. In the 11th meeting of the 3rd Board of Directors held on 22 November 2003, the Board of
Directors approved Mr. Yuan Dingfu to take as the Deputy General Manager of the
Company according to nomination of CEO Mr. Zeng Nan.
-7-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
ii Employee of the Company
Categories Number of person Proportion (%)
Generative personnel 2,271 70.16
Marketing personnel 202 6.24
Technical personnel 369 11.40
Financial personnel 84 2.59
Administrative personnel 311 9.61
Total 3,237 100
At the end of the report period, there were 1,399 employees having received college and
polytechnic school or higher education, accounting 43.22% of the total employees. In the
report period, there was no retired who was paid by the Company.
V Administrative Structure
i Company Administration
Strictly according to the PRC Company Law, the Securities Law and other relevant laws and
regulations issued by China Securities Regulatory Commission (hereinafter referred to as
CSRC), the Company has consistently improved the legal person administration structure,
established modern enterprise system and standardized the operation of the Company. Based
on the requirement of normative document on administrative structure of listed companies
issued by CSRC and State Economic & Trade Commission, the Company formulated and
improved Articles of Association, Rules of Procedures of the Board of Directors, Work Rules
of General Manager, Financing Management System of CSG, Conference System of CSG and
relevant normative documents. In the report period, the Company has revised and perfected
Articles of Associations of the Company in term of the relevant requirements of CSRC about
external guarantee. In addition, the Company has also determined the Allowance System of
Independent Directors according to the relevant regulations. According to the relevant
regulations of the Administration Rules of the listed companies, the Board of Directors of the
Company will establish the following special committees such as strategy, auditing,
nomination, payment and examination.
ii Performance of independent directors
The Board of Directors of the Company engaged three independent directors. The
independent directors take no position of any post except the independent director. Since the
accession of the independent directors, they implemented the responsibility according to
relevant laws and regulations, put toward independent opinion on significant matters such as
the assign of senior managers of the Company and safeguarded the interests of the Company
and small or medium shareholders.
iii Separation between the Company and its principal shareholders in terms of business,
personal, assets, organization and financial
The Company has been absolutely independent in business, personal, assets, and organization
and financial from its holding shareholders ever since its establishment. The Company had an
independent and complete business system and independent management capability.
(i) In terms of business: The Company has owned independent purchase and supply system of
the raw resources, completely production systems, independent salesmen and customers. The
Company has been completely independent from the holding shareholders in Business. The
-8-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
holding shareholder and their subsidiaries don’t engage any same business or similar business
with the Company.
(ii) In terms of personnel: The Company is absolutely independent in the management of
labor, personnel and salaries. General manager, person in charge of financing and other senior
executives get their payment from the Company and have not received any remuneration from
the holding shareholders or held any title therein.
(iii) In terms of assets: The Company possesses independent production system, auxiliary
production system and complementary facilities. The intangible assets, such as industrial
property rights, trademark, patent & non-patent technologies, etc. solely belong to the
Company. The Company has independent purchase and sales system. The assets invested by
the holding shareholder are independent and complete, and the ownership and rights are clear.
The operation and management of listed company is never occupied or dominated, and not
even interfered by the holding shareholder.
(iv) In terms of organization: The Company has been totally independent from its holding
shareholders in production, operation and administration. The Company has its own office
and production sites. The holding shareholder and their subsidiaries never instruct any
operation plans and dictates related with the Company to the Company and subsidiaries, and
never interfere the independence of the operation and management of the Company in any
forms.
(v) In terms of finance: The Company has independent financial department and has
established independent accounting calculation system & financial management system. The
Company has independent bank accounts. The Company has paid tax independently
according to the laws.
iv Evaluation and incentive mechanism of senior executives in the report year
The Company set up evaluation system of aim and responsibility. At the end of the operation
year, the Board of Directors evaluated synthetically the senior executive according to the
implementation of the Company’s operation aim and series indexes.
VI Brief Introduction to Shareholder’s General Meeting
The Company has held three shareholders’ general meetings in the report period.
i Particulars about the information, convening and holding of the shareholders’ general
meeting
(i) According to the resolution of the 5th meeting of the 3rd Board of Directors, the Company
published the Public Notice on holding the 1st Extraordinary Shareholders’ General Meeting
of 2003 on Securities Times, China Securities Journal and Ta Kung Pao dated 24 January
2003. The 1st Extraordinary Shareholders’ General Meeting of 2003 was held on schedule at
the meeting room on the 7th floor of Southern Glass Technology Building in Shekou,
Shenzhen on 28 February 2003. Shareholders, shareholder’s representatives attending the
meeting and representing shares were in conformity with Articles of Association of the
Company and the relevant regulations. Through witness of Lawyer Huang Sizhou worked in
Guangdong Hengtongcheng Law Firm and the notary Xu Mo worked in Shenzhen Notary
Office, they respectively issued law opinion and notarization document, and the meeting was
legal and effective.
(ii) According to the resolution of the 6th meeting of the 3rd Board of Directors, the Company
-9-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
published the Public Notice on holding the 2002 Shareholders’ General Meeting on Securities
Times, China Securities Journal and Ta Kung Pao dated 4 April 2003. The 2002 Shareholders’
General Meeting was held on schedule at the meeting room on the 7th floor of Southern Glass
Technology Building in Shekou, Shenzhen on 9 May 2003. Shareholders, shareholder’s
representatives attending the meeting and representing shares were in conformity with
Articles of Association of the Company and the relevant regulations. Through witness of
Lawyer Hong Guoan worked in Guangdong Tianhao Law Firm, he issued law opinion, and
the meeting was legal and effective.
(iii) According to the resolution of the 10th meeting of the 3rd Board of Directors, the
Company published the Public Notice on holding the 2nd Extraordinary Shareholders’ General
Meeting of 2003 on Securities Times, China Securities Journal and Ta Kung Pao dated 27
October 2003. The 2nd Extraordinary Shareholders’ General Meeting of 2003 was held on
schedule at the meeting room on the 7th floor of Southern Glass Technology Building in
Shekou, Shenzhen on 28 November 2003. Shareholders, shareholder’s representatives
attending the meeting and representing shares were in conformity with Articles of Association
of the Company and the relevant regulations. Through witness of Lawyer Hong Guoan
worked in Guangdong Tianhao Law Firm and the notary Xu Mo worked in Shenzhen Notary
Office, they respectively issued law opinion and notarization document, and the meeting was
legal and effective.
ii The resolutions of the Shareholders’ General Meeting
(i) The following resolutions were approved by means of registered voting in the 1st
Extraordinary Shareholders’ General Meeting of 2003:
a. The Proposal on Changing the Company’s Name
b. The Proposal on Amendment of Articles of Association of the Company
The resolutions of this Shareholders’ General Meeting were published on Securities Time,
China Securities and Ta Kung Pao dated 1 March 2003.
(ii) The following resolutions were approved by means of registered voting in the 2002
Shareholders’ General Meeting:
a. 2002 Work Report of the Board of Directors of CSG
b. 2002 Work Report of the Supervisory Committee of CSG
c. 2002 Annual Report and Summary of CSG
d. 2002 Profit Distribution Preplan of CSG
e. The Proposal on Changing the Partial Directors
f. The Proposal on Establishing Recompense of Independent Directors
g. The Proposal on Engagement of Law Consultant for the year 2003
h. The Proposal on Engagement of Auditing Organization for the year 2003
The resolutions of this Shareholders’ General Meeting were published on Securities Time,
China Securities and Ta Kung Pao dated 9 May 2003.
(iii) The following resolutions were approved by means of registered voting in the 2nd
Extraordinary Shareholders’ General Meeting of 2003:
a. The Proposal on Increasing Investment to Guangzhou CSG Glass Co., Ltd.
b. The Proposal on Authorizing the Board of Directors by the Shareholders’ General Meeting
on Investment Examination Purview
c. The Proposal on Amendment of Articles of Association of the Company
The resolutions of this Shareholders’ General Meeting were published on Securities Time,
China Securities and Ta Kung Pao dated 29 November 2003.
-10-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
iii Election and changing of the directors and supervisors of the Company
In accordance with the resolutions of the 2002 Shareholders’ General Meeting, Mr. Zhang
Jianjun and Mr. Zhou Daozhi were elected as independent director and director of the
Company respectively. Meanwhile, Mr. Zhou Daozhi no longer took the post of independent
director of the Company, and Mr. Sun Chengming no longer took the post of director of the
Company.
VII Report of the Board of Directors
i Discussion and analysis of the operation
In the first half year of 2003, the demand in national economy was mild and operation was
restricted due to the influence of SARS. The price of the Company’s main products declined
generally. At the same time, the international price of crude oil ascended which influenced by
the War of Iraq, and international exchange rate fluctuated acutely. The Company’s operating
pressure increased suddenly. Facing these negative influences, the Company adjusted product
structure actively and persisted in enhancing additional value of products through developing
high-tech products, stabilized the confidence, strengthened the preponderant industries,
enlarged the productive capability and sped up the construction of those projects newly
constructed, organized and managed in scientific and elaborate way, reinforced the cost and
expense control. The Company not only dispelled the above negative completely, but also has
still kept the steady growth in the achievement. In the second half year of 2003, the country
implemented active financial policies continuously and widen the domestic demand, and
export increased in a fast way. The national economy recovered quickly and increased
strongly. The demand for glass products in the market was prosperous and their prices
recovered in a stable way. The Company saw a delightful condition that the production and
sales were both prosperous and the main products’ supply fell short of demand. The
Company’s benefits ascended in a large margin. The Company finished the productive &
operative targets and tasks in investment & construction for 2003 completely. In the report
period, the Company realized net profit more than RMB 200 million, and reached the highest
historical level of the Company.
