东旭光电(000413)宝石B2003年年度报告摘要(英文版)
功成名就 上传于 2004-04-22 06:09
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic
Glass Co., Ltd.
§1 Important notes
1.1 The Board of Directors and the directors of the Company hereby warrant that there are no misstatement,
misleading representation or important omissions in this report and shall assume joint and several liability
for the authenticity, accuracy and completeness of the contents hereof. The summary of this annual report is
selected from the annual report. If investors intend to know the detailed contents, they should read the full
text of the annual report.
1.2 No director declares inability to warrant or objection to the authenticity, accuracy and completeness of
the content of the annual report.
1.3. All directors attended the board meeting.
1.4.Pricewaterhouse Coopers Zhongtian Certified Public Accountants Co., Ltd. issued unqualified auditors'
report with no explanatory notes for the Company.
1.3 The board chairman of the Company Mr. Dong Qingxiang, general manager Mr. Song Hongbo and
chief accountant Mr. Zhou Yumao represent and warrant the financial report in this annual report is true and
complete.
§2 Basic Information
2.1 Basic information
Stock abbreviation Baoshi A, Baoshi B
Stock code 000413、200413
Stock exchange
Shenzhen Stock Exchange
for listing
Registered address No.9, Huanghe Road, Shijiazhuang High-tech Industrial Development Area,
and business Shijiazhuang, Hebei Province
address
Zip code 050035
Website Nil
E-mail baoshi@mx.hebei.net.cn
2.2 Contact person and contact manner
Board secretary Securities affair representative
Name Luo Lina Wang Hua
No.2, Huaqing Street, Zhongshan East No.2, Huaqing Street, Zhongshan East
Contact address Road, Shijiazhuang, Hebei Province(the Road, Shijiazhuang, Hebei Province(the
Securities Dept. of the Company) Securities Dept. of the Company)
Tel 0311-6044705 0311-6044705
Fax 0311-6041503 0311-6041503
E-mail bsdz@heinfo.net bsdz@heinfo.net
§3 Highlights of Accounting Data and Financial Indicators
-1-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
3.1 Main accounting data
Unit: RMB
2003 (the report 2002 (the previous Increase/decrease
2001
year) year) (%)
Income from key
80,896,915.00 53,621,716.00 50.87% 62,388,165.00
business
Total profit 25,976,164.00 35,201,642.00 -26.21% 51,326,150.00
Net profit 22,070,871.00 29,198,154.00 -24.41% 39,390,980.00
Net profit after
deducting
8,228,582.00 31,199,627.00 -73.63% 41,703,438.00
non-recurring gains
and losses
End of 2003 End of 2003 Increase/decrease
End of 2001
(End of report (End of previous (%)
year) year)
Total assets 1,412,218,041.00 1,505,567,156.00 -6.20% 1,538,478,066.00
Shareholders'
equity (not
599,526,291.00 577,455,420.00 3.82% 547,155,173.00
including minority
interests)
Net cash flow from
-171,489,155.00 -22,862,978.00 -- -83,467,597.00
operating activities
3.2 Main financial indicators
Unit: RMB
2003 (the report 2002 (the previous Increase/decrease
2001
year) year) (%)
Earnings per share 0.058 0.076 -23.68% 0.103
Earnings per
share(In case of
change of share
capital, EPS is to 0.058 -- -- --
be calculated
according to new
share capital)
Return on net
3.68% 5.06% -27.27% 7.20%
assets
Return on net
assets calculated
on basis of net
profit after 1.37% 5.40% -74.63% 7.62%
deducting
non-recurring gains
and losses
Net cash flow per
share from -0.45 -0.06 -- -0.218
operating activities
End of 2003 End of 2002 Increase/decrease
End of 2001
(End of report (End of previous (%)
year) year)
Net assets per
1.57 1.51 3.78% 1.43
share
Net assets per
share after 1.54 1.49 3.36% 1.41
adjustment
3.3 Difference of domestic and foreign accounting standards
√applicable□not applicable
-2-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Domestic accounting standards Overseas accounting standards
Net profit 2,207.09 2,207.09
Notes to There was no adjustment for the difference between the items stated pursuant to domestic
difference and international accounting standards in the report year.
