神城A退(000018)深中冠2005年年度报告摘要(英文版)
烛龙 上传于 2006-01-24 06:15
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
Stock Abbreviation: Shenzhen Victor Onward Stock code: 000018 200018 Announcement No.:
2006-0427
Shenzhen Victor Onward Textile Industrial Co., Ltd.
Summary of Annual Report 2005
§1. Important Notice
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 directors,Supervisors and Senior Executives declares inability to warrant or objection to the
authenticity, accuracy and completeness of the content of the annual report.
1.3 Director(s) absented the board meeting
Name of the
Reason of absent Consignee
director
Li Zhihua On business Sun Zhiping
1.4 Pricewaterhouse Coopers Zhongtian Certified Public Accountants issued unqualified auditors' report
with no explanatory notes for the Company.
1.5 Mr. Hu Yongfeng, board chairman of the Company, Mr. Sun Zhiping, general manger in charge
of accounting, and Mr.Zhang Jinliang, the person in charge of financial accounting organ represent
and warrant the financial report in this annual report is true and complete.
§2. Company Profile
2.1 Basic information
Stock abbreviation Victor Onward A, Victor Onward B
Stock code 000018、200018
Stock exchange for
Shenzhen Stock Exchange
listing
Registered address 26 Kuipeng Road, Kuiyong Town, Longgang District, Shenzhen, China
and business address
Zip code 518119
Website http://www.chinaszvo.com
E-mail szvo@chinaszvo.com
2.2 Contact person and contact manner
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
2.2 Contact person and contact manner
Board secretary Securities affair representative
Name Chen Xing Jian Xiujuan
Room 1308, Hualiang Building ,No.2008 Room 1308, Hualiang Building ,No.2008
Contact address
Shennan Zhong Road ,Shenzhen. Shennan Zhong Road ,Shenzhen.
Tel 83668254 83667895
Fax 83668427 83668427
E-mail cx@chinaszvo.com jxj@chinaszvo.com
§3 Highlights of Accounting Data and Financial Indicators
3.1 Main accounting data
Unit: RMB
2005 2004 Increase/decrease (%) 2003
Income from key
272,060,118.00 264,335,516.00 2.92% 208,255,352.00
business
Total profit -45,245,139.00 1,046,186.00 -4,424.77% 2,390,403.00
Net profit -37,444,000.00 886,965.00 -4,321.59% 1,566,030.00
Net profit after
deducting
-38,806,872 880,853.00 -4,505.60% 821,145.00
non-recurring gains
and losses
Net cash flows
arising from
3,228,966.00 39,806,972.00 -91.89% -14,873,420.00
operating
activities
End of 2005
End of 2004 Increase/decrease (%) End of 2003
Total assets 495,350,310.00 529,067,471.00 -6.37% 390,342,262.00
Shareholders' equity
(not including 268,695,845.00 312,442,877.00 -14.00% 311,140,450.00
minority interests)
3.2 Main financial indicators
Unit: RMB
2005 2004 Increase/decrease (%) 2003
Earnings per share -0.221 0.005 -4,520.00% 0.009
Earnings per share
-0.221 - - -
(Note)
Return on net assets -13.94% 0.28% -14.22% 0.50%
Return on net assets
calculated on basis of
net profit after
-14.44% 0.28% -14.72% 0.26%
deducting
non-recurring gains
and losses
Net cash flows per
share from operating 0.019 0.235 -91.91% -0.088
activities
End of 2005 End of 2004 Increase/decrease (%) End of 2003
Net assets per share 1.589 1.847 -13.97% 1.840
Net assets per share
1.585 1.832 -13.48% 1.827
after adjustment
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
Note: Earnings per share was calculated based on new share capital if share capital was changed from
the end of the report period to disclosure date of the report.
Items of non-recurring gains and losses
√applicable□not applicable
Unit: RMB
Items of non-recurring
Amount
gains and losses
Net losses from
133,308.00
disposing fixed assets
Short-term investment
7,018.00
loss
Revolution With drawled
Bad debts reparation to -1,551,889.00
forestall years.