The glass market outlook for 2004 in China, we estimate that it will still keep a relatively high
growth speed and the prices of main products shall be relatively stable with good market
environment. Thus the Company has established operating management strategy: combines
the market demand tightly, adjusts product structure continually, reinforces the development
of new products, improves further objective cost management system, controls the cost and
expense strictly, speeds the construction of newly projects constructed, cultivates and
enhances the core competitiveness continually, catches the advantageous chances, expands
market share continually, strengthens the profitability and keeps the Company’s continued and
rapid development.
ii Operation in the report period
(i) Scope of main operations and their operations
The industry type of the Company falls into the category of nonmetal mineral products
industry (C61). The scope of main operations is: R&D, production and operation of raw sheet
of high-grade float glass, architectural glass, refined glass, automobile glass, new-typed
electronic components and structure ceramic materials, and design and installation of glass
wall, and investing, holding and developing industries and so on.
-11-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
a. Sales classified according to products:
Unit: RMB’000
2003 2002
Sales of glass products 1,198,944 947,214
Sales of ceramics products 53,195 44,398
Sales of properties 39,667 42,688
Glass installation service revenue 29,094 13,531
Total 1,320,990 1,047,831
b. Sales classified according to location:
Unit: RMB’000
2003 2002
PRC 1,156,459 806,652
United States 57,492 83,762
Australia 26,847 19,968
Others 80,102 137,449
Total 1,320,990 1,047,831
Business segment information is not presented as the sales of glass products accounted for
more than 90% of the consolidated revenue and results of the Company.
(ii) Particulars about the wholly owned and jointly controlled subsidiaries
Please refer to Note 29 of the Auditors’ Report.
(iii) Major suppliers and customers
In the report period, the total purchase amount of the top five suppliers of the Company was
RMB 210.20 million, taking 28.36% of the total annual purchase amount, while the total sales
amount of the top five customers of the Company was RMB 189.00 million, taking 14.21% of
the total annual sales amount.
(iv) Problems and difficulties in the operation and solutions
a. Since the international price of crude oil keep fluctuating in a high level, the Company’s
cost of fuel increased in a big margin. The Company reinforced the cost and expense
control through effective objective cost management and increased the finished product
rate, which has eliminated this disadvantageous factor basically.
b. In the second half year, since national economy grew strongly, the demand for the glass
products in the market was prosperous and main products’ supply fell short of demand.
The Company still could not meet customers’ demands with full load production. The
Company tried its best to enhance the service quality and strengthen customers’
satisfaction through digging internal potential, increasing equipment utility and productive
efficiency, perfecting customers’ service system and establishing rapid feedback market
mechanism.
c. The progress in disposing real estate assets left in previous years was still not ideal. The
Company has reinforced the operating management and has sped up the disposal to try its
best to liquidize assets and recover capital.
iii Investment
(i) In the report period, the Company did not raise any fund through share offering or used
any fund raised through previous share offering till the report period.
(ii) Investment of the funds not raised through share offering in 2003
a. Tianjin Architectural Glass Project. The actual total investment of the 1st term of project
was RMB 340 million. Its construction was basically finished and production lines were
still in experiment and adjustment. The project will be put into production totally in the
first quarter of 2004.
b. Color Light-filter Glass Project. The investment of this project was USD 32 million,
-12-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
whose product was the main component of LCD. The factory building was almost
finished. The project will be put into production around July to August in 2004.
c. Invested and established Guangzhou CSG Glass Co., Ltd. and construct U type special
glass production line. The register capital of the company was RMB 120 million, and the
Company invested RMB 90 million, taking 75% of the total equity. The total investment
planned of the project was RMB 730 million. The main production is special glass such as
super thin glass, glass used in optical instrument, environmental protection glass and so on.
At present, majority of the basic engineering of furnace has been completed. The basic
construction and installation & adjustment of equipments imported will be completed as a
whole in 2004. The project will be put into production gradually from 2005.
d. The 3rd term of Automobile Glass Production Line project. The investment planned of the
project was RMB 200 million, which was used to enlarge the production ability of the
integral automobile glass and import relevant instruments. At present, the factory building
was almost finished and parts of the important instruments were in place for adjustment.
The project will be put into production around July to August in 2004.
iv Financial status
Unit: RMB’000
Increase /
Item 2003 2002 decrease (%) Reasons
Total assets 3,526,990 2,978,128 18.43 Increasing liabilities and investment industrial projects.
Shareholders’ equity 2,132,202 2,011,116 6.02 Net profit realized in the year.
Gross profit 475,369 394,317 20.56 Newly constructed projects put into production and
bloom of market demand.
Net profit 202,632 162,802 24.47 Newly constructed projects put into production and
bloom of market demand.
Net increase (decrease) in 33,994 (2,304) 1,575.43 Expansion of the Company’s scale and increase of
cash and cash equivalents working capital.
v In the report period, the production environment tends to be favorable, and the microscopic
policy and the regulations are relatively stable. It put a positive effect on the achievement
increase.
vi Pricewaterhouse Coopers Zhong Tian CPAs Co., Ltd. and Pricewaterhouse Coopers CPAs
issued 2003 standard Auditor’s Report for the Company without reserved opinion.
vii Routine work of the Board of Directors
(i) The meeting and resolutions of the Board of Directors
In the report period, the 3rd Board of Directors held seven meetings.
a. The 5th meeting of the 3rd Board of Directors was held in the Fuying Hotel in Dongguan,
Guangdong on 22 January 2003. 9 directors were supposed to attend the meeting, 8 of
whom were actually present. Absent director entrusted other director to attend the meeting
and vote on his behalf. The meeting examined and approved the Proposal on Changing the
Name of CSG and the Proposal on Amendment of Articles of Association of the Company,
and confirmed to hold the 1st Extraordinary Shareholders’ General Meeting of 2003. The
resolutions of this meeting were published on Securities Time, China Securities Journal
and Ta Kung Pao dated 24 January 2003.
b. The 6th meeting of the 3rd Board of Directors was held in the meeting room on the 7th floor
of the Southern Glass Building in Shekou, Shenzhen on 2 April 2003. 9 directors were
supposed to attend the meeting, all of whom were actually present. The meeting examined
and approved the proposals as following:
a) 2002 Work Report of the Board of Directors of CSG
-13-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
b) 2002 Annual Report and Summary of CSG
c) 2002 Financial Settlement Report of CSG
d) 2002 Profit Distribution Preplan of CSG
e) Policy of 2003 Expected Profit Distribution
f) Proposal on Changing Partial Directors
g) Proposal on Establishing Recompense of Independent Directors
h) Proposal on Engagement of Law Consultant for the year 2003
i) Proposal on Engagement of Auditing Organ for the year 2003
j) Confirmed the holding 2002 Shareholders’ General Meeting of CSG
The resolutions of this meeting were published on Securities Time, China Securities
Journal and Ta Kung Pao dated 4 April 2003.
c. The 7th meeting of the 3rd Board of Directors was held in the meeting room on the
Parkview Hotel in Dongguan, Guangdong on 24 April 2003. 9 directors were supposed to
attend the meeting, 7 of whom were actually present. Absent directors entrusted other
directors to attend the meeting and vote on their behalf. The meeting examined and
approved the proposals as following:
a) The 1st Quarter Report of 2003 of CSG
b) The Feasibility Report on Investing Special Glass Production Line
c) The Feasibility Report on Increase Investment to Shenzhen CSG Automobile Glass Co.,
Ltd.
The resolutions of this meeting were published on Securities Time, China Securities
Journal and Ta Kung Pao dated 26 April 2003.
d. The 8th meeting of the 3rd Board of Directors was held in the meeting room on Longquan
International Hotel, Dongguan, Guangdong on 10 June 2003. 9 directors were supposed to
attend the meeting, 8 of whom were actually present. Absent director entrusted other
director to attend the meeting and vote on his behalf. The meeting discussed the
investment project approved on the 4th & 7th meeting of the 3rd Board of Directors, and
evaluated the risks of all this projects once again.
e. The 9th meeting of the 3rd Board of Directors was held in the Zhuhai International Meeting
Center, Guangdong on 25 July 2003. 9 directors were supposed to attend the meeting, all
of whom were actually present. The meeting examined and approved the proposals as
following:
a) Work Report on the 1st half year of 2003 and Work Scheme on the next half year of
2003 of CSG
b) 2003 Semi-year Report and Summary of CSG
c) Preplan of Profit Distribution in the Semi-year of 2003 of CSG
The resolutions of this meeting were published on Securities Time, China Securities
Journal and Ta Kung Pao dated 29 July 2003.
f. The 10th meeting of the 3rd Board of Directors was held in the meeting room on 7th floor in
Southern Glass Building in Shekou, Shenzhen on 24 October 2003. 9 directors were
supposed to attend the meeting, 8 of whom were actually present. Absent director
entrusted other director to attend the meeting and vote on his behalf. The meeting
examined and approved the proposals as following:
a) Report of the 3rd Quarter in 2003 of CSG
b) Proposal on Increasing Investment to Guangzhou CSG Glass Co., Ltd.
c) Proposal on Authorizing the Board of Directors by the Shareholders’ General Meeting
on Investment Examination purview
d) Proposal on Amendment of Articles of Association of the Company
e) Confirmed to hold the 2nd Extraordinary Shareholders’ General Meeting of 2003
-14-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
The resolutions of this meeting were published on Securities Time, China Securities
Journal and Ta Kung Pao dated 27 October 2003.
g. The 11th meeting of the 3rd Board of Directors was held in the meeting room on 8th floor in
Shenzhen North Building, Shenzhen on 22 November 2003. 9 directors were supposed to
attend the meeting, all of whom were actually present. The meeting appointed Mr. Yuan
Dingfu to be the Deputy General Manager of CSG. The resolutions of this meeting were
published on Securities Time, China Securities Journal and Ta Kung Pao dated 25
November 2003.
(ii) Implementation of the resolutions of Shareholders’ General Meeting by the Board of
Directors
a. The 1st Extraordinary Shareholders’ General Meeting of 2003 approved that changed the
Company’s name from CSG Technology Holding Co., Ltd. to CSG Holding Co., Ltd..