§ 4 Particulars about the Changes of Share Capital and
Shareholders
4.1 Schedule of Change in Share Capital
Unit: shares
Before this change Increase or decrease this After this change
time (+/-)
I. Non-negotiable shares
1. Promoter's shares 233,410,500 0 233,410,500
Of which: State-owned
230,410,500 0 230,410,500
shares
Domestic corporate
3,000,000 0 3,000,000
shares
Overseas corporate
0 0
shares
Others 0 0
2. Raised corporate
4,500,000 0 4,500,000
shares
3. Staff shares 0 0
4. Preferred shares or
17,100 0 17,100
others
Total non-negotiable
237,927,600 0 237,927,600
shares
II. Negotiable shares
1. RMB common shares 45,072,400 0 45,072,400
2. Domestically listed
100,000,000 0 100,000,000
foreign-capital shares
3. Overseas listed
0 0
foreign-capital shares
4. Others 0 0
Total negotiable shares 145,072,400 0 145,072,400
III. Total shares 383,000,000 0 383,000,000
4.2 Table of shareholding of the top ten shareholders
Total number of
shareholders at the end of 40,194
the report period
Particulars about the shareholding of the top ten shareholders
Name of shareholder Increase Number of Propo Type of share Quantity Nature of
(full name) or shares held rtion (Negotiable or of shareholder
decrease at the end of (%) non-negotiable) pledged (state-owned
in the year or frozen shareholder or
year (shares) shares foreign
(shares) (shares) shareholder)
-3-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Shijiazhuang Baoshi
230,410,50 State-owned
Electronic Group Co., 0 60.16 Non-negotiable 8,965,517
0 shareholder
Ltd.
DIAWA SECS SMBC
Shareholders
HONG KONG 0 6,500,000 1.70 Negotiable Unknown
of B shares
LTD-CLIENTS
China Electronic 2,000,000 0.52
State-owned
Import and Export 0 Non-negotiable Unknown
shareholder
Corporation
Zhonghua Hebei 0 1,000,000 0.26
State-owned
Import and Export Non-negotiable Unknown
shareholder
Co.
Shijiazhuang Trust 1,000,000 0.26 State-owned
0 Non-negotiable Unknown
Investment Co. shareholder
99,700 543,400 0.14 Shareholders
Jiang Fengmei Negotiable Unknown
of B shares
57,800 539,762 0.14 Shareholders
Chen Yongquan Negotiable Unknown
of B shares
Shanghai Yibaoxing 0 473,500 0.12 State-owned
Non-negotiable Unknown
Trade Co., Ltd. shareholder
466,000 0.12 Shareholders
Wang Ximing Unknown Negotiable Unknown
of B shares
420,000 0.11 Shareholders
Zhang Sheng Unknown Negotiable Unknown
of B shares
Notes to the related relationship The related relation between the top ten shareholders is unknown.
between the top ten shareholders They are not persons taking concerted action specified in Regulations
or their concerted action on the Information Disclosure of the Change of Shareholding of
Shareholders of Listed Companies.
Particulars about the shareholding of the top ten shareholders
Name of shareholder (full name) Number of shares held at the end Type(A、B and H shares or
of year (shares) other)
DAIWA SECS SMBC HONG 6,500,000
KONG LTD-CLIENTS B shares
Jiang Fengmei 543,400
B shares
Chen Yongquan 539,762
B shares
Shanghai Yiboxing Trade Co., Ltd 473,500
A shares
466,000
Wang Ximing
B shares
420,000
Zhang Sheng
B shares
Shanghai Hong Kong Wanguo 419,358
Securities B shares
Wu Sumei 394,200
B shares
Zhong Peijin 379,900
B shares
Beijing Licheng Investment 365,800
Management Co., Ltd A shares
Notes to the relation between the top The relation between the top ten shareholders is unknown.
ten shareholders holding negotiable
shares:
4.3 Introduction of the controlling shareholder and actual controller
4.3.1 Change of the controlling shareholder and actual controller
□ applicable√ not applicable
-4-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
4.3.2 Particulars about the controlling shareholder and other actual controller
The controlling shareholder of the Company is Shijiazhuang Baoshi Electronic Group Co., Ltd. (Baoshi
Group Co.) It holds 60.16% equity of the Company. Date of establishment: October 10, 1997. Nature:
Wholly state-owned enterprise. Registered capital: RMB 0.9 billions, Legal representative: Dong
Qingxiang. Business scope: Dealing in state-owned capital within authorized scope, color cathode-ray tube
series products and supporting electronic components, etc.
The actual controller of the controlling shareholder is Shijiazhuang State-owned Asset Management
Committee.