Non-operating income -56,828.00
Other non-operating
105,519.00
expenses
Impact of
non-recurring gains
0.00
and losses on income
tax
Total -1,362,872.00
3.3 Difference of domestic and foreign accounting standards
√applicable□not applicable
Unit: RMB元
Domestic accounting standards Overseas accounting standard
Net profit -37,444,000.00 -37,823,772.00
1. The appraised appreciation of Hong Kong house property written
back pursuant to international accounting standards increased; 480,764
2. Difference of disposing good will amortization in
Notes to difference accordance with IAS; -25,248
3.Difference of disposing bad will in accordance with IAS ; -955,216
4. Income confirmed from offsetting accounts payable not paid for
long-term . 118,876
§4 Particulars about the Changes of Share Capital and Shareholders
4.1 Schedule of the Change of Share Capital
Unit: shares
Increase or decrease
Before this change After this change
this time (+/-)
Quantity Proportion Subtotal Quantity Proportion
I.
Unlisted 79,489,253 47.00% 0 79,489,253 47.00%
shares
1.
Sponsors’ 79,489,253 47.00% 0 79,489,253 47.00%
shares
Including 47,359,859 28.00% 0 47,359,859 28.00%
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
:
State-own
ed share
Domestic
legal
32,129,394 19.00% 0 32,129,394 19.00%
person’s
shares
Foreign
legal
0 0.00% 0 0 0.00%
person’s
shares
other 0 0.00% 0 0 0.00%
2. Raised
legal
0 0.00% 0 0 0.00%
person’s
shares
3. Inner
employees 0 0.00% 0 0 0.00%
’ shares
4.
Preferenc
0 0.00% 0 0 0.00%
e shares
or others
II.
Listed 89,653,103 53.00% 0 89,653,103 53.00%
shares
1. RMB
ordinary 20,231,200 11.96% 0 20,231,200 11.96%
shares
2.
Domestica
lly
69,421,903 41.04% 0 69,421,903 41.04%
listed
foreign
shares
3.
Overseas
listed 0 0.00% 0 0 0.00%
foreign
shares
4. Others 0 0.00% 0 0 0.00%
III.
Total 169,142,356 100.00% 0 169,142,356 100.00%
shares
4.2 Statement of shares held by the top ten shareholders and the top ten shareholders of
circulating share
Unit:Shares
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
Total of shareholders 20,648
Particulars about shares held by the top ten shareholders
Quantity of
Quantity of pledged
Shareholding Total quantity of non-negotiable shares
Name of shareholder Nature of shareholder
ratio shares held or frozen shares
held
Union Holdings Co., Ltd. Promoter's 28.00% 47,359,859 47,359,859 0
state-owned shares
Style-Success Ltd. B 14.46% 24,466,029 0
Shenzhen Textile
Holdings Ltd Other 14.46% 24,458,231 24,458,231 12,229,115
Union Developing Group
Co., Ltd. Other 4.54% 7,671,163 7,671,163 0
Rich Crown Investment Foreign
Co., Ltd. 3.62% 6,114,556 0
Shareholder
Shing Ying Chieh Foreign
3.22% 5,446,261
Shareholder
Chen Song Foreign
0.24% 398,400
Shareholder
Wei Shuangmei Foreign
0.22% 373,400
Shareholder
Yao Yuzhong Foreign
0.17% 291,963
Shareholder
Liu Liaoyuan State
0.14% 235,100
Shareholder
Particulars about the shareholding of the top ten shareholders holding negotiable shares
Name of shareholder Quantity of negotiable shares Type of share
held
Style - success ltd . 24,466,029B
Rich Crown Investment Co., Ltd. 6,114,556B
Shing Ying Chieh 5,446,261B
Chen Song 398,400B
Wei Shuangmei 373,400B
Yao Yuzhong 291,963B
Liu Liaoyuan 235,100B
Zhong Yonglai 223,700B
Huang Weili 217,962B
DBS VICKERS(HONG KONG)LTD A/C
193,986B
CLIENTS
Notes to the related relationshipThe controlling shareholder of the above-mentioned largest shareholder
Shenzhen Union Holdings Ltd. Is Un ion Developing Group Ltd. It is
between the top ten shareholders or
unknown whether there exists related relationship among the other
their concerted action circulation shareholders or belongs to the consistent actors promulgated by
the Management Measure of information Disclosure on Change of
Shareholding for listed company among the other circulation shareholders..