Sate Administration for Industry & Commerce approved it with (G) MCBHWQZ [2003]
No.7 document, and the new name has been registered in Sate Administration for
Industry & Commerce, Shenzhen Municipal office on 28 September 2003.
b. 2002 Shareholders’ General Meeting of the Company approved 2002 profit distribution
plan: Based on the total share capital of 676,975,416 shares at the end of 2002, cash
dividends were distributed to all shareholders at the rate of cash RMB 1.5 (tax included)
for every 10 shares. The Company implemented the cash distribution in June 2002.
c. The 2nd Extraordinary Shareholders’ General Meeting of 2003 approved that invest
additional capital to Guangzhou CSG Glass Co., Ltd. and it is progress.
d. The 2nd Extraordinary Shareholders’ General Meeting of 2003 approved that amend the
Articles of the Association with respect to guarantee. The corresponding Articles of the
Association have been changed in Sate Administration for Industry & Commerce.
viii Preplan of profit distribution
As audited by Pricewaterhouse Coopers Zhong Tian CPAs Co., Ltd., the net profit of the
Company was RMB 203,910,236. The Board of Directors proposed to make profit
distribution as follows: 10% of the net profit is to be withdrew as statutory common reserve
fund amounting to RMB 20,391,546 and 5% of the net profit is to be withdrew as statutory
public welfare fund amounting to RMB 10,195,512. Plus RMB 196,331,546 undistributed
profit carried down from the previous year and minus the cash dividend RMB 101,546,312
distributed in the last year, the profit available for distribution for shareholders is 268,108,934.
Based on the total share capital of 676,975,416 shares at the end of 2003, the dividends will
be distributed to the whole Shareholders in cash at the rate of RMB 1.80 for every 10 shares
(including tax), and the totally amounts of cash dividends is RMB 121,855,575. The surplus
profit will be retained for distribution in future year.
The aforesaid profit distribution preplan should be submitted to the 2003 Shareholders’
General Meeting for examination.
ix Other events
(i) Securities Times, China Securities and Ta Kung Pao were the publications chosen by the
Company for disclosing the information in the year 2003.
(ii) The explanation from the CPA on the cash tied up by the Company’s holding shareholders
and other related parties.
According to the requirements of the Notification on Regulating the Fund Intercourse of
Listed Company and Related Parties, and Several Problems on External Guarantee of Listed
Company by CSRC with No.56 ZJF [2003], Pricewaterhouse Coopers Zhong Tian CPAs Co.,
Ltd. explained: There was no such situation that the Company’s holding shareholders and
-15-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
other related parties tied up cash at the end of the report period.
(iii) The explanation from the Independent Directors on the situation external guarantee and
independent opinion
The Independent Director thought that: In the report period, the Company did not provide
guarantee to the Company’s holding shareholders, other related parties hold 50% of equity by
the Company, any illegal unit and natural person. At the end of report period, the total
guarantee amount of the Company’s subsidiaries was about RMB 572.99 million, taking
27.13% of the total net assets in the Consolidated Balance Sheet dated 31 December 2003.
The Company has amended the Articles of the Associations according to relevant stipulations,
and regulated the approval procedure of external guarantee and credit criteria of the
guaranteed. So as a conclusion, there was no guarantee behavior against the regulations in the
report period.
VIII Report of the Supervisory Committee
i Work of the Supervisory Committee
In the report period, the 3rd Supervisory Committee held seven meetings.
(i) The 5th meeting of the 3rd Supervisory Committee was held in the Fuying Hotel in
Dongguan, Guangdong on 22 January 2003. The meeting examined and approved the
Proposal on Changing the Name of CSG and the Proposal on Amendment of Articles of
Association of the Company.
(ii) The 6th meeting of the 3rd Supervisory Committee was held in the meeting room on the 7th
floor of the Southern Glass Building in Shekou, Shenzhen on 2 April 2003. The meeting
examined and approved the proposals: 2002 Work Report of the Supervisory Committee of
CSG, 2002 Annual Report and Summary of CSG, 2002 Financial Settlement Report of CSG,
2002 Profit Distribution Preplan of CSG, Proposal on Changing Partial Directors and Proposal
on Establishing Recompense of Independent Directors.
(iii) The 7th meeting of the 3rd Supervisory Committee was held in the meeting room on the
Parkview Hotel in Dongguan, Guangdong on 24 April 2003. The meeting examined and
approved The 1st Quarter Report of 2003 of CSG.
(iv) The 8th meeting of the 3rd Supervisory Committee was held in the meeting room on
Longquan International Hotel in Dongguan, Guangdong on 10 June 2003. The meeting
discussed the investment project approved on the 4th & 7th meeting of the 3rd Board of
Directors, and evaluated the risks of all this projects once again.
(v) The 9th meeting of the 3rd Supervisory Committee was held in the Zhuhai International
Meeting Center, Guangdong on 25 July 2003. The meeting examined and approved Work
Report on the 1st half-year of 2003 and Work Scheme on the next half year of 2003 of CSG,
2003 Semi-year Report and Summary of CSG and Preplan of Profit Distribution in the
Semi-year of 2003 of CSG.
(vi) The 10th meeting of the 3rd Supervisory Committee was held in the meeting room on 7th
floor in Southern Glass Building in Shekou, Shenzhen on 24 October 2003. The meeting
examined and approved Report of the 3rd Quarter in 2003 of CSG and Proposal on Increasing
Investment to Guangzhou CSG Glass Co., Ltd..
(vii) The 11th meeting of the 3rd Board of Directors was held in the meeting room on 8th floor
in Shenzhen North Building, Shenzhen on 22 November 2003. The meeting appointed that Mr.
Yuan Dingfu quit his duty of supervisor because of work change and commended Mr. Zhao
-16-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
Xijun as the candidate of supervisor.
ii Independent opinion of the Supervisory Committee
(i) Operation according to the Law
The Supervisory Committee knew and mastered the operation and financial situation of the
Company through attending as nonvoting delegate and take part in the Shareholders’ General
Meeting, the Board of Directors and operation & management meetings. The Supervisory
Committee believes that the Board of Directors of the Company worked strictly according to
the laws, regulations and Articles of Association in 2003, and performed its duties in the
scope of Articles of Association and its decision procedure was legal. The Company has a
complete internal control system and normative operation. The directors and senior executives
of the Company had neither violated the laws, regulation and the Articles of Association nor
damaged the Company’s interests when they implemented their duties.
(ii) Financial Inspection
The Supervisory Committee believes that the auditor’s report issued by Pricwaterhouse
Coopers Zhong Tian CPAs Co., Ltd. and Pricewaterhouse Coopers CPAs was true and reliable.
The Company’s financial report and auditor’s opinion reflected truly the financial situation
and operation achievements of the Company.
(iii) There was no capital raised in the report period.
(iv) There was no significant purchase and sale of assets in the report period.
(v) There was no significant related transaction in the report period.
IX Significant Events
i Significant Lawsuits and Arbitration
The case of the Home of Overseas Chinese between Hainan CSG Industrial Development Co.
(hereinafter referred to as Hainan CSG), the Company’s wholly owned subsidiary, and Hainan
Yuehai Construction Economic Development Company (hereinafter referred to as Yuehai
Company) received two judgments from Hainan Provincial High People’s Court on 17
December 2003. According to the retrial judgment of the Supreme Court, Hainan Provincial
High People’s Court made the final judgment for the two cases including Hainan CSG and
Yuehai Company, Hainan Zhongda Industrial Development Co., Ltd. (hereinafter referred to
as Zhongda Company) and Qiongshan Overseas Chinese Development Construction
Company (hereinafter referred to as Overseas Chinese) on the dissension of presale contract
of commercial house, Home of Overseas Chinese, according to procedure of trial and
supervision. (2003) QMZZZ No.12 Civil Judgment judged Overseas Chinese delivers the
corresponding houses of the integrated building in Home of Overseas Chinese to Zhongda
Company according to payment for buying houses, RMB 5.21 million paid by Zhongda
Company and pays Zhongda Company amount of breaching of faith RMB 0.9 million and
amount of refunds advertisement RMB 78,000. The houses that Zhongda Company has
attained after applying for execution and conducing the procedure of transferring owner in
register over the above amount, Zhongda Company should refund them to Overseas Chinese.
The house sold, paid debt in kind to the well-meaning third-person by Zhongda Company and
cannot be returned, Zhongda Company should refund the corresponding payment. (2002)
QGFMZZZ No.4 Civil Judgment maintained the original trial, namely Yuehai Company
should refund payment for buying houses of Hainan CSG amounting to RMB 17,153,423.36
and 70% of the lost interest of the payment. And meanwhile judged Overseas Chinese should
-17-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
undertake repayment responsibilities on the expense that was caused by Yuehai Company’s
not repaying the debt of Hainan CSG. Whereas Yuehai Company and Overseas Chinese lack
seriously of abilities of repaying debt, it is estimated that mostly above payment cannot be
received. Against the case, the Company has withdrawn provision of inventory
accumulatively amounting to RMB 22.81 million. So the result of execution of the case will
not influence on the achievement of the Company in future.
ii In the report period, the Company conducted neither sales and purchase of assets nor
consolidation and merge.
iii Significant related transaction of the Company
Total Logistics (Shenzhen) Co., Ltd. is a company controlled by Shenzhen International
Holdings Limited. In report period, the transportation fee of the Company for Total Logistics
(Shenzhen) Co., Ltd. accumulatively amounted to RMB 16,953 thousand, taking 32.65% of
the transportation fee of the Company. The price of transportation is absolute public market
price.
iv Significant contract and implementation
(i) In the report period, the Company did not entrust other Company to manage its assets.