§5 Directors, Supervisors and Senior Executives
5.1 Change of Shareholdings of Directors, Supervisors and Senior Executives
No. of No. of
shares held shares
at the held at Reason
Name Position Sex Age Term of office
beginning the end of for change
of year year
(shares) (shares)
Dong Chairman of Ma 2003.6-2006.6
Qingxiang Board of le 65 2,000 2,000
Directors
Gao Tiezhan Deputy Male 2003.6-2006.6
Chairman of 60 500 500
Board of
Directors
Wang Deputy Male 2003.6-2006.6
Rongxian Chairman of
59 1,500 1,500
Board of
Directors
Song Director & Male
49 2003.6-2006.6 0 0
Hongbo GM
Zhou Bo Director Male 38 6,800 6,800
2003.6-2006.6
Ye Huifen Director Female 44 0 0
2003.6-2006.6
Hu Shouling Independent Male
68 2003.6-2006.6 0 0
Director
Ma Chao Independent Male
38 2003.6-2006.6 0 0
Director
Zhang Hao Independent Male
59 2003.6-2006.6 0 0
Director
Li Supervisor Male
60 2003.6-2006.6 0 0
Zhenzhong
Fan Supervisor Male
47 2003.6-2006.6 1,000 1,000
Zhenping
Li Huiming Supervisor Male 49 2,400 2,400
2003.6-2006.6
Zhang Supervisor Female
53 2003.6-2006.6 0 0
Yanqiao
Li Hong Male 49 800 800
2003.6-2006.6
Yao Junting Supervisor Male 34 0 0
2003.6-2006.6
Zhang Supervisor Male
42 2003.6-2006.6 0 0
Zhanshuan
Gao Dacai Deputy GM Female 58 0 0
2003.6-2006.6
-5-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Yang Guang Deputy GM Male 51 0 0
2003.6-2006.6
Zhang Deputy GM Male
52 2003.6-2006.6 0 0
Wenhai
Gao Deputy GM Male
36 2003.6-2006.6 0 0
Yanxiong
Zhou Yumao Chief Male
51 2003.6-2006.6 0 0
accountant
Luo Lina Board Female
48 2003.6-2006.6 0 0
secretary
5.2 Particulars about the directors and supervisors of the Company holding positions at
shareholder companies
√applicable□not applicable
Whether
receiving
Name Name of shareholder Position Term of office
remuneration
or subsidy
Dong Shijiazhuang Baoshi
Board chairman 1997 - now Yes
Qingxiang Electronic Group Co., Ltd.
Director, general
Gao Shijiazhuang Baoshi
manager and chief 1997 - now Yes
Tiezhan Electronic Group Co., Ltd.
accountant
Wang Shijiazhuang Baoshi
Deputy GM 1997 - now Yes
Rongxian Electronic Group Co., Ltd.
Song Shijiazhuang Baoshi
Director 1997 - now Yes
Hongbo Electronic Group Co., Ltd.
Shijiazhuang Baoshi
Zhou Bo Director 1997 - now No
Electronic Group Co., Ltd.
Shijiazhuang Baoshi Manager of Operation
Ye Huifen 1997 - now Yes
Electronic Group Co., Ltd. Dept.
Li Shijiazhuang Baoshi Chairman of the
1997 - now Yes
Zhenzhong Electronic Group Co., Ltd. supervisory committee
Fan Shijiazhuang Baoshi Deputy director of Public
1997 - now Yes
Zhenping Electronic Group Co., Ltd. Security Section
Yao China Electronic Import Deputy GM of Finance
1997 - now Yes
Junting and Export Corporation Management Dept.
Deputy manager of
Zhang Zhonghua Hebei Import
Comprehensive 1995 to now Yes
Zhanshuan and Export Co.
Management Dept.
5.3 Annual Remuneration of Directors, Supervisors and Senior Executives
Unit: RMB'0000
Total amount of annual 25.71
remuneration
The total amount of the 5.78
remuneration of the top three
directors receiving the
remuneration of the highest
amount
The total amount of the 11.52
remuneration of the top three
senior executives receiving
the remuneration of the
highest amount
Subsidy of independent
RMB 10,000 / person /year
directors
Other benefits of independent
Nil
directors
-6-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Name of directors and
supervisors not receiving Dong Qingxiang,Gao Tiezhan、Wang Rongxian、Zhou Bo、Ye Huifen、
remuneration and subsidy Li Zhenzhong、Fan Jianping、Yao Junting and Zhang Zhanshuan.
from the Company
Range of remuneration Number of person
RMB 20,000 - 30,000 4
RMB 30,000 - 40,000 3
Over RMB 40,000 1
§6 Report of the Board of Directors
6.1 Discussion and analysis of the overall operation status in the report period
The Company is engaged in the electronic parts and components industry, mainly in the manufacturing
and sales of electronic vacuum glass devices and supporting electronic parts and components, export of the
self-produced products of the Company and the import of mechanical equipment, parts and components,
raw and auxiliary materials needed by the Company.
In 2003, the Company's business environment was still highly unfavorable. Due to keen horizontal
competition at home and abroad and the challenge of new technological revolution of color TV industry, the
Company's production and operation was affected by the unfavorable factors including the lowering of
product price and rise of raw material price. Meanwhile, it experienced the severe test of unprecedented
epidemic situation of SARS. For attaining the production and operation objective for the report year, all
employees of the Company made concerted efforts to overcome the adverse influence of market
environment and the epidemic situation of SARS and ensured the normal production and operation of the
Company through scientific planning, elaborate organization, technical renovation, product innovation,
intensification of management and market development.
