深粮控股(000019)深深宝2003年年度报告摘要(英文版)
星星听写本 上传于 2004-04-10 06:22
SHENZHEN SHENBAO INDUSTRIAL CO., LTD.
SUMMARY OF ANNUAL REPORT 2003
(B-SHARE)
§1. Important Notes:
1.1 The Board of Directors of Shenzhen Shenbao Industrial Co., Ltd. (hereinafter
referred to as the Company) and its directors individually and collectively accept
responsibility for the correctness, accuracy and completeness of the contents of this
report and confirm that there are no material omissions nor errors which would render
any statement misleading. The summary of annual report 2003 is abstracted from the
full text of annual report; the investors are suggested to read the full text of annual
report to understand more details. This report has been prepared in Chinese version
and English version respectively. In the event of difference in interpretation between
the two versions, the Chinese report shall prevail.
1.2 No directors stated that they couldn’t ensure the correctness, accuracy and
completeness of the contents of the Annual Report or have objection for this report.
1.3 Nine directors were expected to attend the Board meeting and actually eight
directors were present; Director Mr. Chen Xiaohua entrusted in writing Director Ms.
Zhao Guorong to attend the Board meeting and exercise the voting right on his behalf
1.4 K.C.Oh & Company Certified Public Accountants issued standard unqualified
auditors’report for the Company.
1.5 Mr. Zeng Pai, Chairman of the Board of the Company as well as General Manager
of the Company and Ms. Zeng Suyan, person in charge of accounting organ (namely
head of the Plan and Financing Department) hereby confirm that the Financial Report
enclosed in the Annual Report is true and complete.
§2. Company Profile
2.1 Basic information
Short form of the stock Shenshenbao –A, Shenshenbao-B
Stock code 000019, 200019
Listed stock exchange Shenzhen Stock Exchange
Registered address and office address 28/F, Tower BC of Bao’an Plaza, No. 1002, Sungang
East Road, Shenzhen
Post code 518020
Internet web site of the Company http://www.sbsy.com.cn
E-mail of the Company sbsy@sbsy.com.cn
2.2 Contact person and method
Secretary of Board of Directors Mr. Liu Xiongjia
Contact Address 28/F, Tower BC of Bao’an Plaza, No. 1002, Sungang
East Road, Shenzhen
Telephone (86)755-25507480
Fax (86)755-25507480
E-mail a0019@21cn.com
§3. Summary of Accounting Data and Financial Indexes
3.1 Major accounting data
Unit: In RMB’000
Items Amount
Profit before taxation -48,723
Profit attributable to shareholders -44,852
Operating profit -50,286
Other profit 32,157
Net cash flow arising from operating activities -42,015
Net increase in cash and cash equivalents -24,816
3.2 Major financial indexes
Unit: RMB’000
Items 2003 2002 2001
Turnover 61,787 77,134 64,086
Profit attributable to shareholders -44,852 -53,394 -3,387
Total assets 446,314 455,161 402,677
Shareholders’equity 231,290 276,142 338,842
Earnings per share (RMB) -0.2465 -0.2935 -0.0187
Weighted average earnings per share (RMB) -0.2465 -0.2935 -0.0187
Net assets per share (RMB) 1.2714 1.518 1.863
Return on equity (%) -0.1939 -19.34 -1.00
3.3 Difference in net profit as audited by Chinese Accounting Standard (CAS) and
International Accounting Standard (IAS)
□Applicable √Inapplicable
§4. Changes in Share Capital and Particulars about Shareholders
4.1 Statement of changes in shares
Unit: Share
Before the Increase / decrease in this After the
change time (+, -) change
Other Subtotal
I. Unlisted shares
1. Sponsors’shares 115,838,611 0 0 115,838,611
Including: State-owned shares 105,938,611 -61,848,466 -61,848,466 44,090,145
Domestic legal person’s share 9,900,000 61,848,466 61,848,466 71,748,466
Foreign legal person’s share 0 0
Others 0 0
2. Raised legal person’s shares 0 0
3. Inner employees’shares 7,752 -71 -71 7,681
4. Preference shares or others 0 0
Total unlisted shares 115,846,363 -71 -71 115,846,292
II. Listed shares
1. RMB ordinary shares 39,940,725 71 71 39,940,796
2. Domestically listed foreign shares 26,136,000 0 26,136,000
3. Overseas listed foreign shares 0 0
4. Others 0 0
Total listed shares 66,076,725 71 71 66,076,796
III. Total shares 181,923,088 0 0 181,923,088
4.2 Statement of shares held by the top ten shareholders and the top ten shareholders
of circulation share
Total shareholders at the end of report period 30,028
Particulars about shares held by the top ten shareholders
Increase / Shares held Share Nature of shareholders
Type of shares
decrease in at the Proportion pledged (State-owned
Name of Shareholders (Circulating/No
the report year-end (%) or frozen shareholder or Foreign
n-circulating)
period (share) (share) shareholder)
SHENZHEN AGRICULTURAL Non-circulating 0 Domestic legal person’s
61,848,466 61,848,466 34.00
PRODUCTS CO., LTD. shareholder
SHENZHEN INVESTMENT HOLDING -61,848,466 53,990,145 29.68 Non-circulating 0 State-owned shareholder
CORPORATION
XIAO LI ZHU Unknown 240,000 0.13 Circulating Unknown
CHEN YONG QUAN Unknown 210,800 0.12 Circulating Unknown
LU XIAO Unknown 201,000 0.11 Circulating Unknown
ZENG XIAN BAO Unknown 189,700 0.10 Circulating Unknown
KOTO TRANSPORTLTD Unknown 183,468 0.10 Circulating Unknown
XU ZHUANG GUO Unknown 156,284 0.09 Circulating Unknown
ZANG LAI SUN Unknown 136,114 0.07 Circulating Unknown
LIU XIAO CHUAN Unknown 127,150 0.07 Circulating Unknown
Explanation on associated
1. On Sep. 25, 2002, Shenzhen Investment Holding Corporation signed the Agreement for
relationship among the top ten
Equity Transfer with Shenzhen Jindazhou Industrial Co., Ltd. (hereinafter referred to as
shareholders or consistent action
Jindazhou Company), which 53,990,145 shares of the Company held by Shenzhen
Investment Holding Corporation were transferred to Jindazhou Company (For detail,
please refer to Public Notice published in Securities Times and Ta Kung Pao dated Sep. 27,
2002.). On Dec. 11, 2003, the Company received Notification on Relieving Agreement for
Equity Transfer of Shenzhen Shenbao Industrial Co., Ltd. from Shenzhen Investment
Holding Corporation (for details, please refer to the public notice of the Company in
Securities Times and Ta Kung Pao dated Dec. 12, 2003).