(ii) Significant contract
In the report period, the Company had never offered guarantee to any companies other than
the Company’s subsidiaries. The guarantees offered to the subsidiaries are as follows:
Amount (In 000’000)
Company
USD RMB EUR
Shenzhen CSG Southern Star Glass Processing Co., Ltd. 1.00 10.00 -
Shenzhen CSG Wellight Coating Co., Ltd. 1.00 - -
Shenzhen CSG Wellight Conductive Coating Co., Ltd. 3.50 30.00 -
Shenzhen Nanbo Display Technology Co., Ltd. 1.50 50.00 -
Shenzhen Southern Float Glass Co., Ltd. 26.00 20.00 -
Shenzhen CSG Automotive Glass Co., Ltd. 9.45 - 0.27
Tianjin Southern Glass Industrial Development Co., Ltd. - 3.60 -
Guangzhou CSG Glass Co., Ltd. 5.71 58.00 -
Total 48.16 171.60 0.27
(iii) In the report period, the Company did not entrust others to manage cash assets. Also,
there was no organization of finance entrustment.
v Commitment events
(i) The estimated profit distribution policy for 2003was disclosed in 2002 Annual Report of
the Company. The details is: 20%~50% of the net profit to be realized in the year 2003 will be
used for profit distribution, 10%~50% of the undistributed profit at the end of 2002 will be
used for profit distribution in the year 2003. In fact, distribution proportion for 2003 proposed
by the Board of Directors accords with the estimated profit distribution proposal.
(ii) The Shareholders holding over 5% shares of the Company made no commitment on the
designated in the report period.
vi Engagement of Certified Public Accountants
In the report period, the Company engaged sequentially Pricewaterhouse Coopers Zhong Tian
CPAs Co., Ltd. and Pricewaterhouse Coopers CPAs as the auditing organizations of A share
and B share of the Company.
-18-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
In the report period, the expenses that the Company paid to the auditing organization of A
share and B share are RMB 1 million and RMB 0.5 million. And they conducted the other
expenses, such as evection and living.
The auditing organization has provided auditing service for the Company for continuous two
years.
vii Punishment
In the report period, the Company, the Board of Directors and its directors had never been
checked and given administrative punishment or circular notices of criticism by the CSRC nor
been condemned publicly by the Stock Exchange.
viii Other significant events
(i) The 1st Extraordinary Shareholders’ General Meeting of 2003 approved to change the name
of the Company from CSG Technology Holding Co., Ltd. to CSG Holding Co., Ltd.. And it
was completed changed in State Administration for Industry & Commerce, Shenzhen
Municipal office. It was published on Securities Time, China Securities Journal and Ta Kung
Pao dated 1 March 2003.
(ii) The Company changed the short form of stock to CSG A and CSG B on 24 October 2003.
It was published on Securities Time, China Securities Journal and Ta Kung Pao dated 24
October 2003.
(iii) On 17 February, China Northern Industry Shenzhen Corporation, the 2nd Director of the
Company, announced that they signed Transfer of Shares Agreement with China Northern
Industry Corporation, their parent company, on 18 November 2003. In the agreement, all legal
person’s shares 87,175,364 of the Company held by China Northern Industry Shenzhen
Corporation would be transferred to China Northern Industry Corporation when the transfer is
approved by State-owned Assets Supervision and Administration Commission of the State
Council. Above event were published on Securities Time, China Securities Journal and Ta
Kung Pao dated 17 & 19 February 2004.
X Financial Report
Attached hereafter.
XII Documents for Reference
i Original of Annual Report with the signature of CEO.
ii Financial statement with the signature and seal of the legal representative, CEO and the
chief financing supervisor.
iii Original of the Auditor’s Report with the seal of Pricewaterhouse Coopers Zhong Tian
CPAs, and the signature and seal of the certified public accountants.
iv Original of the Auditor’s Report from Pricewaterhouse Coopers CPAs.
v Original of the documents and public notices disclosed on the newspapers designated by
CSRC in the report period.
Board of Directors of
CSG Holding Co., Ltd.
12 March 2004
-19-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
REPORT OF THE INDEPENDENT AUDITORS
TO THE SHAREHOLDERS OF CSG HOLDING CO., LTD.
(incorporated in the People’s Republic of China with limited liability)
We have audited the accompanying consolidated balance sheet of CSG Holding Co., Ltd. (the “Company”)
and its subsidiaries (the “Group”) as of 31 December 2003 and the related consolidated income and cash
flow statements for the year then ended. These consolidated financial statements set out on pages 2 to 34
are the responsibility of the Company’s management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audit.
We conducted our audit in accordance with International Standards on Auditing. Those Standards require
that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion the consolidated financial statements give a true and fair view of the consolidated financial
position of the Group as of 31 December 2003 and of the consolidated results of its operations and its
consolidated cash flows for the year then ended in accordance with International Financial Reporting
Standards.
PricewaterhouseCoopers
Certified Public Accountants
Hong Kong, 12 March 2004
-20-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
CSG HOLDING CO., LTD.
CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2003
Notes 2003 2002
RMB’000 RMB’000
Sales 4 1,320,900 1,047,831
Cost of sales (845,531) (653,514)
Gross profit 475,369 394,317
Other operating income 14,742 26,031
Distribution costs (108,029) (90,141)
Administrative expenses (119,023) (112,167)
Other operating expenses (9,339) (6,183)
Profit from operations 5 253,720 211,857
Finance costs, net 6 (20,608) (17,578)
Profit before tax 233,112 194,279
Income tax expense 8 (17,182) (17,772)
Profit after tax 215,930 176,507
Minority interests 27 (13,298) (13,705)
Net profit 202,632 162,802
Earnings per share 9 RMB 0.30 RMB 0.24
The accompanying notes form an integral part of these financial statements.
-21-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
CSG HOLDING CO., LTD.
CONSOLIDATED BALANCE SHEET
AS OF 31 DECEMBER 2003
Notes 2003 2002
RMB’000 RMB’000
ASSETS
Non-current assets
Property, plant and equipment 11 2,064,436 1,692,554
Construction-in-progress 12 559,601 454,615
Land use rights 13 91,283 89,243
Intangible assets 14 (5,954) (7,089)
Available-for-sale investments 15 9,078 8,663
Deferred tax assets 23 927 446
2,719,371 2,238,432
Current assets
Inventories 16 103,887 93,819
Properties held for sale 17 231,558 246,972
Trade receivables 18 214,317 172,000
Other receivables and prepayments 38,154 38,327
Trading investments 859 500
Cash and cash equivalents 19 218,844 188,078
807,619 739,696
Total assets 3,526,990 2,978,128
EQUITY AND LIABILITIES
Shareholders’ equity
Share capital 24 676,975 676,975
Reserves 25 1,196,089 1,145,502
Retained earnings 26 259,138 188,639
2,132,202 2,011,116
Minority interests 27 91,272 76,035
Non-current liabilities
Borrowings 22 163,337 50,000
Current liabilities
Trade and other payables 20 337,869 273,473
Current tax liabilities 21 18,626 7,770
Borrowings 22 783,684 559,734
1,140,179 840,977
Total equity and liabilities 3,526,990 2,978,128
The accompanying notes form an integral part of these financial statements.
-22-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
CSG HOLDING CO., LTD.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2003
Statutory Statutory
common public
Share Capital reserve welfare Hedging Exchange Retained
Notes capital reserve fund fund reserve reserve earnings Total
RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000
Balance at 1 January 2002 676,975 927,897 115,803 76,689 - 1,063 138,341 1,936,768
Dividend relating to 2001 - - - - - - (88,007) (88,007)
Currency translation differences - - - - - (447) - (447)
Net profit for the year - - - - - - 162,802 162,802
Appropriation to reserve funds 25 - - 16,331 8,166 - - (24,497) -
Balance at 31 December 2002 and
1 January 2003 676,975 927,897 132,134 84,855 - 616 188,639 2,011,116
Dividend relating to 2002 10 - - - - - - (101,546) (101,546)
Capital exchange reserve
recognised in current year - 5 - - - - - 5
Net fair value gain in current year
relating to cash flow hedge - - - - 19,924 - - 19,924
Currency translation differences - - - - - 71 - 71
Net profit for the year - - - - - - 202,632 202,632
Appropriation to reserve funds 25 - - 20,391 10,196 - - (30,587) -
Balance at 31 December 2003 676,975 927,902 152,525 95,051 19,924 687 259,138 2,132,202
The accompanying notes form an integral part of these financial statements.
-23-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
CSG HOLDING CO., LTD.
CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2003
Notes 2003 2002
RMB’000 RMB’000
Cash flows from operating activities
Cash generated from operations 28 434,122 317,815
Interest paid (23,723) (24,312)
Income tax paid (16,324) (9,138)
Net cash from operating activities 394,075 284,365
Cash flows from investing activities
Purchase of property, plant and equipment (599,040) (467,208)
Purchase of land use rights (5,626) (6,206)
Purchase of intangible assets (185) (641)
Purchase of trading investments (359) -
Purchase of interests in subsidiaries from
minority shareholders - (3,880)
Proceeds from sale of property, plant and
equipment 754 27,000
Interest received 1,345 1,534
Net cash used in investing activities (603,111) (449,401)
Cash flows from financing activities
Proceeds from borrowings 1,841,546 1,324,688
Repayments of borrowings (1,504,259) (1,116,717)
Dividends paid to shareholders (101,146) (91,050)
Dividends paid to minority interests (11,653) (836)
Capital contributed by minority shareholders 13,592 36,221
Pledged bank deposits withdrawn 3,228 10,374
Net cash generated from financing activities 241,308 162,680
Effect of exchange rate changes 1,722 52
Net increase (decrease) in cash and cash
equivalents 33,994 (2,304)
Cash and cash equivalents at beginning of year 179,865 182,169
Cash and cash equivalents at end of year 19 213,859 179,865
The accompanying notes form an integral part of these financial statements.
-24-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2003
1. General information
CSG Holding Co., Ltd. (the “Company”) was incorporated in 1984 in the People’s Republic of
China (the “PRC”) as a joint venture enterprise under the laws of the PRC and was reorganised as a
joint stock limited company in 1991.
The name of the Company was changed from CSG Technology Holding Co., Ltd. to CSG Holding
Co., Ltd. in 2003.
The Company’s domestic shares (“A Shares”) and domestically listed foreign shares (“B Shares”)
have been listed on the Shenzhen Stock Exchange since 1992.