In the report period, income from main operation, cost of main operation and profit from main operation of
the Company were RMB 80.90 million, RMB 57.95 and RMB 22.22 million respectively. The gross profit
rate and market share of its products were 28.37% and 30% respectively.
6.2 Table of the status of key business in terms of line of business or product
Unit: RMB'0000
In terms of Increase/dec
Increase/dec Increase/dec
line of Income from Cost of key Gross profit rease of
rease of rease of cost
business or key business business rate (%) gross profit
income (%) (%)
product rate (%)
Electronic
component
8,090.00 5,795.00 28.37 50.88 85.50 -32.03
manufacturi
ng industry
Of which:
related 2,840.00 2,034.00 28.38 69.15 107.98 -32.02
transaction
-7-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Principle of pricing of The market price is taken as the basis for pricing and the price is determined
related transaction through consultation with related parties.
Notes to the necessity and As the products of the Company are the upstream products of Shijiazhuang
continuity of related Baoshi Electric Glass Co., Ltd. and the electronic components supporting its
transactions color bulb products, the sale of products to it is necessary and long-term.
6.3 The status of key business in terms of areas
Unit: RMB'0000
Area Income from key business Increase/decrease of income (%)
North China 8,090.00 50.88
6.4 Particulars about suppliers and customers
Unit: RMB'0000
Total of the amount of
Proportion of total
purchase from the top 3,898.00 74.40%
purchase amount
five suppliers
Total of the amount of
Proportion of total sales
sales to the top five 7,626.00 96.19%
amount
customers
6.5 Operation of invested companies (the investment income from whom accounts for over
10% of the net profit of the Company)
√applicable□not applicable
Name of invested company Shijiazhuang Baoshi Electric Glass Co., Ltd.
Investment income contributed in 3,800.00
this period
Proportion of the net profit of the 172.17%
Company
Production ,proc essing and sale of glass bulbs for color kinescopes and
Invested Business scope
color displays.
company
Net profit 7,420.00
Unit: RMB'0000
Name of invested company Shijiazhuang Baoshi Electric Glass Co., Ltd.
Investment income contributed in
this period
Proportion of the net profit of the
Company
Production and sales of glass bulbs for colour kinescope and electronic
glass products
6.6 Reasons for the material change of key business and its structure
√applicable□not applicable
L-35 glass tube production line was put into production in January 2003, the production and sales of this
product as part of main operation of the Company increased.
6.7 Reasons for the material change of the profitability ( gross profit rate) of the key business
compared with the previous year
√applicable□not applicable
The reasons for the lowering of the gross profit rate of the Company's products: (1) The price of raw
materials rose; (2) The L-35 glass tube project of the Company newly put into production has not reached
its designed capacity, which has resulted in high cost and low profitability.
-8-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
6.8 Analysis of the reasons for the material change of operating results and profit structure
compared with the previous year
□ applicable√ not applicable
Analysis of the reasons for the material change of overall financial status compared with
the previous year
□ applicable√ not applicable
6.9 Notes to the existing, current and future important influence of the material cha nge of
production and business environment, macro-policies, laws and regulations on the Company's
financial status and operating results.
□ applicable√ not applicable
6.10 The fulfillment of profit target
□ applicable√ not applicable
6.11 Fulfillment of operation plan
□ applicable√ not applicable
6.12 Utilization of raised funds
□ applicable√ not applicable
Particulars about the change of investment projects
□ applicable√ not applicable
6.13 Investment projects not utilizing raised funds
□ applicable√ not applicable
6.14 Explanation of the board of directors to the "nonstandard opinions"
□ applicable√ not applicable
6.15 Operation plan of the board of directors for the new year(if any).
√applicable□not applicable
With the development of domestic color TV industry, China has become the largest
production base for color TV and its supporting products, which has provided good
development opportunities to the Company. However, it should also be seen that the
intensification of international trade protectionism during the development of world economy
and the new technological revolution in color TV industry in recent period have made
traditional color TV industry face challenge. The Company's business environment has been
more rigorous and the market competition has been fiercer. The Company will pay close
attention to the change of domestic and international market, seize opportunities and rise to
challenges. It will establish scientific development values, closely center on the subject of
-9-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
developme nt, give play to its own advantages, greatly develop its key business, actively carry
out science and technology innovation and product innovation , strengthen speciality
management and basic management,deepen reform and explore new mode of capital
operation to realize its continuous, rapid, coordinated and healthy development in the new
year.
1. With China's becoming a production base of traditional color TV and its supporting
products, the demand of the Company's pins, anode caps and l- 35 glass tubes will increase
greatly. The Company will seize this opportunity,actively create conditions , increase
investment,constantly carry out renovation, enlarge scale and arrange the completion of the
phase-II project of technical renovation of the production lines of pin and anode cap.