4.3 Particulars about the holding shareholders and actual controller of the Company
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
4.3.1 Particulars about change in the holding shareholders and actual controller of the
Company
□applicable√not applicable
4.3.2 Introduction of especial situation for holding shareholder and other actual
controller
Name of the principal shareholder of the Company: Union Development Group Ltd.
Legal representative: Dong Binggen
Date of establishment: Aug. 23, 1983
Company Type:
Registered capital:
Business scope:Self-operate and act as agent for import and export business of the other
commodities and technologies excluding the import commodities organized unitedly and jointly
operated by the state and import commodities operated by the company authorized by the state,
assembling with imported spare parts and cooperation in compensation trade, processing with
imported materials, counter selling and transfer trade (pursuant to (1999) WJMZSHZ No.193
Document), export-oriented commodities sold at home business, textile technical consultant
service, realty management, leasing service; contract with overseas textile field projects and
domestic international biding projects; the import and export of equipment and material required
by the above-mentioned overseas projects; sending contract workers to abroad to implement the
aforesaid overseas projects(pursuant to (98) WJMZSHZ No.3109 Document); vehicles sale (including
cars).
4.3.3 Property right and controlling relationship between the actual controller of the
Company and the Company is as follows:
Property right and controlling relationship between the actual controller of the Company
and the Company is as follows:
Union Developing Group Ltd.
40.15% 4.54%
Union Holdings Ltd.
28%
Shenzhen Victor onward textile Industrial
Co., Ltd.
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
§5. Particulars About Directors, Supervisors, Senior Executives
5.1 Particulars about changes in shares held by directors, supervisors and senior
executives
Receiving
remunerati Whether
Holding
Holding on and receivin
shares at Reason
shares at subsidy g
Name Title Sex Age Office term the for
the form the remuner
year-begi change
year-end company in ation or
n
reporting subsidy
term
Board May 16, 2003 to May 15,
Hu Yongfeng Male 43 0 0 0.00Yes
chairman 2006
Deputy
May 16, 2003 to May 15,
Li Zhihua Chairman of Male 46 0 0 0.00No
2006
the Board
Deputy
May 16, 2003 to May 15,
Song Tao Chairman of Male 53 0 0 0.00Yes
2006
the Board
May 16, 2003 to June 15,
Ding Yue Director Male 48 0 0 0.00Yes
2006
May 16, 2003 to June15,
Guan Tongke Director Male 59 0 0 0.00Yes
2006
Director,Gen May 16, 2003 to May 15,
Sun Zhiping Male 41 0 0 35.10No
eral Manager 2006
Mai Independent May 16, 2003 to May 15,
Male 44 0 0 3.15No
Jianguang director 2006
Independent May 16, 2003 to May 15,
Li Weiping Male 52 0 0 0.00No
director 2006
Femal September 12, 2003 to
Shu Man Independent 40 0 0 3.15No
e May 15, 2006
Convener of
the
May 16, 2003 to May 15,
Dong Binggen supervisor Male 56 0 0 0.00Yes
2006
y
committee
Femal May 16, 2003 to May 15,
Gui Liping Supervisor 47 0 0 0.00Yes
e 2006
May 16, 2003 to May 15,
Cai Wanqing Supervisor Male 55 0 0 7.00No
2006
Chen JingqiuDeputy GM Male 63May 16, 2003 to May 15, 0 0 45.65No
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
2006
Zhang December 17, 2004 to May
Deputy GM Male 43 0 0 15.78No
Jinliang 16, 2006
Board May 16, 2003 to May 15,
Chen Xing Male 32 0 0 10.00Yes
secretary 2006
Total - - - - 0 0 - 119.83 -
§6 Report of the Board of Directors
6.1 Discussion and analysis
2005 is a year with grim situation to textile industry. To Victor Onward, it is a year full of
difficulties. The trade friction between U.S. and Europe resulted in serious shortage of orders of the
Company. Fuel price soared. The cost of fuel oil increased by 32% over the previous year. The
auxiliary agent of dyestuffs and chemicals and electricity rate rose by over 15% so that the
Company's production cost rose by big margin and gross profit rate declined sharply. The space for
survival became smaller and smaller. The Company faced abnormally difficult operation situation.