The Company and its subsidiaries (the “Group”) are principally engaged in the manufacture and
sales of glass and ceramics products and property development. The business activities of its
subsidiaries are shown in Note 29.
The registered address of the Company is as follows:
CSG Building,
No. 1 of the 6th Industrial Road, Shekou,
Shenzhen, the PRC.
2. Accounting policies
The principal accounting policies adopted in the preparation of these consolidated financial
statements are set out below:
A Basis of preparation
The consolidated financial statements have been prepared in accordance with International Financial
Reporting Standards (“IFRS”). The consolidated financial statements have been prepared under the
historical cost convention. This basis of accounting differs from that used in the statutory accounts of
the Company and its main subsidiaries (the “PRC Accounts”) which are prepared in accordance with
generally accepted accounting principles and relevant financial regulations applicable to enterprises
in the PRC (“PRC GAAP”).
The preparation of financial statements in conformity with generally accepted accounting principles
requires the use of estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period. Although these estimates
are based on management’s best knowledge of current events and actions, actual results ultimately
may differ from those estimates.
-25-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
2. Accounting policies (Continued)
B Group accounting
(1) Subsidiaries
Subsidiaries, which are those entities in which the Group has an interest of more than one half of the
voting rights or otherwise has power to govern the financial and operating policies are consolidated.
The existence and effect of potential voting rights that are presently exercisable or presently
convertible are considered when assessing whether the Group controls another entity.
Subsidiaries are consolidated from the date on which control is transferred to the Group and are no
longer consolidated from the date that control ceases. The purchase method of accounting is used to
account for the acquisition of subsidiaries. The cost of an acquisition is measured as the fair value of
the assets given up, shares issued or liabilities undertaken at the date of acquisition plus costs
directly attributable to the acquisition. Intercompany transactions, balances and unrealised gains on
transactions between group companies are eliminated; unrealised losses are also eliminated unless
cost cannot be recovered. Where necessary, accounting policies of subsidiaries have been changed to
ensure consistency with the policies adopted by the Group.
(2) Associates
Investments in associates are accounted for by the equity method of accounting. Under this method
the Company’s share of the post-acquisition profits or losses of associates is recognised in the
income statement and its share of post-acquisition movements in reserves is recognised in reserves.
The cumulative post-acquisition movements are adjusted against the cost of the investment.
Associates are entities over which the Group generally has between 20% and 50% of the voting
rights, or over which the Group has significant influence, but which it does not control. Unrealised
gains on transactions between the Group and its associates are eliminated to the extent of the
Group’s interest in the associates; unrealised losses are also eliminated unless the transaction
provides evidence of an impairment of the asset transferred. The Group’s investment in associates
includes goodwill (net of accumulated amortisation) on acquisition. When the Group’s share of
losses in an associate equals or exceeds its interest in the associate, the Group does not recognise
further losses, unless the Group has incurred obligations or made payments on behalf of the
associates.
C Foreign currency translation
(1) Measurement currency
Items included in the financial statements of each entity in the Group are measured using the
currency that best reflects the economic substance of the underlying events and circumstances
relevant to that entity (the “measurement currency”). The consolidated financial statements are
presented in Renminbi (“RMB”), which is the measurement currency of the Company.
-26-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
2. Accounting policies (Continued)
C Foreign currency translation (Continued)
(2) Transactions and balances
Foreign currency transactions are translated into the measurement currency using the exchange rates
prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the
settlement of such transactions and from the translation of monetary assets and liabilities
denominated in foreign currencies, are recognised in the consolidated income statement, except
when deferred in equity as qualifying cash flow hedges.
Translation differences on debt securities and other monetary financial assets measured at fair value
are included in foreign exchange gains and losses. Translation differences on non-monetary items
and available-for-sale investments are reported as part of the fair value gain or loss.
(3) Group companies
Income statements and cash flows of foreign entities are translated into the Group’s reporting
currency at average exchange rates for the year and their balance sheets are translated at the
exchange rates ruling on 31 December. Exchange differences arising from the translation of the net
investment in foreign entities are taken to shareholders’ equity. When a foreign entity is sold, such
exchange difference is recognised in the consolidated income statement as part of the gain or loss on
sale.
D Property, plant and equipment
Property, plant and equipment are stated at historical cost less accumulated depreciation and
impairment, if any. Cost includes transfers from equity of any gains/losses on qualifying cash flow
hedges of currency purchase costs.
Depreciation is calculated on the straight-line method to write off the cost amount of each asset to
their residual values over their estimated useful lives as follows:
Buildings 20 - 35 years
Machinery and equipment 10 - 20 years
Vehicles and others 8 - 10 years
Where the carrying amount of an asset is greater than its estimated recoverable amount, it is written
down immediately to its recoverable amount.
Gains and losses on disposals are determined by comparing proceeds with carrying amount and are
included in operating profit.
Interest costs on borrowings to finance the construction of property, plant and equipment are
capitalised during the period of time that is required to complete and prepare the asset for its
intended use. Other borrowing costs are expensed.
Repairs and maintenance are charged to the income statement during the financial period in which
they are incurred. The cost of major renovations is included in the carrying amount of the asset
when it is probable that future economic benefits in excess of the originally assessed standard of
performance of the existing asset will flow to the Group. Major renovations are depreciated over
the remaining useful life of the related asset.
-27-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
2. Accounting policies (Continued)
E Construction-in-progress
Construction-in-progress represents plant and properties under construction and is stated at cost.
This includes cost of construction, plant and equipment and other direct costs, including transfers
from equity of any gains or losses on qualifying cash flow hedges of currency purchase costs.
Construction-in-progress is not depreciated until such time as the relevant assets are completed and
put into its intended use.
F Land use rights
Land use rights are stated at cost less accumulated amortisation. Land use rights are amortised over
their lease terms using the straight-line method.
G Intangible assets
i. Computer software
The cost of acquisition of new software is capitalised and treated as an intangible asset if these costs
are not an integral part of the related hardware and will probably generate economic benefits
exceeding cost beyond one year. Software is amortised on a straight-line basis over a period of 5 to
10 years.
ii. Patents and licenses
Expenditure to acquire patents and licenses is capitalised and amortised on a straight-line basis over
the expected useful lives of not more than 15 years.
iii. Negative goodwill
Negative goodwill represents the excess of the fair value of the Group’s share of the net assets of the
acquired subsidiary/associate at the date of acquisition over the cost of an acquisition. Negative
goodwill is recognised in the consolidated income statement as follows:
(a) to the extent that negative goodwill relates to expected future losses and expenses that are
identified in the Group’s plan for the acquisition and can be measured reliably but which cannot
be accrued for at the date of acquisition, that portion of negative goodwill is recognised as
income when the future losses and expenses are recognised.
(b) the amount of negative goodwill not exceeding the fair values of acquired identifiable
non-monetary assets is recognised as income on a systematic basis over the remaining weighted
average useful life of the identifiable acquired depreciable assets.
(c) the amount of negative goodwill in excess of the fair values of acquired identifiable
non-monetary assets is recognised as income immediately.
Negative goodwill is presented as a deduction from intangible assets. Amortisation of negative
goodwill is offset against administrative expenses in the consolidated income statement.
-28-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
2. Accounting policies (Continued)
H Impairment of long lived assets
Property, plant and equipment, construction-in-progress and other non-current assets, including
intangible assets are reviewed for impairment losses whenever events or changes in circumstances
indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the
amount by which the carrying amount of the asset exceeds its recoverable amount which is the
higher of an asset’s net selling price and value in use. For the purposes of assessing impairment,
assets are grouped at the lowest level for which there are separately identifiable cash flows.
I Investments
The Group classified its investments in debt and equity securities into the following categories:
trading, held-to-maturity and available-for-sale. The classification is dependent on the purpose for
which the investments were acquired. Management determines the classification of its investments at
the time of the purchase and re-evaluates such designation on a regular basis. Investments that are
acquired principally for the purpose of generating a profit from short-term fluctuations in price are
classified as trading investments and included in current assets; for the purpose of these financial
statements short term is defined as three months. Investments with a fixed maturity that management
has the intent and ability to hold to maturity are classified as held-to-maturity and are included in
non-current assets, except for maturities within 12 months from the balance sheet date which are
classified as current assets; during the year the Group did not hold any investments in this category.
Investments intended to be held for an indefinite period of time, which may be sold in response to
needs for liquidity or changes in interest rates, are classified as available-for-sale; and are included in
non-current assets unless management has the express intention of holding the investment for less
than 12 months from the balance sheet date or unless they will need to be sold to raise operating
capital, in which case they are included in current assets.
Purchases and sales of investments are recognised on the trade date, which is the date that the Group
commits to purchase or sell the asset. Cost of purchase includes transaction costs. Trading and
available-for-sale investments are subsequently carried at fair value. Held-to-maturity investments
are carried at amortised cost using the effective yield method. Realised and unrealised gains and
losses arising from changes in the fair value of trading investments and of available-for-sale
investments are included in the income statement in the period in which they arise.
The fair value of investments are based on quoted bid prices or amounts derived from cash flow
models. Fair values for unlisted equity securities are estimated using applicable price/earnings or
price/cash flow ratios refined to reflect the specific circumstances of the issuer. Equity securities for
which fair values cannot be measured reliably are recognised at cost less impairment. When
securities classified as available-for-sale are sold or impaired, the accumulated fair value
adjustments are included in the income statement as gains and losses from investment securities.
J Operating leases
Leases where a significant portion of the risks and rewards of ownership are retained by the lessor
are classified as operating leases. Payments made under operating leases (net of any incentives
received from the lessor) are charged to the consolidated income statement on a straight-line basis
over the period of the lease.
Assets leased out under operating leases are included in property, plant and equipment in the
consolidated balance sheet. They are depreciated over their expected useful lives on a basis
consistent with similar owned property, plant and equipment. Rental income (net of any incentives
given to lessees) is recognised on a straight-line basis over the lease term.