Meanwhile, it will actively seek international partners, strive to open up international market
based on consolidating and enlarging domestic market share and attain the objective of great
development on the strength of high output, great variety, high quality and quick
development.
2. The Company will enhance its technological development ability,speed up the
localization of manufacture of raw materials for pin and anode cap products, enhance the
output and quality of L-35 glass tube products, lower product cost and enhance the price
competitiveness of its products through strengthening basic mana gement, production control
and technical management.
3. The Company will keep track of domestic and international market demands and
product development direction, strengthen product development, actively develop new
products, increase best-selling varieties, develop new users and satisfy customer demands to
the greatest extent.
4. The Joint Venture Co. will give play to its technical advantages,continue to strengthen
technical renovation and technological innovation,enhance the proportion of large-screen
planarized color bulbs, adopt new technologies to make glass bulb develop toward the
direction of light type, flat type and environment-friendliness and strive to realize wide
variety, differentiation, high quality, low cost and high efficiency of color bulb products.
5. The Company will deeply explore new development strategy and strive to seek greater
development through capital and assets integration. V. Business development plan for the next
year
-10-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Forecast of profit for the new year(if any).
□ applicable√ not applicable
6.16 The preplan of the board of directors for profit distribution or capitalization of capital
common reserve fund
It decided neither to distribute the profit and nor capitalize common reserve fund.
§7 Important Events
7.1 Asset acquisition
□ applicable√ not applicable
7.2 Disposal of assets
□ applicable√ not applicable
7.3 Material guarantee
□ applicable√ not applicable
7.4 Particulars of related transactions
√applicable□ not applicable
Unit: RMB million
Financing to related party Financing of related party to the
Company
Related party
Transaction Balance Transaction Balance
amount amount
Shijiazhuang Baoshi
Electronic Group Co., 125.63 0.00 603.83 437.54
Ltd.
Shijiazhuang Baoshi
0.00 116.14 173.75 0.00
Electric Glass Co., Ltd.
Shijiazhuang Baoshi
Electronic Group
1.49 0.00 0.00 0.41
Industrial and Trading
Co., Ltd.
Shijiazhuang
Baoshi
0.96 1.38 0.00 0.00
Large-diameter
Plastic Tube Co., Ltd.
Shijiazhuang
Baoshi Ruiming Co., 0.57 1.09 0.00 0.00
Ltd.
Shijiazhuang
Baoshi Zhonghe
1.00 1.62 0.00 0.00
Steel Plastic Shape
Co., Ltd.
Total 129.65 120.23 777.58 437.95
-11-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
7.5 Entrusted asset management
□ applicable√ not applicable
7.6 Performance of commitments
√applicable□not applicable
1. The Company published the announcement of the resolutions of the 9th
meeting of the third Board of Directors on China Securities Daily and Hong
Kong Commercial Daily on November 7, 2001. The Board of Directors of the
Company and Baoshi Group Co. has reached agreement on the competition
between the Company and Baoshi Group Co. in the same industry arising from
the project of renovating and constructing L-35 glass tube production line and
will properly solve this issue by the means of asset exchange or other means. At
present, this matter is in active discussion.
2. The Company published the announcement of the resolutions of the 11th meeting
of the third board of directors on China Securities Daily and Hong Kong
Commercial Daily on December 14, 2002. The Company planned to solve part
of accounts payable by Baoshi Group Co. to Color Bulb Co. formed during
business transaction by debt reorganization or assets reorganization in 2002. As
of the end of 2003, the Company had settled it by debt restructuring.
3. As of October 31, 2001, the Joint Venture Co. borrowed funds of RMB 0.26 billion
from SBCB. It plans to fully repay the borrowing in the next two years. The
Company will urge both parties to implement the plan. In the report period, the
Joint Venture Co. repaid RMB 93.38 million according to plan. At the end of the
report period, the balance of the funds borrowed by the Joint Venture Co. from
SBCB was RMB 116.14 million.
7.7 Material lawsuits and arbitration
□ applicable√ not applicable
7.8 Particulars about duty performance of independent directors
In the report period,the Company further improved independent director system,
appointed independent directors as required within specified time limit so that the number of
independent directors reached one third of total directors, actively implemented rules and
regulations including the Articles of Association of the Company, Rules of Procedure of
Shareholders' General Meeting, Rules of Procedure of the Board of Directors, Rules of
Procedure of the Supervisory Committee and Detailed Working Rules of General Manager
according to the requirements of the Company Law, the Securities Law, relevant laws and
regulations of CSRC and Listing Rules of Shenzhen Stock Exchange and constantly enhanced
-12-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
its administration level.