2. In the report period, there was neither pledge nor frozen in the shares held by the
shareholders holding over 5% of total shares of the Company.
3. Shenzhen Investment Holding Corporation held 4,758,581 shares of the Shenzhen
Agricultural Products Co., Ltd (“Agricultural Products”), taking 2.21% of total share
capital of Agricultural Products.
4. There exists no associated relationship among Agricultural Products, Shenzhen
Investment Holding Corporation, and No. 3 to No. 10 shareholders listed above the
statement and they did not belong to consistent actionist regulated by the Management
Regulation of Information Disclosure on Change of Shareholding for Listed Companies; the
Company is not aware whether No. 3 to No. 10 shareholders listed above the statement
belong to consistent actionist regulated by the Management Regulation of Information
Disclosure on Change of Shareholding for Listed Companies or not.
Particulars about shares held by the top ten shareholders
Shareholder’
s name (full name) Number of circulation shares Type (A-share, B-share,
held at the year-end (share) H-share and other)
XIAO LI ZHU 240,000 B-share
CHEN YONG QUAN 210,800 B-share
LU XIAO 201,000 B-share
ZENG XIAN BAO 189,700 B-share
KOTO TRANSPORTLTD 183,468 B-share
XU ZHUANG GUO 156,284 B-share
ZANG LAI SUN 136,114 A-share
LIU XIAO CHUAN 127,150 B-share
CHANG SHI FEN 120,000 B-share
LIN CI BAO 120,000 A-share
Explanation on associated relationship The Company did not know whether there existed associated
among the top ten shareholders of relationship among the top ten shareholders of circulation share or
circulation share they belonged to consistent actionist regulated by the Management
Regulation of Information Disclosure on Change of Shareholding
for Listed Companies or not.
4.3 Particulars about controlling shareholders and actual controller of the Company
4.3.1 Particulars about change in controlling shareholders and actual controller of the
Company
√Applicable □Inapplicable
Name of new controlling shareholder Shenzhen Agricultural Products Co., Ltd
Name of new actual controller Shenzhen Commodity & Trade Investment
Holdings Company
Date of change Jun. 24, 2003
Publication date and newspaper Securities Times and Ta Kung Pao dated Jun. 24,
2003
4.3.2 Introduction of especial situation for controlling shareholder and other actual
controller
1. Name of controlling shareholder: Shenzhen Agricultural Products Co., Ltd.
Legal representative: Mr. Chen Shaoqun
Date of foundation: Jan. 14, 1989
Main business scope: the company is engaged in constructing wholesale market of
agricultural products; deals in market lease and sale; domestic trading, supply and
marketing of materials (excluding monopoly products); and offer auxiliary
establishment to market of agricultural products wholesale, for instance, rest house,
canteen, restaurant, transportation, load and unload, storage, packing (business license
of specific item is to be applied in addition); service of information counseling, and
wholesale of sugar, tobacco and drink.
Registered capital: RMB 387,663,000
2. The first largest shareholder of the controlling shareholder of the Company:
Name: Shenzhen Commodity & Trade Investment Holdings Company
Legal representative: Mr. Feng Yulin
Date of foundation: Apr. 30, 1997
Main business scope: investment and setting up industry (specific item is to be
applied in addition), domestic trading and supply and marketing of materials
(excluding monopoly products).
Registered capital: RMB 800,000,000
§5. About Directors, Supervisors and Senior Executives and Employees
5.1 Particulars about changes in shares held by directors, supervisors and senior
executives
Shares held at Shares held at Reason for
Name Title Gender Age Office term
the year-begin the year-end change
Zeng Pai Chairman of the
Jul. 28, 2003-
Board, General Male 33 0 0
Jul. 28, 2006
Manager
Tian Yanqun Independent Director Jul. 28, 2003-
Male 57 0 0
Jul. 28, 2006
Fan Zhiqing Independent Director Male 55 Jul. 28, 2003- 0 0
Jul. 28, 2006
Wu Ying Independent Director Jul. 28, 2003-
Female 41 0 0
Jul. 28, 2006
Zhao Guorong Director Jul. 28, 2003-
Female 53 0 0
Jul. 28, 2006
Chen Xiaohua Director Jul. 28, 2003-
Male 38 0 0
Jul. 28, 2006
Zhang Jian Director Jul. 28, 2003-
Male 31 0 0
Jul. 28, 2006
Chen Jie Director Jul. 28, 2003-
Male 48 0 0
Jul. 28, 2006
Cui Gang Director Jul. 28, 2003-
Male 31 0 0
Jul. 28, 2006
Zuo Heping Chairman of the Jul. 28, 2003-
Female 54 7,680 7,680
Supervisor Committee Jul. 28, 2006
Peng Ying Supervisor Jul. 28, 2003-
Male 43 0 0
Jul. 28, 2006
Li Yiyan Supervisor Jul. 28, 2003-
Female 38 0 0
Jul. 28, 2006
Guan Lihua Standing Deputy Jul. 28, 2003-
Male 50 0 0
General Manager Jul. 28, 2006
Fang Jianhui Deputy General Jul. 28, 2003-
Male 38 0 0
Manager Jul. 28, 2006
Zheng Yuxi Deputy General Jul. 28, 2003-
Male 42 0 0
Manager Jul. 28, 2006
Zhang Deputy Party
Male 49 No 0 0
Wanqing Secretary
Zeng Suyan Director of Planning Jul. 28, 2003-
Female 49 0 0
& Financing Dept. Jul. 28, 2006
Liu Xiongjia Secretary of the Board Jul. 28, 2003-
Male 32 0 0
of Directors Jul. 28, 2006
5.2 Particulars about directors and supervisors holding the position in Shareholding
Company
√Applicable □Inapplicable
Name Name of shareholding Company Title in shareholding Office term Drawing the payment
Company from the Company
(Yes / No)
Zhao Guorong Shenzhen Agricultural Products Director, chief financial Jul. 31, 2003- No
Co., Ltd. officer Jul. 31, 2006
Chen Xiaohua Shenzhen Agricultural Products Director, secretary of Jul. 31, 2003- No
Co., Ltd. the Board Jul. 31, 2006
Zhang Jian Shenzhen Agricultural Products Secretary of HR Naught No
Co., Ltd.