-29-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
2. Accounting policies (Continued)
K Inventories
Inventories are stated at the lower of cost or net realisable value. Cost is determined using the
weighted average method. The cost of finished goods and work in progress comprises raw
materials, direct labour, other direct costs and related production overheads (based on normal
operating capacity) but excludes borrowing costs. Net realisable value is the estimated selling price
in the ordinary course of business, less the costs of completion and selling expenses.
L Properties held for sale
Properties held for sale are stated at the lower of cost or net realisable value. Cost of properties
held for sale comprises cost and interest of borrowings for the purpose of financing the construction
for the period prior to their being in a condition to enter into service. Net realisable value is
calculated based on the estimated selling price less all further costs of construction and the related
marketing expenses.
M Trade receivables
Trade receivables are carried at original invoice amount less provision made for impairment of these
receivables. A provision for impairment of trade receivables is established when there is an objective
evidence that the Group will not be able to collect all amounts due according to the original terms of
receivables. The amount of the provision is the difference between the carrying amount and the
recoverable amount, being the present value of expected cash flows, discounted at the market rate of
interest for similar borrowers.
N Cash and cash equivalents
Cash and cash equivalents are carried in the consolidated balance sheet at cost. For the purposes of
the consolidated cash flow statement, cash and cash equivalents comprise cash on hand, deposits
held at call with banks, other short-term highly liquid investments with original maturities of three
months or less, and bank overdraft.
O Borrowings
Borrowings are recognised initially at the proceeds received, net of transaction costs incurred.
Borrowings are subsequently stated at amortised cost using the effective yield method; any
difference between proceeds (net of transaction costs) and the redemption value is recognised in the
consolidated income statement over the period of the borrowings.
P Deferred income taxes
Deferred income tax is provided in full, using the liability method, on temporary differences arising
between the tax bases of assets and liabilities and their carrying amounts in the consolidated
financial statements. Currently enacted tax rates are used in the determination of deferred income
tax.
Deferred tax assets are recognised to the extent that it is probable that future taxable profit will be
available against which the temporary differences can be utilised.
-30-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
2. Accounting policies (Continued)
Q Employee benefits
(1) Pension schemes
The Group participates in defined contribution retirement schemes organised by the respective
municipal governments where the Group operates. The Group has no obligation beyond the
contribution which are calculated based on certain percentage of basic salary set by the
provincial government. The Group’s contribution to the defined contribution retirement
schemes are charged to the consolidated income statement when incurred.
(2) Bonus plans
A liability for employee benefits in the form of bonus plans is recognised in other provisions
when there is no realistic alternative but to settle the liability and at least one of the following
conditions is met:
- there is a formal plan and the amounts to be paid are determined before the time of issuing the
consolidated financial statements; or
- past practice has created a valid expectation by employees that they will receive a bonus and
the amount can be determined before the time of issuing the consolidated financial
statements.
Liabilities for bonus plans are expected to be settled within 12 months and are measured at the
amounts expected to be paid when they are settled.
R Revenue recognition
Revenue is recognised when it is probable that the economic benefit associated with the transaction
will flow to the Group and the amount of the revenue can be measured reliably. Revenue is
recognised on the following basis:
Revenue from the sale of goods is recognised when significant risks and rewards of ownership of the
goods are transferred to the buyer.
Revenue from sale of properties is recognised when the significant risks and rewards of ownership
of the properties have been transferred to customers and the bill of settlement has been submitted
and confirmed by customers.
Revenue from rendering of services is recognised based on the stage of completion determined by
reference to services performed to date as a percentage of total services to be preformed.
Interest income is recognised on a time proportion basis, taking account of the principal outstanding
and the effective rate over the period to maturity, when it is determined that such income will accrue
to the Group.
S Government subsidies
Subsidies from the government are recognised at their fair value where there is a reasonable
assurance that the subsidies will be received and the Group will comply with all attached conditions.
Government grants relating to costs are deferred and recognised in the income statement over the
period necessary to match them with the costs they are intended to compensate.
-31-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
2. Accounting policies (Continued)
T Dividends
Dividends are recorded in the Group’s consolidated financial statements in the period in which they
are approved by the Group’s shareholders.
U Segment reporting
Business segments provide products or services that are subject to risks and returns that are different
from those of other business segments. Geographical segments provide products or services within
a particular economic environment that is subject to risks and returns that are different from those of
components operating in other economic environments.
V Comparatives
Where necessary, comparative figures have been adjusted to conform to changes in presentation in
the current year.
W Financial assets and liabilities
Financial assets and financial liabilities carried on the balance sheet include cash and bank balances,
investments, trade receivables, other receivables and prepayments, trade and other payables and
borrowings. Investments, trade receivables and borrowings are stated at carrying amounts
determined in accordance with Notes 2(I), 2(M) and 2(O) respectively. Other financial assets and
financial liabilities are stated at cost.
3. Financial risk management
A Credit risk
The carrying amount of cash and cash equivalents and trade receivables represented the Group’s
maximum exposure to credit risk in relation to these financial assets.
Cash is placed with reputable banks in the PRC. Majority of the Group’s trade receivables relate to
sales of goods to third party customers. The Group performs ongoing credit evaluations of its
customers’ financial condition and generally does not require collateral on trade receivables. The
Group maintains a provision for doubtful debts and actual losses have been within management’s
expectation.
No other financial assets carry a significant exposure to credit risk.
B Currency risk
Substantially all of the revenue-generating operations of the Group are transacted in Renminbi, which
is not freely convertible into foreign currencies.
The Group hedges the foreign currency exposure of its contract commitments to purchase certain
plant and equipment payable in Euro. The forward contracts used in its programme mature in twelve
months or less, consistent with the related purchase commitments.
-32-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
3. Financial risk management (Continued)
C Interest rate risk
The Group has no significant interest-bearing assets but borrowed substantial amount of short-term
loans from banks at fixed rates. The interest rates of short-term loans of the Group are disclosed in
Note 22.
D Fair values
The carrying amounts of the following financial assets and liabilities approximate to their fair values:
bank balances and cash, investments, trade receivables and payables, other receivables and payables,
short-term borrowings and long-term borrowings. Information on the fair values of borrowings is
included in Note 22.
Fair value estimates are made at a specific point in time and are based on relevant market information.
These estimates are subjective in nature and involved uncertainties and matters of significant
judgment and therefore cannot be determined with precision. Changes in valuation methods and
assumptions could significantly affect the estimates.
E Accounting for derivative financial instruments and hedging activities
The Group designates hedges of firm commitments to purchase certain plant and equipment as cash
flow hedges which are initially recognised in the balance sheet at cost and subsequently are
remeasured at their fair value. Changes in the fair value of hedge that are highly effective, are
recognised in equity. Where the firm commitments result in the recognition of an asset or of a liability,
the gains and losses previously deferred in equity are transferred from equity and included in the
initial measurement of the cost of the asset. Otherwise, amounts deferred in equity are transferred to
the income statement and classified as revenue or expense in the same periods during which the
hedged firm commitment affects the income statement.
When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge
accounting under IAS 39, any cumulative gain or loss existing in equity at that time remains in equity
and is recognised when the committed transaction is ultimately recognised in the income statement.
When a committed transaction is no longer expected to occur, the cumulative gain or loss that was
reported in equity is immediately transferred to the income statement.
The Group documents at the inception of the transaction the relationship between hedging
instruments and hedged items, as well as its risk management objective and strategy for undertaking
various hedge transactions. This process includes linking all hedges to specific firm commitments.
The Group also documents its assessment, both at the hedge inception and on an ongoing basis, of
whether the hedge are highly effective in offsetting changes in cash flows of hedged items.
The fair values of hedge of firm commitment to purchase plant and equipment are included in the
ending balance of the account of other receivables and prepayments. Movements on the hedging
reserve in shareholders’ equity are shown in the consolidated statement of changes in shareholders’
equity.
-33-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
4. Sales
(a) Business segment
Sales, as disclosed net of applicable business tax and value-added tax, comprise:
2003 2002
RMB’000 RMB’000
Sales of glass products 1,198,944 947,214
Sales of ceramics products 53,195 44,398
Sales of properties 39,667 42,688
Glass installation service revenue 29,094 13,531
1,320,900 1,047,831
Business segment information is not presented as the sales of glass products accounted for more than
90% (2002: more than 90%) of the consolidated revenue and results of the Group.
(b) Geographical segment
The Group’s activities are carried out and assets are located predominantly in the PRC.
Sales for the year, by locations of customers, are analysed as follows:
2003 2002
RMB’000 RMB’000
PRC 1,156,459 806,652
United States 57,492 83,762
Australia 26,847 19,968
Others 80,102 137,449
1,320,900 1,047,831
-34-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
5. Profit from operations
The following items have been included in arriving at profit from operations:
2003 2002
RMB’000 RMB’000
Inventories cost (included in cost of sales) 845,531 653,514
Depreciation on property, plant and equipment 129,822 105,767
Impairment of property, plant and equipment * 1,674 1,978
Impairment of construction-in-progress* 5,244 -
Loss/(Profit) on disposals of property, plant and equipment * 393 (4,084)
Amortisation of land use rights # 3,586 3,387
Amortisation of intangible assets #
- negative goodwill (1,586) (1,424)
- other intangible assets 636 601
Write-off of negative goodwill # - (1,447)
Provision for doubtful receivables # 2,335 515
Provision/(Write back of provision) for obsolescence of
inventories # 2,485 (122)
(Write back of impairment charge)/Impairment charge for
available-for-sale investments * (415) 455
Write-back of net realisable value provision for properties
held for sale # (7,843) (6,710)
Government subsidy for sales of properties (2,690) -
Staff costs (Note 7) 139,331 104,839
* included in other operating income or expenses.