Though the Company has taken many measures to make positive response, the market competition
was fierce unprecedentedly and vicious circle of price competition appeared due to the
establishment of printing and dyeing enterprises in large quantity several years ago. Besides, the
production cost of printing and dyeing enterprises in Shenzhen region is generally higher than that
in inland areas. As a result, the Company suffered great loss. The amount of loss is RMB
–37,444,000.
6.2 Statement of main operations classified according to industries or products
Unit:RMB’0000
Main operations classified according to industries
Increase
Increase/decree Increase/dec
Classified /decrease in
Income from s in cost of main rease in
according to Cost of main Gross profit income from main
main operations over gross profit
industries operations ratio(%) operations over
operations the last year ratio over
or products the last year
(%) the last year
(%)
Other
textile 26,873.00 26,247.00 2.33% 2.87% 16.24% -85.23%
industry
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
Garment
Manufacturin 333.00 213.00 56.34% 0.00% -9.75% 38.44%
g
Main operations classified according to products
Fabrics
bleaching
26,873.00 26,247.00 2.33% 2.87% 16.24% -85.23%
printing and
dyeing
Garment
333.00 213.00 56.34% 0.00% -9.75% 38.44%
trade
6.3 Particulars about main operations classified according to areas
Unit:RMB’0000
Increase/decrease in income from main
Areas Income from main operations
operations over the last year(%)
Mainland China 2,748.00 92.98%
Hong
Kong ,China, and 24,458.00 -2.21%
Overseas
6.4 Raised funds use
□applicable√not applicable
Change Item
□applicable√not applicable
6.5 Investment projects utilizing non-raised funds:
√applicable□not applicable
Unit:RMB’0000
Project name Project amount Project progress Income from project
Acquisition of 7.31%
The Company is handling
equity of Shenzhen 230.00 the procedure of the 0
Nanhua Printing and
change of industrial and
Dyeing Co., Ltd.
Total 230.00 - -
6.6 Explanation of the board of directors to the "nonstandard opinions"
□ applicable√ not applicable
6.7 The preplan of the board of directors for profit distribution or capitalization of capital common
reserve fund
□ applicable√ not applicable
The Company made profit in the report period but did not make cash profit distribution preplan.
□ applicable√ not applicable
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
§7 Significant Events
7.1 Purchase of assets
√ applicable □ applicable
Unit:RMB’0000
Debt
Assets
Contribution and
owners
to net profit liabil
hip
of the Relate ities
involv
The company of d Explain involv
Purchasin ed in
Transaction assets Date of purchase the assets transa principle of ed in
g price the
purchased sold from the ction pricing the
assets
year-beginni or not assets
transf
ng to the transf
erred
date of sale erred
or not
or not
7.31%
share
State
equity of
Investment
Nanhua Openly quoted
Assets October 21, 2005 230.00 0.00No No No
Printing price
management
and
Co., Ltd
dyeing
Co., Ltd
7.2 Sales of assets
□applicable√not applicable
7.1、7.2Influence on consistence of business and stability of managers caused by the issues interfered
in purchase and sale
No
7.3 Significant guarantees
√applicable□not applicable
Unit:RMB’0000
Particulars about the external g uarantee of the Company(Barring the guarantee for the controlling
subsidiaries)
Name of Complete Guarantee for
Amount of Guarantee Guarantee
the Date of happening Implementati related
guarantee Type term
company on or not party(Yes or
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
guarantee not)
d
Total amount of guarantee in the report
0.00
period
Total balance of guarantee at the end
0.00
of the report period
Guarantee of the Company for the controlling subsidiaries
Total amount of guarantee for
controlling subsidiaries in the report 800.00
period
Total balance of guarantee for
controlling subsidiaries at the end of 0.00
the report period
Particulars about the external guarantee of the company
Total amount of guarantee 0.00
The proportion of the total amount of
guarantee in the net assets of the 0.00%
company
Of which:
The amount of guarantee provided to
shareholders, actual controller and its related 0.00
parties
The amount of debt guarantees directly or
indirectly provided to the object of guarantee 0.00
whose assets-liabilities ratio exceeds 70%
The amount of guarantee that exceeds 50% of
0.00
net assets
Total amount of the above three guarantees 0.00
7.4 Significant related transactions
7.4.1 Related purchase and sale
□applicable√not applicable
Of which: The total amount of product sales or rendering of services of the Company to its controlling shareholder and
subsidiaries was RMB million in the report period.