Chen Jie Shenzhen Jindazhou Industrial Co., Deputy General Naught No
Ltd. Manager
Cui Gang Shenzhen Jindazhou Industrial Co., Assistant General Naught No
Ltd. Manager
Peng Ying Shenzhen Agricultural Products Chairman of the Board Naught No
Co., Ltd. of shareholding
subsidiary of Shenzhen
Agricultural Products
Co., Ltd.
5.3 Particulars about the annual payment of directors, supervisors and senior
executives
Total annual payment RMB 802,000
Total annual payment of the top three directors drawing RMB 242,000
the highest payment
Total annual payment of the top three senior executives RMB 333,000
drawing the highest payment
Allowance of independent director RMB 50,000 per person/year
Other treatment of Independent Directors According to the relevant regulations of Administration Rules
of Listed Companies and the Company’s actual situation, the
Company respectively paid allowance of RMB 50,000 (tax
included) to independent directors per year and necessary fees
(included but not limited to traffic fees and accommodation
etc.), when independent directors attend the Shareholders’
General Meeting and the Board meeting or exercise other
authority according to the relevant laws, regulations and
Articles of Association of the Company. In the report year, the
Company respectively paid RMB 55,000 to Mr. Tian Yanqun
and Mr. Fan Zhiqing and paid RMB 23,000 to Ms. Wu Ying
(paid since Aug. 2003).
Name of directors and supervisors received no payment Ms. Zhao Guorong, Mr. Chen Xiaohua, Mr. Zhang Jian
or allowance from the Company Director of the Company, and Mr. Peng Ying, Supervisor of
the Company, received no remuneration from the Company,
but drew their remuneration from the controlling shareholder,
namely Shenzhen Agricultural Products Co., Ltd., or its
shareholding subsidiaries. Mr. Chen Jie and Mr. Cui Gang,
Director of the Company drew their remuneration from
Shenzhen Jindazhou Industrial Co., Ltd..
Payment Number of persons
RMB 100,000 ~ RMB 150,000 2
RMB 80,000 ~ RMB 100,000 4
RMB 50,000 ~ RMB 70,000 3
§6. Report of the Board of Directors
6.1 Discussion and analysis to the whole operation in the report period
Year 2003 was a year when the Company pushed on and tried for long-term
development in the difficulties. In the report period, the precipitate SARS epidemic
brought materially adverse influence on the product sales of the Company. Such
events left in the history as contingent liabilities, bad long-term investments and
guarantee lawsuit etc. seriously influenced on the Company’ s gains and losses in the
report period. Moreover, the cancellation of preferential policy of local production
and local sales also made the Company’ s profit decrease accordingly. Facing these
objective difficulties, the Company has adopted active measures to reply composedly
with a view to the long-term development of the Company as well, on the one hand,
to continue to reinforce the internal management and emphasize on marketing, quality
control and R&D of new products; on the other hand, to vigorously prop up the
controlling subsidiaries so as to make them grow in a quick way and thus to
strengthen the sustainable development capability of the Company.
1. In the aspect of marketing, to pay more attention to the maintenance and
management of sales channels. Especially after SARS epidemic, the Company
enlarged the market input, restored the sales channels impacted by SARS epidemic
and harmonized the relationships with dealers actively. Based on consolidating old
markets, the Company developed new markets in an active and stable way and
continued to expand the sales regions. Based on consolidating old dealers, the
Company developed new dealers with strength, enriched distributing networks and
lost no time to vigorously develop various kinds of promotions and market expansions
according to various market statuses in all areas, which made the marketing of the
Company more active and has founded a foundation for the market expansion in the
future. The Company continued to strengthen and improve the construction o sales
teams and fully pushed the sales encouragement mechanism with combination of
sales volume and getting-back rate of payments as standard for assessment, especially
he Company increased the investment to brand “San Jing”, which made it further
more famous in the dominant market with its brand value being further enhanced.
Moreover,
2. In the aspect of internal management, the Company further improved all bylaws,
pushed institutional management, especially reinforced internal management to such
key links as purchase, sales and management of monetary funds etc. and edited and
improved internal control system, which has walled up the management holes.
Moreover, the Company established cost center inside the Company and disassembled
the cost control indexes to all centers so as to strictly control the productive and
operative cost.
3. The Company always emphasized on product quality, strictly carried out ISO9000:
2000 standard and strengthened the management and control on productive quality
and safety. “San Jing” brand products were acquired “QS certification”. Shenzhen
Shenbao Huacheng Food Co., Ltd. (hereinafter referred to as Shenbao Huacheng)
successfully passed processing certification and product certification of organic tea of
Chinese Academy of Agricultural Science as the first company and passed all
certifications without social effects of pollution.
4. In the aspect of R&D of new products, under the guidance of R&D concept of
“Nature, Nutrition and Health”, the Company has developed over ten new products of
condiments and drinks oriented to market demand and promoted them in a selective
way in a reasonable time, which has founded a foundation for the upgrading of
products and further adjustment of product structure in the future.
5. Shenbao Huacheng, a controlling subsidiary of the Company, grew in a quick way
with the Company’ s strong support. As a supplier of semi-finished products of teas
such as condensed tea powder and tea juice etc., the domestic and foreign customer
resources of Shenbao Huacheng grew in a rapid way. Moreover, majority of them was
famous enterprises with much strength. As a producer and seller of such terminal
products as “Fast Tea”, the famous degree of its products was rapidly enhanced in
Pearl River Delta, Hong Kong and other large cities etc. and gained relatively high
recognition from objective consumption groups. In 2004, Shenbao Huacheng would
further adopt the most advanced inspection and analysis instruments in the world and
modernized production pipelines in the production and R&D and would push the
management of HACCP to the whole course, which would gain a much higher
enhancement in the aspect of safety and sanitation of foods and in the aspect of
quality control of products.