# included in administrative expenses.
6. Finance costs, net
2003 2002
RMB’000 RMB’000
Interest payable on bank borrowings (23,547) (24,263)
Less: interest capitalised in construction-in-progress (Note
12) 4,260 3,562
Interest expense (19,287) (20,701)
Interest income 1,345 1,534
Net foreign exchange transaction gains/(losses) (434) 3,194
Other finance charges (2,232) (1,605)
(20,608) (17,578)
-35-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
7. Staff costs
2003 2002
RMB’000 RMB’000
Wages and salaries 106,266 80,515
Staff and workers’ welfare 24,264 18,540
Retirement scheme contributions (Note (a)) 8,801 5,784
139,331 104,839
(a) The Company and its domestic subsidiaries participate in certain defined contribution
retirement schemes managed by governmental organisation. According to the relevant
provisions, these companies and their employees are required to make contributions to local
governmental organisation at specified rates, depending on the respective place of
incorporation, based on the basic salaries of the employees. The portion of expenses
contributed by the Group is charged to the consolidated income statement.
The average number of employees in 2003 was 3,063 (2002: 2,431).
8. Income tax expense
2003 2002
RMB’000 RMB’000
Current tax 17,663 13,185
Deferred tax (Note 23) (481) 4,587
17,182 17,772
In accordance with the prevailing Enterprise Income Tax (“EIT”) regulations, the Company and its
subsidiaries in the PRC are subject to income tax at rates of 15% or 33%, depending on their
respective place of incorporation. Subsidiaries located abroad are subject to tax rates of their place
of incorporation.
Those subsidiaries that are enterprises with foreign investment in the PRC and meet certain criteria
are entitled to full exemption from EIT for the first two years and a 50% reduction in EIT for the
following three years, commencing from the first profitable year after offsetting all tax losses carried
forward from the previous years.
-36-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
8 Income tax expense (Continued)
The reconciliation of the statutory tax rates to the effective tax rate is as follows:
2003 2002
RMB’000 RMB’000
Profit before tax 233,112 194,279
Tax calculated at tax rates of 15 to 33%
(2002: 15 to 33%) 32,805 29,142
Tax benefits arising from preferential policies (21,862) (19,060)
Expenses not deductible for tax purposes 591 495
Tax losses on certain subsidiaries not recognised as
deferred tax assets 6,129 2,608
Temporary difference in recognition of income and
expenses (481) 4,587
17,182 17,772
9. Earnings per share
Basic earnings per share amount is calculated by dividing the net profit attributable to shareholders by
the weighted average number of ordinary shares in issue during the year.
2003 2002
Net profit attributable to shareholders (RMB) 202,632,000 162,802,000
Weighted average number of ordinary shares in issue
(Number) 676,975,000 676,975,000
Basic earnings per share (RMB per share) 0.30 0.24
The Company has no dilutive potential shares and diluted earnings per share amount is not presented.
10. Dividend per share
Pursuant to the Board resolution passed on 12 March 2004, a dividend in respect of 2003 of RMB
0.18 (2002: RMB0.15) per share amounting to a total of RMB121,856,000 (2002: RMB101,546,000)
was proposed. These consolidated financial statements do not reflect this dividend payable, which
will be accounted for in shareholders’ equity as an appropriation of retained earnings in the year
ending 31 December 2004.
-37-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
11. Property, plant and equipment
Machinery and Vehicles and
Buildings equipment others Total
RMB’000 RMB’000 RMB’000 RMB’000
Opening net book amount 398,501 1,227,211 66,842 1,692,554
Transfer from construction-in-progress 59,697 439,619 3,904 503,220
Additions 8,725 10,331 8,683 27,739
Adjustments/Reclassifications (Note (b)) 5,078 (26,063) (5,449) (26,434)
Disposals (691) (135) (321) (1,147)
Depreciation charge (14,661) (105,098) (10,063) (129,822)
Impairment charge (Note (a)) (1,674) - - (1,674)
Closing net book amount 454,975 1,545,865 63,596 2,064,436
At 31 December 2003
Cost 547,054 2,054,864 138,960 2,740,878
Accumulated depreciation (86,445) (506,727) (75,291) (668,463)
Provision for impairment (5,634) (2,272) (73) (7,979)
Net book amount 454,975 1,545,865 63,596 2,064,436
At 31 December 2002
Cost 481,322 1,625,486 139,659 2,246,467
Accumulated depreciation (78,861) (395,984) (72,744) (547,589)
Provision for impairment (3,960) (2,291) (73) (6,324)
Net book amount 398,501 1,227,211 66,842 1,692,554
(a) The impairment charge was mainly resulted from the change in glass-manufacturing
technologies. The recoverable amount (the higher of the value in use or net selling price) was
determined at the cash-generating unit level and represented the net selling price, determined
by reference to market prices for equivalent or similar assets.
(b) The adjustments included a discount of RMB26,434,000 received for purchases made in
previous years. The discount was offered by the supplier to settle a quality issue.
12. Construction-in-progress
2003 2002
RMB’000 RMB’000
Opening net book amount 454,615 169,755
Additions 609,190 435,922
Capitalised borrowing costs (Note 6) 4,260 3,562
Transfer to property, plant and equipment (503,220) (154,624)
Impairment charge (5,244) -
559,601 454,615
Represented by:
Cost at end of the year 564,845 454,615
Provision for impairment (5,244) -
Net book amount 559,601 454,615
The borrowing costs are calculated at 3.17% (2002: 3.15%) per annum which represented the
weighted average of interest rate on the loans used to finance the projects.
Full impairment provision was made for those equipment with quality issue.
-38-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
13. Land use rights
2003 2002
RMB’000 RMB’000
Opening net book amount 89,243 86,424
Additions 5,626 6,206
Amortisation charge (3,586) (3,387)
Closing net book amount 91,283 89,243
Represented by:
Cost at end of the year 121,185 115,559
Accumulated amortisation at end of the year (29,902) (26,316)
Net book amount 91,283 89,243
Land use rights comprise fees paid for acquiring the rights to use the land where the Group’s factory
buildings are located.
Payments for land use rights represent prepaid lease payments for the land and are recognised as an
expense on a straight-line basis over the period of use of the rights ranging from 27 to 50 years. The
period of use of a land use right is the land use period granted according to the land use right
certificate. As of 31 December 2003, the Group had no significant future lease payment obligations
in respect of the above land use rights.
14. Intangible assets
Computer Patents and Negative
software licenses goodwill Total
RMB’000 RMB’000 RMB’000 RMB’000
Opening net book amount 1,647 4,097 (12,833) (7,089)
Additions 185 - - 185
Amortisation charge (325) (311) 1,586 950
Closing net book amount 1,507 3,786 (11,247) (5,954)
At 31 December 2003
Cost 3,870 4,552 (17,075) (8,653)
Accumulated amortisation (2,363) (766) 5,828 2,699
Net book amount 1,507 3,786 (11,247) (5,954)
At 31 December 2002
Cost 3,685 4,552 (17,075) (8,838)
Accumulated amortisation (2,038) (455) 4,242 1,749
Net book amount 1,647 4,097 (12,833) (7,089)
-39-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
15. Available-for-sale investments
2003 2002
RMB’000 RMB’000
Unlisted investments in the PRC:
Opening net book amount 8,663 9,118
Impairment charge/(Write back of impairment charge) 415 (455)
Closing net book amount 9,078 8,663
Represented by:
Cost at end of the year 25,499 25,499
Provision for impairment in value at end of the year (16,421) (16,836)
Net book amount 9,078 8,663
No quoted market prices are available for the above unlisted companies. The directors of the
Company are of the opinion that the carrying value of the long-term investments approximated their
recoverable amount as of year end.
16. Inventories
2003 2002
RMB’000 RMB’000
Raw materials (at cost) 55,655 47,569
Work-in-progress (at cost) 4,645 5,698
Finished goods (at cost) 45,777 43,259
106,077 96,526
Less: provision (2,190) (2,707)
103,887 93,819
As at 31 December 2003, finished goods of RMB1,296,648 (2002: RMB12,031,000) were stated at
net realisable value; raw materials of RMB1,583,136 (2002: RMB3,217,000) were stated at net
realisable value and none of work-in-progress (2002: RMB78,000) were stated at net realisable value.
-40-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
17. Properties held for sale
2003 2002
RMB’000 RMB’000
Opening net book amount 246,972 279,333
Additions 14,823 -
Sale (38,080) (39,071)
Write back of net realisable value provision 7,843 6,710
Closing net book amount 231,558 246,972
Represented by:
Cost at end of the year 405,193 428,450
Provision for net realisable value at end of the year (173,635) (181,478)
Net book amount 231,558 246,972
All properties are stated at net realisable value. The provision for net realisable value of properties
held for sale was determined by the directors based on the net selling price of similar properties with
reference to the property market.
Certain properties held for sale were rented to third party tenants during the year. The rental income
derived was included in other operating income. The net book value of these properties as at 31
December 2003 amounted to RMB35,700,000 (2002: RMB62,158,000).
18. Trade receivables
2003 2002
RMB’000 RMB’000
Accounts receivable 192,457 177,081
Notes receivable 33,174 8,742
225,631 185,823
Less: provision for doubtful accounts (11,314) (13,823)
214,317 172,000
19. Cash and cash equivalents
For the purposes of the cash flow statement, cash and cash equivalents comprise the following:
2003 2002
RMB’000 RMB’000
Cash in hand 298 283
Cash at banks 218,546 187,795
218,844 188,078
Less: pledged bank deposits (Note (a)) (4,985) (8,213)
Cash and cash equivalents 213,859 179,865
(a) At 31 December 2003, bank deposits of RMB4,985,000 (2002: RMB8,213,000) were pledged to
banks as security for property mortgage loans granted by the banks to customers of the Group.
-41-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
20. Trade and other payables
2003 2002
RMB’000 RMB’000
Trade payable 111,699 99,076
Notes payable 46,041 21,396
Payable for construction work and purchase of
equipment 77,538 79,393
Deposits from customers 30,926 22,618
Salary payable and welfare payable 13,874 11,979
Accruals 32,291 17,765
Dividend payable 840 440
Others 24,660 20,806
337,869 273,473
21. Current tax liabilities
2003 2002
RMB’000 RMB’000
Provision for income tax 5,649 4,310
Value-added tax payable 10,271 888
Business tax payable 1,639 1,844
Others 1,067 728
18,626 7,770
22. Borrowings
2003 2002
RMB’000 RMB’000
Current
- Bank loans 783,684 559,734
Non-current
- Bank loans 163,337 50,000
947,021 609,734
As of 31 December 2003, all borrowings were unsecured.