§8 Report of the Supervisory Committee
(1) The operation of the Company according to law
In 2003, the Company was able to operate in accordance with relevant laws and
regulations of the state, the Artic les of Association of the Company and the resolutions of
shareholders' general meeting. Its decision making procedure was legal. The Company
established corresponding internal control system while gradually perfecting its corporate
administration structure. No act of the directors and managers of the Company was found to
violate the laws, regulations and the Articles of Association or harm the Company's interests
when they performed their duties.
(2)The 2003 financial reports of the Company truly reflected the financial status and
operating results of the Company. The standard unqualified auditors' report issued by
Pricewaterhouse Coopers Zhongtian Certified Public Accountants Co., Ltd. was objective and
fair.
(3). The Company did not raise funds in the report period.
(4). The Company neither acquired nor disposed of assets in the report period.
(5). The related transactions were fair and did not harm the interests of the Company.
§9 Financial Report
9.1 Audit opinions
The financial report of the Company for 2003 was audited by Pricewaterhouse Coopers
Zhongtian Certified Public Accountants Co., Ltd. It issued Pricewaterhouse Coopers
Zhongtian SZ (2004) No. 830 standard unqualified auditor's report.
9.2
Balance Sheet
Prepared by: Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Domestic statements
Unit: RMB
Report period Same period of the previous year
Item Parent
Consolidated Consolidated Parent company
company
Current assets:
Monetary capital 24,255,318.00 12,151,804.00 68,669,113.00 3,973,817.00
Short-term investment
Bills receivable 24,898,417.00 19,248,417.00 31,223,311.00 30,223,311.00
Dividends receivable
Interests receivable
Accounts receivable 30,473,874.00 30,473,874.00 19,349,282.00 19,349,282.00
Other receivables 75,650,907.00 22,231,235.00 59,800,857.00 17,893,080.00
Prepayments 3,002,454.00 2,961,735.00 2,808,710.00 2,604,991.00
-13-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Subsidy receivable
Inventory 51,717,995.00 51,374,891.00 24,276,479.00 24,132,341.00
Expenses to be amortized 26,719.00 26,719.00 84,201.00 84,201.00
Long-term creditors' right
investment to mature within one year
Other current assets 58,000,000.00 58,000,000.00
Receivables form subordinate 65,333,051.00 16,659,423.00 138,391,786.00 15,317,099.00
Company
Total current assets 333,358,735.00 155,128,098.00 402,603,739.00 113,578,122.00
Long-term investment
Long-term equity investment 818,415,139.00 432,794,930.00 798,820,916.00 416,564,436.00
Long-term creditors' right investment
Total long-term investment 818,415,139.00 432,794,930.00 798,820,916.00 416,564,436.00
Of which : Consolidated price
difference
Fixed assets
Fixed assets- Original cost 360,590,850.00 307,991,022.00 311,914,533.00 259,314,705.00
Less: accumulated depreciation 167,633,189.00 158,999,242.00 146,948,308.00 140,654,015.00
Net value of fixed assets 192,957,661.00 148,991,780.00 164,966,225.00 118,660,690.00
Less: Fixed asset depreciation reserve 3,326,003.00 1,191,293.00 3,450,646.00 1,315,936.00
Net amount of fixed assets 189,631,658.00 147,800,487.00 161,515,579.00 117,344,754.00
Engineering materials 4,259,753.00 4,259,753.00
Construction-in-process 137,913.00 137,913.00 52,813,323.00 52,813,323.00
Fixed assets liquidation
Total fixed assets 189,769,571.00 147,938,400.00 218,588,655.00 174,417,830.00
Intangible assets and other assets
Intangible assets 14,135,206.00 14,135,206.00 14,431,064.00 14,431,064.00
Long-term expenses to be amortized 5,737,403.00 5,737,403.00
Other long-term assets
Long-term receivables form 50,801,987.00 0.00 71,122,782.00 0.00
subordinate Company
Total intangible assets and other assets 70,674,596.00 19,872,609.00 85,553,846.00 14,431,064.00
Deferred tax
Debit item of deferred tax
Total assets 1,412,218,041.00 755,734,037.00 1,505,567,156.00 718,991,452.00
Current liabilities
Short-term loan 5,403,892.00 15,403,892.00
Bills payable 24,127,609.00 24,087,609.00 15,686,472.00 15,646,472.00
Accounts payable 30,662,492.00 21,331,007.00 23,565,094.00 10,189,332.00
Accounts received in advance 1,309,598.00 1,309,598.00 513,510.00 513,510.00
Wages payable
Welfare expenses payable 2,793,942.00 2,583,148.00 5,884,131.00 4,714,044.00
Dividends payable
Tax payable 7,421,572.00 6,131,156.00 8,721,336.00 7,356,868.00
Other accounts to be paid 118,450.00 15,186.00 157,039.00 54,887.00
Other payables 482,342,162.00 100,550,042.00 35,561,437.00 84,389,667.00