6.2 Statement of main operations classified according to industries or products
Unit: RMB’000
Classified according to Income from Cost of main Gross Increase/decrease Increase/decreas Increase/decrease
industries or products main operations profit in income from e in cost of main in gross profit ratio
operations (RMB) ratio (%) main operations operations over over the last year
(RMB) over the last year the last year (%) (%)
(%)
Manufacture of
22,598 13,435 40.55 -25.94 -28.97 2.54
condiments
Manufacture of soft
24,446 2,3189 5.14 -31.57 -32.19 0.88
drinks
Manufacture of teas 13,845 9,927 28.30 35.48 35.31 0.09
Service of lease 899 0.00 100.00 -1.48 0.00 0.00
Including: related
0.00 0.00 - 0.00 0.00 0.00
transactions
“San Jing” brand
22,598 13,435 40.55 -25.94 -28.97 2.54
condiments
Lactobacillus milk
6,006 5,666 5.66 -40.68 -38.57 -3.25
series
Soft packing drinks 18,440 17,523 4.97 -27.97 -29.84 2.54
Tea powder and tea
13,845 9,927 28.30 35.48 35.31 0.09
juice series
Including: related
0.00 0.00
transactions
Pricing principle of related transaction Naught
Explanation on necessity and consistency
Naught
of related transaction
6.3 Particulars about main operations classified according to areas
Unit: RMB’000
Areas Income from main operations Gross profit
South China 39,002 6,088
North China 4,947 1,969
East China 16,940 6,328
6.4 Particulars about the customers of purchase and sales
Unit: RMB’000
Total amount of purchase of the 7,471 Proportion in the total 20.67%
top five suppliers amount of purchase
Total amount of sales of the top 19,174 Proportion in the total 30.89%
five sales customers amount of sales
6.5 Operation of share-holding companies (applicable to the situation where
investment equity takes over 10% of its net profit)
√Applicable □Inapplicable
Unit: RMB’000
Name of share-holding company Shenzhen Pepsi Cola Beverage Co., Ltd.
Investment earnings contributed in the period 32,434
Proportion in net profit of the listed company -
Share-holding Business scope Production and sales of carbonic acid drinks
company represented by Pepsi in the areas of Shenzhen,
Huizhou, Shantou and Meizhou etc.
Net profit 81,085
6.6 Explanation on reasons of material changes in main operations and its structure
□Applicable √Inapplicable
6.7 Explanation on reasons of material changes in profitability capability of main
operations (gross profit ratio) than that in the last year
□Applicable √Inapplicable
6.8 Analysis to reasons of material changes in operating results and profit structure
compared with the previous year
√Applicable □Inapplicable
(1) In the year, the gross profit of the Company was RMB 15,236,000, a decrease of
8.66% over the gross profit amounting to RMB 16,682,000 in the last year, which was
mainly due to the decrease in sales volume influenced by SARS epidemic.
(2) In the year, the net profit was RMB-44,852,000, an increase of 15.99% over the
net profit amounting to RMB-53,394,000 in the last year, which was mainly because
that the losses from guarantees decreased compared with those in the last year (For
details, please refer to Notes 7 of the financial report in Annual Report 2003) while
the sales volume and amount decreased influenced by SARS epidemic.
(3) At the end of the report period, the net increase in cash and cash equivalents of the
Company was RMB-24,816,000, a decrease of 352.96% over the amount at the
beginning of the year amounting to RMB 9,810,000, which was mainly because that
such problems as investment in the project of Shenbao Industrial City, enlargement of
market input and disposal of guarantees left in the history resulted in the outflow of
cash.
(4) The case that the Company provided joint guarantee for Shenzhen China Bicycle
Company (Holdings) Limited (hereinafter referred to as Shenzhonghua) to get loan
amounting to RMB 7,000,000 from China Construction Bank Shenzhen Branch has
been compromised and settled. The Company refunded the principal amounting to
RMB 7,000,000 instead for Shenzhonghua and the interest was exempted. Ended the
end of the report period, the Company had refund all principals for Shenzhonghua.
The case that the Company provided guarantee amounting to USD 800,000 for
Shenzhonghua to apply for opening letter of credit in Bank of China Shenzhen Branch
was judged by Guangdong Higher People’ s Court with (1999) YFJYZZ No. 26
document Civil Judgment, where the Company took on the joint discharging
responsibility. Ended the notice date, the Company had refunded RMB 3,600,000 for
Shenzhonghua. Both the said two guarantees belonged to problems left in the history,
which was a link in “Guarantee chain”of listed companies in Shenzhen. At present,
the reorganization of liabilities of Shenzhonghua has gained material progress. The
Company would continuously adopt practical measures actively and forwardly to
strive for the support of the government and relevant departments and would settle the
said guarantees through legal way.
(5) The Company has settled the guarantee that the Company provided for Shenzhen
Tellus Holding Co., Ltd. (hereinafter referred to as Shen Tellus) to get loan amounting
to RMB 5,280,000. Ended the notice date, the Company had withdrawn the principal
amounting to RMB 5,280,000 and compensation fund amounting to RMB 200,000
refunded by the Company for Shen Tellus.
Analysis to reasons of material changes in the whole financial position than that in the
last year
√Applicable □Inapplicable
(1) At the end of the report period, the total assets of the Company amounted to RMB
446,314,000, a decrease of 1.94% over the amount at the beginning of the year
amounting to RMB 455,161,000, which was mainly because that the Company
incurred a loss in the report period while the short-term loans increased.
(2) At the end of the report period, the shareholders’equity of the Company was RMB
231,290,000, a decrease of 16.24% over the amount at the beginning of the year
amounting to RMB 276,142,000, which was mainly because that the Company
incurred a loss in the year.
(3) In the report period, the Company had no change in accounting policy and
accounting estimate or correction in material accounting errors.
6.9 Explanation on the past, current and future important effects of the material
changes in production and operation environment, macro-policies and regulations on
the Company’ s financial position and operating results
√Applicable □Inapplicable
In the first half of year 2003, SARS epidemic had great impact o the food and
beverage industry and affected serious influence on the sales of the Company’s
products, thus the Company’ s income from main operations decreased, resulting in
the large increase in the Company’ s expenses of market maintenance and expansion.
Since Jan. 1, 2003, Shenzhen stopped executing the favorable policy of VAT’ s
derating of “Local Manufacture Local Sale” and the Company’ s profit after tax
decreased.
6.10 Completion of the profit estimation
□Applicable √Inapplicable
6.11 Completion of the business plan
□Applicable √Inapplicable
6.12 Application of the raised proceeds
√Applicable □Inapplicable
Unit: RMB’000
Total amount of raised 73,993 Total amount 13,250 Total amount of raised 28,857
proceeds of raised proceeds used
proceeds used accumulatively
in the report
year
Committed projects Planned Change Actual Accrued amount of Compliance with
amount of projects or not amount of earnings planned progress and
input input estimated earnings or
not
Project of Henggang new plant No No
of Shenzhen Pepsi Cola 29,000 15,606 9,846
Beverage Co., Ltd.