2003 2002
RMB’000 RMB’000
Interests on bank loans are:
- At fixed rates 822,749 609,734
- At floating rates 124,272 -
947,021 609,734
-42-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
22. Borrowings (Continued)
The effective interest rates of these bank loans, including subsidised loans of RMB 60,000,000 with
interest rate of 4.94% to 6% per annum for which the interest charge were borne by Shenzhen
Finance Bureau, were ranging from 1.74% to 6% (2002: 4.54% to 6%).
The carrying amounts of borrowings approximate their fair values. The fair values are based on
discounted cash flows using a discount rate based upon the borrowing rates which the directors
expect would be available to the Group at the balance sheet date.
Maturity of non-current bank loans:
2003 2002
RMB’000 RMB’000
Between 1 and 2 years 116,038 50,000
Between 2 and 3 years 47,299 -
163,337 50,000
As at 31 December 2003, the Group has unused bank facilities totalling RMB1,241,300,000
(2002:RMB751,400,000).
23. Deferred tax assets
Movements of deferred tax assets are as follows:
Credit (charged) to
At consolidated income At
1 January 2003 statement 31 December 2003
RMB’000 RMB’000 RMB’000
Provision for doubtful receivables 166 20 186
Provision for obsolescence of inventory - 253 253
Provision for impairment of construction-in
progress - 393 393
Provision for impairment of property, plant and
equipment 280 (185) 95
446 481 927
Certain companies of the Group had unused tax losses totalling RMB25,413,000 (2002:
RMB17,387,000) for which no deferred tax asset was recognised in the consolidated balance sheet
due to the uncertainty of its recoverability. Apart from this, there were no material unprovided
deferred tax assets and liabilities at the balance sheet dates.
-43-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
24. Share capital
31 December 2003 and 2002
Number of
Authorised, issued and fully paid shares ’000 RMB’000
Unlisted shares
Shares owned by domestic legal persons 270,757 270,757
Listed shares
A Shares 107,166 107,166
B Shares 299,052 299,052
406,218 406,218
676,975 676,975
All shares of the Company have a par value of RMB1 each and carry equal rights except for the
currency in which dividend is payable.
25. Reserves
In accordance with relevant PRC regulations applicable to joint stock limited companies by shares
and the Articles of Association of the companies within the Group, the Group is required to allocate
its profit after tax to the following reserves:
(a) Statutory common reserve fund
Each year to transfer 10% of the profit after tax as reported under the PRC Accounts to the statutory
common reserve fund until the balance reaches 50% of the paid-up share capital. This reserve can
be used to make up prior years’ losses or to increase share capital. Except for the reduction of losses
incurred, any other usage should not result in this reserve balance falling below 25% of the registered
capital.
(b) Statutory public welfare fund
Each year to transfer between 5% to 10% of the profit after tax as reported under the PRC Accounts
to the statutory public welfare fund which is restricted to finance capital expenditure for staff welfare
facilities which are owned by the Group. The statutory public welfare fund is not available for
distribution to shareholders (except in liquidation). Once the capital expenditure on staff welfare
facilities has been made, an equivalent amount will be transferred from the statutory public welfare
fund to the discretionary common reserve fund.
For the year ended 31 December 2003, the directors of the Company proposed that 10% and 5%
(2002: 10% and 5%) of the net profit as reported in the PRC Accounts be appropriated to statutory
common reserve fund and statutory public welfare fund respectively totalling RMB30,587,000 (2002:
RMB24,497,000). The resolution is subject to approval by shareholders in the coming annual
general meeting.
(c) Discretionary common reserve fund
The discretionary common reserve fund can be set up by means of appropriation from the retained
profits or transfer from the statutory public welfare fund. Subject to the approval of shareholders in
general meeting, the reserve can be used to make up any losses, to increase share capital or to pay
dividends.
The Group has not made any appropriation from the retained profits or transfer any amount from the
statutory public welfare fund to the discretionary common reserve fund during the year.
-44-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
26. Retained earnings
Pursuant to PRC regulations and the Company’s Articles of Association, the profit available for
distribution as dividends is determined based on the lower of the distributable profits as reported in
the PRC statutory financial statements and the distributable profit adjusted according to IFRS.
27. Minority interests
2003 2002
RMB’000 RMB’000
At 1 January 76,035 34,066
Capital contribution 13,592 36,221
Disposal to the Group - (7,243)
Share of net profit of subsidiaries 13,298 13,705
Dividend (11,653) (714)
At 31 December 91,272 76,035
28. Cash generated from operations
2003 2002
RMB’000 RMB’000
Net profit 202,632 162,802
Adjustments for:
Minority interests 13,298 13,705
Income tax expense 17,182 17,772
Depreciation 129,822 105,767
Amortisation and write-off of intangible assets (950) (2,270)
Amortisation of land use rights 3,586 3,387
Loss/(Profit) on disposals of property, plant and equipment 393 (4,084)
Impairment charge for property, plant and equipment 1,674 1,978
Impairment charge for construction-in-progress 5,244 -
Write back of net realisable value provision for properties
held for sale (7,843) (6,710)
(Write back of impairment charge)/Impairment charge for
available-for-sale investments (415) 455
Provision/(Write back of provision) for obsolescence of
inventories 2,485 (122)
Provision for doubtful receivables 2,335 515
Interest expense 19,287 20,701
Interest income (1,345) (1,534)
387,385 312,362
Changes in working capital:
Inventories (12,553) (5,719)
Properties held for sale 23,257 39,071
Trade receivables (44,652) (15,594)
Other receivables and prepayments 20,173 7,737
Trade and other payables 60,512 (20,042)
434,122 317,815
-45-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
29. Principal subsidiaries
As of 31 December 2003, the Company has direct/indirect interest in the following principal
subsidiaries:
Percentage
Place of of equity interest
Name incorporation Principal activities held
2003 2002
Shenzhen CSG Southern Star Glass Processing Co., Ltd. PRC Glass processing 100% 100%
Shenzhen CSG Architectural Glass Co., Ltd. PRC Production of architectural glass 100% 100%
Hainan CSG Industrial Development Co., Ltd. PRC Property development 100% 100%
CSG (Wuhan) Industrial Development Co., Ltd. PRC Property development 100% 100%
CSG (Australia) Pty. Limited Australia Glass trading 100% 100%
Shenzhen CSG Spandrel and Tempglass Co., Ltd. PRC Production of colour-coated glass 100% 100%
Shenzhen CSG Structure Ceramics Co., Ltd. PRC Production of structural ceramic products 100% 100%
Shenzhen CSG Curtain Wall Engineering Co., Ltd. PRC Glass curtain wall installation 100% 100%
Shenzhen CSG Electronic Co., Ltd. PRC Production of electronic ceramic products 100% 100%
Shenzhen CSG Float Glass Co., Ltd. PRC Production of float glass 100% 100%
Shenzhen CSG Automotive Glass Co., Ltd. PRC Production of automotive glass 100% 100%
Sichuan CSG Industrial Development Co., Ltd. PRC Property development 100% 100%
Hainan Wen Chang CSG Silica Sand Mine Co., Ltd. PRC Mining of silica sand 100% 100%
Beihai CSG Real Estate Development Co., Ltd. PRC Property development 100% 100%
Tianjin CSG Industrial Development Co., Ltd. PRC Property development 100% 100%
Shenzhen CSG Wellight Coating Glass Co., Ltd. PRC Production of coated glass and mirrors 100% 100%
Shenzhen CSG Display Technology Co., Ltd. PRC Production of monitors 75% 75%
Shenzhen Hong Da Mirrors Limited PRC Production of glass mirrors 100% 100%
Shenzhen CSG Safety Glass Co., Ltd. PRC Production of safety glass 100% 100%
Shenzhen CSG Wellight Conductive Coating Co., Ltd. PRC Production of conductive glass products 70% 70%
Tianjin CSG Architectural Glass Company Limited PRC Production of special floating glass and 75% 61%
specially processed glass (not yet
commenced operation)
Hainan CSG Property Management Co., Ltd. PRC Property management 100% 100%
Guangzhou CSG Glass Company Limited PRC Production of specially processed glass (not 75% -
yet commenced operation)
CSG (HK) Limited Hong Kong Glass trading 100% -
(Names of those subsidiaries incorporated in the PRC are direct translation of their Chinese names.)
-46-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
30. Commitments
As at 31 December 2003, capital expenditure contracted for but not recognised in the consolidated
financial statements is as follows:
2003 2002
RMB’000 RMB’000
Purchase of property, plant and equipment 747,253 246,106
Purchase of patents 2,610 -
749,863 246,106
31. Significant related party transactions
Significant related party transactions and balances with Total Logistics (Shenzhen) Co., Ltd., a
company controlled by a major shareholder, are as follows:
2003 2002
RMB’000 RMB’000
Transportation fee for the year 16,953 7,718
Balance included in accounts payables at year end 8,249 3,874
These transactions were carried out at ordinary course of business and at market prices. The amount
due is payable in accordance with the terms of the contracts.
32. Approval of financial statements
These financial statements have been approved for issue by the Board of Directors on 12 March 2004.
-47-
CSG HOLDING CO., LTD. 2003 ANNUAL REPORT
SUPPLEMENTARY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2003
The impact of IFRS adjustments on PRC statutory financial statements are as follows:
Net consolidated profit Net consolidated assets
for the year ended as at
31 December 2003 31 December 2003
RMB’000 RMB’000
As per the PRC statutory financial statements 203,910 2,111,812
Impact of IFRS adjustments:
Recognition of deferred income tax 481 927
Derecognition of deferred pre-operating
expenses (3,638) (4,066)
Recognition of sales of properties based on
transfer of title 1,879 3,605
Recognition of fair value gain on cash flow
hedge - 19,924
After IFRS adjustments 202,632 2,132,202
-48-