Expenses drawn in advance 79,584,374.00 200,000.00 135,956,903.00 18,671,252.00
Estimated liabilities
Long-term liabilities within one year 511,477,304.00
Deferred income
Other current liabilities 83,000,000.00 83,000,000.00
Total current liabilities 716,764,091.00 156,207,746.00 835,927,118.00 141,536,032.00
Long-term liabilities
Long-term loan
Long-term bonds
Long-term accounts payable
Special accounts payable
Other long-term liabilities
Total long-term liabilities
Deferred tax
Debit item of deferred tax
Total liabilities 716,764,091.00 156,207,746.00 835,927,118.00 141,536,032.00
Minority interest 95,927,659.00 92,184,618.00
Owner's equity ( or shareholders'
equity):
Share capital 383,000,000.00 383,000,000.00 383,000,000.00 383,000,000.00
Less::return investment 0.00 0.00 0.00 0.00
-14-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Net amount of share capital 383,000,000.00 383,000,000.00 383,000,000.00 383,000,000.00
Capital common reserve 536,433,509.00 536,433,509.00 536,433,509.00 536,433,509.00
Surplus common reserve 27,454,788.00 27,454,788.00 27,454,788.00 27,454,788.00
Of which: Statutory public welfare
fund
Retained profit -347,362,006.00 -347,362,006.00 -369,432,877.00 -369,432,877.00
Of which::Cash dividends 0.00 0.00 0.00 0.00
Converted difference of foreign
currency statements
Total owner's equity ( or
599,526,291.00 599,526,291.00 577,455,420.00 577,455,420.00
shareholders' equity):
Total liabilities and owner's equity
1,412,218,041.00 755,734,037.00 1,505,567,156.00 718,991,452.00
(or shareholders' equity)
Profit and Profit Distribution Statement
Prepared by: Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Domestic statements
Unit: RMB
Report period Same period of the previous year
Item
Consolidated Parent company Consolidated Parent company
I. Income from the key business 80,896,915.00 80,896,915.00 53,621,716.00 53,621,716.00
Less: Cost of key business 57,948,711.00 57,948,711.00 31,244,581.00 31,244,581.00
Key business tax and surtax 729,598.00 729,598.00 656,219.00 656,219.00
II. Profit from key business
22,218,606.00 22,218,606.00 21,720,916.00 21,720,916.00
(negative for loss)
Add: Profit from other
18,572,248.00 14,004,785.00 24,076,371.00 20,858,498.00
businesses (negative for loss)
Less: Operating expenses 1,121,290.00 1,121,290.00 565,868.00 565,868.00
Administration expenses 34,270,640.00 27,039,508.00 27,982,384.00 22,932,631.00
Financial expenses 16,992,081.00 1,931,218.00 15,965,078.00 3,293,922.00
III. Operating profit (negative for -11,593,157.00 6,131,375.00 1,283,957.00 15,786,993.00
loss)
Add: Investment income(negative 37,998,536.00 16,230,494.00 36,086,888.00 17,518,777.00
for loss)
Subsidy income
Non-operating income 75,760.00 75,760.00 123,332.00 110,332.00
Less: non-operating expenses 504,975.00 204,505.00 2,292,535.00 2,254,602.00
IV. Total profit (negative for loss) 25,976,164.00 22,233,124.00 35,201,642.00 31,161,500.00
Less: income tax 162,253.00 162,253.00 1,963,346.00 1,963,346.00
Less::Gains and losses of 3,743,040.00 4,040,142.00
minority shareholders
V. Net profit (negative for loss) 22,070,871.00 22,070,871.00 29,198,154.00 29,198,154.00
Add: Year-beginning retained -369,432,877.00 -369,432,877.00 -398,631,031.00 -398,631,031.00
profit
Other amount transferred in
VI. Distributable profit -347,362,006.00 -347,362,006.00 -369,432,877.00 -369,432,877.00
Less: Statutory surplus common
reserve appropriated
Statutory public welfare fund
appropriated
Staff and workers' bonus and welfare
fund appropriated
Reserve fund appropriated
Enterprise development fund
appropriated
Returned investment income
-15-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
VII. Profit distributable to investors -347,362,006.00 -347,362,006.00 -369,432,877.00 -369,432,877.00
Less: Dividend of preferred shares
payable
Discretionary surplus common
reserve appropriated
Dividend of common shares payable
Capitalized dividends of common
shares
VIII、Retained profit -347,362,006.00 -347,362,006.00 -369,432,877.00 -369,432,877.00
Supplementary information:
1. Proceeds from the sales or disposal
of departments or invested companies
2. Losses from natural calamities
3. Total profit increased (or
decreased) by the change of
accounting policy
4. Total profit increased (decreased)
by the change of accounting estimate
5. Losses from debt restructuring
6. Other
Cash Flow Statement
Prepared by: Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Domestic statements
Unit: RMB
Report period
Item Consolidated Parent company
I. Cash flow from operating activities:
Cash received from commodity sales and labor provision 242,326,664.00 216,794,763.00
Refunded taxes and levies
Other cash receipts related to operating activities 118,340.00 60,456.00
Subtotal of cash inflow 242,445,004.00 216,855,219.00
Cash paid for purchasing commodities and accepting 163,155,472.00 156,608,286.00
labor
Cash paid to and for staff and workers 28,302,025.00 17,936,511.00
Taxes and levies paid 13,920,721.00 12,659,135.00
Other cash payments related to operating activities 208,555,941.00 26,210,702.00
Subtotal of cash outflow 413,934,159.00 213,414,634.00
Net cash flow from operating activities -171,489,155.00 3,440,585.00
2. Cash flow from investing activities
Cash received from investment recovery 97,320,795.00
Cash received from obtaining investment 18,404,313.00
income
Net cash received from the disposal of fixed assets, 134,329.00 134,329.00
intangible assets and other long-term assets
Other cash receipts related to investing activities 6,612,850.00
Subtotal of cash inflow 122,472,287.00 134,329.00
Cash paid for constructing or purchasing fixed 2,876,083.00 2,876,083.00
assets, intangible assets and other long-term assets
Cash payment to Investment activities
cash payment related to financing activities
Subtotal of cash outflow 2,876,083.00 2,876,083.00
Net cash flow from investing activities 119,596,204.00 -2,741,754.00
3. Net cash flow from financing activities
Cash received from absorption of investment
Cash received from loan
Other cash receipts from financing activities
Subtotal of cash inflow
-16-
Summary of 2003 Annual Report of Shijiazhuang Baoshi Electronic Glass Co., Ltd.
Cash paid for debt repayment
Cash paid for distribution of dividends or profits or
interest reimbursement
Other cash payment related to financing activities
Subtotal of cash outflow
Net cash flow from financing activities
4. Influence of the change of exchange rate on cash
5. Net increase of cash and cash equivalents -51,892,951.00 698,831.00
Supplementary information::
1. Adjusting net profit to net cash flow in operating
activities:
Net profit 22,070,871.00 22,070,871.00
Add: Asset depreciation reserve provided -648,276.00 -1,070,951.00
Fixed assets depreciation 20,849,045.00 18,509,391.00
Amortization of intangible assets 295,858.00 295,858.00
Amortization of long-term expenses to be amortized -5,737,403.00 -5,737,403.00
Decrease of expenses to be amortized (Less: increase) 57,482.00 57,482.00
Increase of expenses drawn in advance (Less: decrease) -56,372,529.00 -18,471,252.00
The losses from the disposal of fixed assets, intangible 109,255.00 109,255.00
assets and other long-term assets (less: gains)
Loss from scrapping of fixed assets
Financial expenses 17,074,504.00 1,955,919.00
Investment losses (less: gains) -37,998,536.00 -16,230,494.00
Credit item of deferred tax (Less: debit item)
Decrease of inventories(less: increase) -28,381,359.00 -27,759,718.00
Decrease of operating accounts receivable (less: -138,429,055.00 -4,027,472.00
increase)
Increase of operating accounts payable(less: 31,877,948.00 33,739,099.00
decrease)
Other
Current income of Minority shareholders 3,743,040.00
Net cash flow from operating activities -171,489,155.00 3,440,585.00
2. Investing and financing activities not involving cash
receipts and expenditure
Debts converted into capital
Convertible corporate bond to mature within one year
Fixed assets under financing lease
3. Net increase of cash and cash equivalents
Balance of cash at the end of the period 12,958,527.00 855,013.00
Less: Balance of cash at the beginning of the period 64,851,478.00 156,182.00
Add:Balance of cash equivalent at the end of the period
Less: Balance of cash equivalent at the beginning of the
period
Net increase/decrease) of cash and cash equivalents -51,892,951.00 698,831.00
9.3 The company started to implement revised accounting standards for business enterprises-matters after
balance sheet date from July 1,2003.
Before the implementation of this revised standard,cash dividends were transferred out
from shareholders equity and recognized as liabilities in the period for profit distribution plan
formulated by the board of directors. After july 1,2003,cash dividends are recognized as
liabilities in the period for the approval of profit distribution plan by the shareholders’general
meeting. The implementation of this standard had no material influence on the poerating
results for the report year.
9.4 The consolidation scope of this report period remained unchanged compared with the annual report of
the previous year.
Shijiazhuang Baoshi Electronic Glass Co., Ltd.
April 22, 2004
-17-