Project of Shenbao Industrial No No
58,000 13,250 0
City
Total 87,000 - 28,857 9,846 -
Explanation on not reaching The project of Henggang new plant of Shenzhen Pepsi: the project of Henggang new plant of
planned progress and earnings Shenzhen Pepsi is under the operating management of Shenzhen Pepsi and its situation of earnings is
reflected in the whole achievements of Shenzhen Pepsi. In 2003, Shenzhen Pepsi realized net profit
amounting to RMB 81,085,000. The part of not invested shall be dicided according to the resolutions
of the Board of Directors of Shenzhen Pepsi depending on the expansion situation of Shenzhen Pepsi
in the market of East Guangdong and Dongguan.
The project of Shenbao Industrial City: in compliance with the principle of cautious investment, based
on adjusting the design of relevant engineering accordingly after adjusting product structure according
to the changes in the market, the Company invested RMB 13,250,000 into the said project in the
report period. The part that was still not invested would be invested gradually by stages according to
the progress of the said project.
Explanation on reasons and Naught
procedures of change
Particulars about the changed projects
□Applicable √Inapplicable
6.13 Application of the proceeds not raised through shares offering
□Applicable √Inapplicable
6.14 Explanation of the Board of Directors on the “Qualified Opinion”made by the
Certified Public Accountants
□Applicable √Inapplicable
6.15 Business plan as of the next year of the Board of Directors (If it has)
□Applicable √Inapplicable
Profit estimation of the next year (If it has)
□Applicable √Inapplicable
6.16 The preplan on the profit distribution and capitalization of capital public reserve
of the Board of Directors
Audited by Shenzhen Dahua Tiancheng Certified Public Accountants under Chinese
Accounting Standards, the Company’ s net profit was RMB-44,852,000 in 2003;
audited by K.C.Oh & Company Certified Public Accountants under International
Accounting Standards, the Company’ s net profit was RMB-44,852,000 in 2003.
According to the relevant provisions in Company Law of the P.R.C. and the Articles
of Association of the Company, based on the net profit of the Company amounting to
RMB -44,852,000 audited by Shenzhen Dahua Tiancheng Certified Public
Accountants in 2003, the retained earnings of the Company amounted to RMB
-44,852,000 in 2003.
According to the relevant provisions in Company Law of the P.R.C. and Standardized
Interlocution No. 3 of Information Disclosure on Publicly Issuing Securities –Origin,
Procedures and Information Disclosure of Losses Offsetting released by CSRC,
before the Company’ s accumulative losses being offset at full amount, it was
forbidden to distribute dividends to shareholders or convert capital reserve into share
capital. In 2003, the Board of the Company decided to neither distribute profits nor
convert capital reserve into share capital.
The said preplan should be submitted to Annual Shareholders’General Meeting 2003
for consideration.
§7. Significant Events
7.1 Purchase of assets
□ Applicable √ Inapplicable
7.2 sales of assets
□ Applicable √ Inapplicable
7.3 Important guarantee
√ Applicable □ Inapplicable Unit: RMB’000
Name of Date of Amount of Type of Guarantee Term of Complete Guarantee for
the happening guarantee Guarantee Implementation or related party
Company (date of not or not
guaranteed signing
agreement)
Shenzhen
China
Bicycle Jun. Joint responsibility Jun. 21, 1995-
6,624 No Yes
Company 21,1995 guarantee Oct. 21, 1996
(Holdings)
Limited
Joint responsibility Dec. 31, 1998-
Dec.31,1998 34,240 No Yes
Guangdong guarantee Oct. 31, 1999
Sunrise Jan. 30, Joint responsibility Jan. 30, 2003- No Yes
8,580
Group Co., 2003 guarantee Jan. 30, 2004
Ltd. Jun.10, Joint responsibility Jun. 10, 2003- No Yes
4,280
2003 guarantee Jan. 10, 2004
Jun.24, Joint responsibility Jun. 30, 2003-
Shenzhen 5,000 No No
2003 guarantee Jun. 30, 2004
Shenbao
Jun.24, Joint responsibility Sep. 29, 2003-
Huacheng 10,000 No No
2003 guarantee Sep. 29, 2004
Foods Co.,
Jun.24, Joint responsibility Sep. 30, 2003-
Ltd 5,000 No No
2003 guarantee Sep. 30, 2004
Shenzhen Dec.23, Joint responsibility Dec. 23, 2002-
20,000 Yes No
Shenbao 2002 guarantee Dec. 23, 2003
Sanjing Apr. 30, Joint responsibility Apr. 30, 2003-
30,000 No No
Foods & 2003 guarantee Apr. 30, 2004
Beverage Apr. 30, Joint responsibility Sep. 30, 2003-
30,000 No No
Investment 2003 guarantee Sep. 30, 2004
Co., Ltd. Mar.25, Joint responsibility Mar. 25, 2003-
20,000 No No
2003 guarantee Mar. 25, 2004
Jun. 25, Joint responsibility Jun. 27, 2003-
10,000 Yes No
2003 guarantee Dec. 27, 2003
Jun. 25, Joint responsibility Oct. 23, 2003-
10,000 No No
2003 guarantee Oct. 23, 2004
Dec. 24,
Dec. 24, Joint responsibility
20,000 2003-Oct. 24, No No
2003 guarantee
2003
Total amount of guarantee 152,860
Total balance of guarantee 183,724
Including total balance of related guarantee 53,724
The total amount of guarantee provided by 140,000
the listed companies for its holding
subsidiaries
Total amount of irregular guarantee 53,724
The proportion of total amount of guarantee 80.11%
in the net assets of the Company
7.4 Related credits and liabilities transaction
√ Applicable □ Inapplicable
Unit RMB’000
Related Parties Provide capital to the related Related parties provided capital
parties to the list company
Amount Balance Amount Balance
Shenzhen South Tongfa Industrial
13,632 38,003 0 0
Company
Guangdong Sunrise Group Co., Ltd. 744 9,597 0 0
Shenzhen China Bicycle Company
10,100 10,100 0 0
(Holdings) Limited
Total 24,476 57,701 0 0
7.5 Entrusted assets
□ Applicable √ Inapplicable
7.6 Implementation of commitment items
√ Applicable □ Inapplicable
From Mar. 31, 2003 to Apr. 17, 2003, Shenzhen Securities Regulatory Office of
CSRC conducted routine inspection about the Company. On May 23, 2003, the
Company received Notification on Requiring the Renovation of Shenzhen Shenbao
Industrial Co., Ltd. in the Regulated Term (hereinafter referred to as Renovation
Notification) with document SZBFZ [2003] No. 94. The directors, supervisors, and
senior executives of the Company seriously studied and discussed about the
Renovation Notification; according to the Company Law, Securities Law, Shares
Listing Rules in Shenzhen Stock Exchange and relevant laws, regulations, and the
Articles of the Association, retrospect and checked the operation status in recent years
in further step; analyzed the existing problem seriously in the spirit of strictly
self-discipline and standardized operation and in the attitude of responsibility to the
shareholders; proposed the effective renovation measures.(For details, please refer to
the public notice published in Securities Times and Hong Kong Ta Kung Pao dated
Jun. 24, 2003). By the end of the report period, majority of the renovation matters
were accomplished.
7.7 Significant lawsuit and arbitration
√Applicable □ Inapplicable
(I) The lawsuit case of the Company as warrantor for Shenzhen South Tongfa
Industrial Company (hereinafter referred to as “South Tongfa”) for loan amounting to
RMB 30,000,000 was settled through reconciliation on Jan.11, 2002 (For details,
please refer to Public Notice on Material Lawsuits of the Company published on
Securities Times and Hong Kong Ta Kung Pao dated Mar. 13, 2002). Dated the end of
the report period, according to the requirements of Civil Mediation Letter, the
Company respectively repaid the principal, interest and lawsuit expense for the 1st
trial and expense of save from damage amounting to RMB 38,003,000 (The event
didn’t affect the income of the company in the report period). At present, the
Company would execute the relevant recourse right pursuant to the law approaches.
(II) The lawsuit case that the Company provided guarantee for Guangdong Sunrise
Holdings Co., Ltd. (the former Shenzhen Lionda Holdings Co., Ltd., hereinafter
referred to as Sunrise Company) concerning the loan of HKD 3,000,000, which
Sunrise Company asked for a loan from Shenzhen Branch of Industrial and
Commercial Bank of China, has been settled through reconciliation in Dec. 2002. The
Company in place of Sunrise Company repaid the principal of HKD 3,000,000and the
interest of HKD 100,000 on Jan. 13, 2003. The rest interest has been exempted. The
company would execute the relevant rights by legal approaches.
(III) The lawsuit case that the Company offered guarantee for Sunrise Company’s
loan amounting to HKD 6,000,000 from Nantou sub-branch of Shenzhen
Development Bank was settled with compromise. The Company has repaid the
principal amounting to HKD 2,000,000 and interest for Sunrise Company, and the
residuals of the principal amounting to RMB 4,000,000 were transferred to loan and
guaranteed by the Company continuously (For details, please refer to Public Notice of
the Company published on Securities Times and Hong Kong Ta Kung Pao dated May
13, 2003)
(IV) The lawsuit case that the Company offered guarantee for Sunrise Company’ s
loan amounting to RMB 8,000,000 from Shenzhen Nanyuan sub-branch of Gongdong
Development Bank (former Nanyuan sub-branch of Shenzhen branch of Guangdong
Development Bank) was settled with compromise. Dated the end of the report period,
the Company has repaid and interest amounting to RMB 1,939,000 for Sunrise
Company, the residuals amounting to RMB 8,580,000 were transferred to loan and
guaranteed jointly by the Company continuously.
(V) The lawsuit case that the Company offering joint guarantee for Shenzhen Tellus
Holding Co., Ltd. of borrowing RMB 5,280,000 from Shenzhen International Trust
and Investment Corporation was settled with compromise. The Company has repaid
RMB 5,280,000 to Shenzhen International Trust and Investment Corporation for
Tellus Company in March 2002. Dated the end of the report period, the Company has
retrieved the principal loan amounting to RMB 5,280,000 and the compensation
amounting to RMB 200,000.
(VI) The lawsuit case that the Company offering joint guarantee for Shenzhen China
Bicycle Company (Holdings) Limited of borrowing RMB 7,000,000 from Shenzhen
branch of China Construction Bank (hereinafter referred to as “construction bank”)
was settled through reconciliation. The Company and construction bank made terms
on exempting the interest (For details, please refer to Public Notice of the Company
published on Securities Times and Hong Kong Ta Kung Pao dated on Sep. 18, 2003
and on Jan. 10, 2004). In the report period, the Company paid RMB 7,000,000 for
Shen Zhonghua in two installments according to the terms. The Company would
execute the relevant rights by legal ways.
(VII) In the case that the Company provided guarantee for Shenzhen China Bicycle
Company (Holdings) Limited to apply for opening the letter of credit amounting to
USD 800,000 from Shenzhen Branch of Bank of China. According to the Civil
Judgment with (1999) YFJYZ ZI No.26 of Guangdong Higher People’ s Court, the
Company took the joint clearing responsibility. Shenzhen Intermediate People’s Court
had also issued the implementation order. The Company paid back RMB 3,600,000
for Shen Zhonghua dated the report day.
7.8 Particulars about the performance of obligations of Independent Directors
The Company has established Rules for Independent Directors according to
Guidelines Opinion on Establishing Independent Director System in Listed
Companies and Administration Rules of Listed Companies. At present, the Company
has three independent directors.
In the report year, the Company held six meetings of the Board and three
shareholders’general meetings. Mr. Tian Yanqun and Mr. Fan Zhiqing, Independent
Director of the Company, attended six meetings of the Board and three shareholders’
general meetings; Independent director Wu Ying attended two meetings of the Board
and one shareholders’general meeting after he was elected as independent director of
the Company.
In the report year, independent directors of the Company seriously performed their
duties; practically safeguard the whole interests of the Company and legal rights of
the medium and small shareholders according to the requirement of Articles of
Association of the Company and the relevant laws and regulations.
§8. Report of the Supervisory Committee
I. Particular about work of the Supervisory Committee in the report period
In the report period, the Supervisory Committee had held three meetings, examined
and adopted and the following resolutions:
(I) The 9th meeting of the 4th Supervisory Committee was held on Mar. 12, 2003. The
following resolutions were examined and approved at the Meeting:
(i) 2002 Report of the Supervisory Committee;
(ii) Financial Settlement Report 2002;
(iii) Annual Report 2002 and its Summary (A share and B share respectively);
(iv) 2002 Profit Distribution Preplan.
(v) Preplan about Using Surplus Public Reserve and Capital Reserve to make up
losses in the previous years
The public notice on the aforesaid resolutions of the meeting was published in
Securities Times and Hong Kong Ta Kung Pao respectively dated Mar.13, 2003.
(II) The 10th meeting of the 4th Supervisory Committee was held on Jun. 20, 2003.
The following resolutions were examined and approved in the Meeting:
(i) Renovation Report of Shenzhen Shenbao Industrial Co., Ltd. about the problems
found in the 2003 routine inspection by Shenzhen branch of CSRC;
(ii) Proposal on Expiration and Election of the Supervisory Committee.
The public notice on the aforesaid resolutions was published in Securities Times and
Hong Kong Ta Kung Pao respectively dated Jun. 24, 2003.
(III) The 1st meeting of the 5th Supervisory Committee was held on July 28, 2003. The
following resolutions were examined and approved in the meeting:
(i) Proposal on the Election of Chairman of the 5th Supervisory Committee of the
Company;
(ii) 2003 Semi-annual report and its summaries (A share and B share respectively).
The public notice on the aforesaid resolutions was published in Securities Times and
Hong Kong Ta Kung Pao respectively dated July 30, 2003.
II. Independent opinion of the Supervisory Committee on certain issues
(I) Operation According to the Law
In the report period, the Supervisory Committee conducted supervision over the
procedures of holding Board meetings and Shareholders’ General Meeting,
resolutions, implementation of the resolutions of the Shareholders’General Meeting
by the Board of Directors, status of the senior executives in implementing their duties
and the Company’ s management system according to the relevant laws and
regulations. In our opinion, in 2003, the Board of Directors carried out the operation
in a standardized way strictly according to the PRC Company Law, the Securities Law,
the Listing Rules, the Articles of Association and other relevant regulations. The
Company’ s directors and managers worked patiently and responsibly and the
Company’ s decision-making was religious and solid. We have found no directors or
senior executives ever involved in any actions against the law, rules and regulations,
or the Articles of Association or harmful to the interest of the Company and the
shareholders in the process of implementation of their duties.
(II) Financial Inspection
We have made careful and serious inspection of the Company’ s financial system and
financial position. In our opinion, 2003 Financial Report of the Company has truly
reflected the Company’ s financial position and operation achievements. The auditors’
report and the auditors’opinion on the relevant issues produced by Shenzhen Dahua
Tiancheng Certified Public Accountants and Hong Kong K.C. Oh & Company
Certified Public Accountants are objective and fair.
(III). The actual investment project funded by the latest proceedings is the same as the
commitment.
(IV) In the report period, there has existed no insider transaction or action harmful to
the part shareholders’right and interest or in connection with loss of the Company’s
assets.
(V) In the report period, the Company had no significant related transactions and no
actions harmful to the interest of the Company.
§9. Financial Report
9.1 Report of Auditors
Shenzhen Shenbao Industrial Co., Ltd.
(Incorporated in the People’s Republic of China)
Report of the auditors and financial statements
for the year ended December 31, 2003
Report of the auditors to the members of
Shenzhen Shenbao Industrial Co., Ltd.
(Incorporated in the People’
s Republic of China with limited liability by shares)
We have audited the accompanying balance sheet of Shenzhen Shenbao Industrial Co., Ltd. as of
December 31, 2003 and the related statements of income, cash flows and changes in equity for the
year then ended. These financial statements are the responsibility of the Group’ s management. Our
responsibility is to express an opinion on these 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 the
management, as well as evaluating the overall financial statement presentation. We believe that
our audit provides a reasonable basis for our opinion.
In forming our opinion, we have considered the adequacy of the disclosures made in the financial
statements concerning the contingent loss the Group may have to suffer in respect of the
guarantees it had given to various companies that had defaulted the banks. The defaulting
companies are continuing to negotiate with the banks for settlement of the outstanding loans so
that the guarantors may not have any eventual loss. Details of the circumstances relating to this
fundamental uncertainty are described in note 22 to the financial statements. The Group’ s
management is responsible for the disclosure and possible results of the above matter and our
opinion is not qualified in this respect.
In our opinion, the financial statements present fairly, in all material respects, the financial
position of the Group as of December 31, 2003 and the results of its operations and its cash flows
for the year then ended, in accordance with International Financial Reporting Standards.
K. C. Oh & Company
Certified Public Accountants
Hong Kong : April 8, 2004
9.2 Accounting statement
Shenzhen Shenbao Industrial Co., Ltd.
Consolidated income statement for the year ended December 31, 2003
2003 2002
Note RMB’000 RMB’000
Turnover (5) 61,787 77,134
Cost of sales ( 46,551 ) ( 60,452 )
Gross profit 15,236 16,682
Other revenue (6) 1,351 24,011
16,587 40,693
Distribution costs ( 27,372 ) ( 16,386 )
Administrative expenses ( 39,365 ) ( 37,081 )
Other operating expenses ( 136 ) ( 142 )
Operating loss ( 50,286 ) ( 12,916 )
Finance costs ( 4,368 ) ( 2,508 )
Operation loss before exceptional items ( 54,654 ) ( 15,424 )
Exceptional items (7) ( 26,226 ) ( 57,380 )
Loss after exceptional items ( 80,880 ) ( 72,804 )
Share of profit from associates 32,157 20,016
Loss before taxation (8) ( 48,723 ) ( 52,788 )
Taxation (9) ( 499 ) ( 590 )
Loss before minority interests ( 49,222 ) ( 53,378 )
Minority interests 4,370 ( 16 )
Loss attributable to shareholders ( 44,852 ) ( 53,394 )
Accumulated profit/(loss) brought forward ( 47,881 ) 1,502
Loss before transfers and set off ( 92,733 ) ( 51,892 )
Transfers from reserves and loss set off :
Transfers from reserves - 4,011
Loss set off 47,729 -
47,729 4,011
Accumulated loss carried forward ( 45,004 ) ( 47,881 )
Loss per share –basic (10) RMB(0.2465) RMB(0.2935)
Shenzhen Shenbao Industrial Co., Ltd.
Consolidated balance sheet as at December 31, 2003
2003 2002
Note RMB’000 RMB’000
Non-current assets
Fixed assets (11) 68,969 47,348
Intangible assets (12) 39,156 40,714
Interests in associates (13) 148,572 135,484
Other investments (14) 37,745 42,558
294,442 266,104
Current assets
Tax recoverable 1,512 1,401
Inventories (15) 16,126 18,492
Amount due from a related company (16) - 1,160
Accounts receivable (17) 23,382 28,814
Prepayments, deposits and others receivable (18) 57,365 60,887
Cash and bank balances 53,487 78,303
151,872 189,057
Current liabilities
Dividends payable ( 218 ) ( 218 )
Amount due to a related company (19) ( 6,201 ) ( 6,201 )
Accounts payable ( 11,564 ) ( 10,151 )
Receipts in advance ( 14,040 ) -
Others payable and accrued expenses ( 19,557 ) ( 21,415 )
Anticipated liabilities ( 23,298 ) ( 26,518 )
Short-term bank loans (20) ( 130,000 ) ( 100,000 )
( 204,878 ) ( 164,503 )
Net current assets/(liabilities) ( 53,006 ) 24,554
Assets less current liabilities 241,436 290,658
Minority interests ( 10,146 ) ( 14,516 )
Net assets employed 231,290 276,142
Financed by :
Share capital (21) 181,923 181,923
Reserves 49,367 94,219
Shareholders’equity 231,290 276,142
The financial statements on pages 2 to 24
were approved and authorised for issue by
the board of directors on April 8, 2004 and
are signed on its behalf by :
Director Director
Shenzhen Shenbao Industrial Co., Ltd.
Consolidated statement of changes in equity for the year ended December 31, 2003
Retained
Share Capital Surplus earnings/
capital reserves reserves (loss) Total
RMB’000 RMB’000 RMB’000 RMB’000 RMB’000
As at January 1, 2002 181,923 37,621 1,502 329,746
Loss for the year of 2002 - - - ( 53,394 ) ( 53,394 )
Transfer from surplus
reserves as a result of
over-transfer in prior years - - ( 4,011 ) 4,011 -
Interests in associates over-
provided - ( 210 ) - - ( 210 )
As at December 31, 2002 181,923 33,610 ( 47,881 ) 276,142
As at January 1, 2003 181,923 33,610 ( 47,881 ) 276,142
Loss for the year of 2003 - - - ( 44,852 ) ( 44,852 )
Accumulated loss set off ( ) ( 20,243 ) 47,729 -
As at December 31, 2003 181,923 13,367 ( 45,004 ) 231,290
According to the corporation law and relevant regulations of a joint stock limited company, the
Company’ s specified profit should be classified as capital reserves, which include share premium,
surplus on revaluation of assets and other investments, etc. Capital reserves are normally used for
issue of new shares, or for write-off or other-than-temporary provision when other investments are
revalued downwards. Surplus reserves comprise statutory reserve, statutory public welfare fund
and discretionary surplus reserve. The Company is required to transfer an amount of not less than
10% of the profit after making up the accumulated loss to statutory reserve until it is up to 50% of
the registered share capital. Statutory reserve can be used to cover current year loss or for issue of
new shares. The amount of statutory reserve to be utilized for issue of new shares should not
exceed an amount such that the balance of the reserve will fall below 25% of the registered share
capital after the issue of new shares. The Company is also required to transfer 5% of the profit
after making up the accumulated loss to statutory public welfare fund. Statutory public welfare
fund shall only be applied for the collective welfare of the Company’ s employees. Discretionary
surplus reserve is applied in accordance with the shareholders’resolutions passed in the annual
general meeting and can be used to cover current year loss or for issue of new shares.
Pursuant to the resolutions passed by the shareholders in the 2002 annual general meeting held on
June 26, 2003, the Company’ s capital reserves and surplus reserves were used to set off against the
accumulated loss.
Shenzhen Shenbao Industrial Co., Ltd.
Consolidated cash flow statement for the year ended December 31, 2003
2003 2002
RMB’000 RMB’000
Cash flow from operating activities
Operating loss before taxation ( 48,723 ) ( 52,788 )
Adjustment items :
Loss on disposal of fixed assets 582 38
Depreciation 6,426 19,559
Amortization of intangible assets 1,558 1,207
Provision for impairment loss of other investments 4,630 -
Loss from guarantees 21,257 53,742
Provision/(reversal) for impairment loss of assets ( 385 ) 3,622
Amortization of deferred assets - 23
Share of profit from associates ( 32,157 ) ( 20,016 )
Amortization of premium in associates 339 1,695
Profit from disposal of other investments ( 750 ) ( 15,842 )
Dividends from other investments - ( 1,535 )
Interest income ( 881 ) ( 744 )
Interest expense 5,266 3,241
Adjustment of interest in associates - ( 210 )
Operating cash flows before movements in working capital ( 42,838 ) ( 8,008 )
(Increase)/decrease in inventories 3,218 ( 5,331 )
Increase in amount due from a related company - ( 1,160 )
(Increase)/decrease in accounts receivable 4,915 ( 15,912 )
(Increase)/decrease in prepayments, deposits and others
receivable 3,572 ( 7,114 )
Increase/(decrease) in accounts payable 1,413 ( 1,000 )
Increase in receipts in advance 14,040 -
Increase/(decrease) in others payable and accrued expenses ( 1,858 ) 12,077
Decrease in anticipated liabilities ( 24,477 ) ( 29,042 )
Cash outflow from operating activities before interest and
tax payments ( 42,015 ) ( 55,490 )
Interest paid ( 5,378 ) ( 3,241 )
Income tax paid ( 610 ) ( 1,400 )
Net cash outflow from operating activities c/f ( 48,003 ) ( 60,131 )
(to be cont’d)
Shenzhen Shenbao Industrial Co., Ltd.
Consolidated cash flow statement for the year ended December 31, 2003
(cont’d)
2003 2002
RMB’000 RMB’000
Net cash outflow from operating activities b/f ( 48,003 ) ( 60,131 )
Investing activities
Interest received 881 744
Proceeds from disposal of fixed assets 404 697
Purchases of fixed assets ( 27,761 ) ( 16,577 )
Purchases of intangible assets - ( 24,236 )
Dividends received from associates 18,730 9,534
Dividends received from other investments - 1,535
Premium paid for investments in associates - ( 3,390 )
Proceeds from disposal of other investments 933 31,339
Net cash outflow from investing activities ( 6,813 ) ( 354 )
Net cash outflow before financing activities ( 54,816 ) ( 60,485 )
Financing activities
Dividends paid - ( 6,405 )
Increase in short-term bank loans 62,200
Minority interests - 14,500
Net cash inflow from financing activities 30,000 70,295
Increase/(decrease) in cash and cash equivalents ( 24,816 ) 9,810
Cash and cash equivalents as at beginning of year 78,303 68,493
Cash and cash equivalents as at end of year 53,487 78,303
Analysis of cash and cash equivalents
Cash and bank balances 53,487 78,303
Board of Directors of
Shenzhen Shenbao Industrial Co., Ltd.
Apr. 10, 2004