7.4.2 Related credits and liabilities current
√applicable□not applicable
Unit:RMB’0000
Related parties supplied funds to
Supply funds to related parties
Related parties the Company
Occurred amount Balance Occurred amount Balance
Shenye Hualiang 0.00 38.00 0.00 0.00
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
Union Development Group
0.00 0.00 0.00 1,693.00
Co., Ltd.
合计 0.00 38.00 0.00 1,693.00
Of which: In report period, the capital amount the listed company provided to controlling shareholder and its
subsidiaries was RMB million and the balance was RMB 0.38 million.
□applicable√not applicable
Whether the debt settlement plan can ensure the thorough settlement of fund occupation problem before
the end of 2006
□applicable√not applicable
7.5 Entrusted assets management
□applicable√not applicable
7.6 Implementation of commitments
√applicable□not applicable
7.6.1 Schedule of equity division reform
Expected date of equity division reform:
February 2006
The Company is expected to start the procedure of equity division reform at the beginning of February 2006.
7.6.2 Other commitmmitments
√applicable□not applicable
I. Capital commitments
(1) Contracts were signed for the following capital expenditure commitments on the date of balance
sheet, which need not be recognized in financial statements:
On February 8,2001, Hong Kong Victor Onward and Union Holdings sign the Letter of
Investment Intent for Establishment of Ningbo Union New Material Technology Co., Ltd.
("Ningbo Union") in the Form of Joint Venture. According to this letter of intent, the registered
capital of Ningbo Union is RMB 700 million. The amount of capital contribution of Hong Kong
Victor Onward is RMB 175 million, accounting for 25% of the registered capital. The amount of
capital contribution of Union Holdings is RMB 525 million, accounting for 75% of the registered
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
capital. The proposal concerning this investment project was examined and adopted at 2000
shareholders' general meeting of the Company held on June 30, 2001. As of the date of this report,
both parties to the joint venture had not signed official joint venture contract in respect of the above
investment intention.
(2) Other capital expenditure commitments which contracts were signed for on the date of balance
sheet and which need not be recognized in financial statements:
December 31, 2005 December 31, 2004
Houses and buildings, machinery
and equipment 328,398 80,662
Intangible assets 328,133 122,215
Total 656,531 202,877
B. Commitment of operating lease
According to the signed irrevocable contract for operating lease, the lowest rent to be paid in the future is as
follows:
December 31, 2005 December 31, 2004
Within 1 year 639,967 729,967
1-2 years 549,967 654,967
2-3 years 274,984 549,967
Over 3 years 274,984
Total 1,464,918 2,209,885
The commitment of operating lease is the commitment of house tenancy of Veaopel and Nanhua Xingye.
7.7 Significant lawsuit and arbitrations
□applicable√not applicable
§8 Report of the Supervisory Committee
√applicable□not applicable
I. The meetings of the supervisory committee
In the report period,the supervisory committee of the Company held two meetings in total.
(1) In the afternoon of April 12, 2005, the 7th meeting of the fourth board of directors of the
Company was held at Yunhai Villa, Dapeng Town, Longgang District, Shenzhen. The meeting was
presided over by Mr. Dong Binggen, the convener of the supervisory committee of the Company. 3
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
persons were supposed to attend the meeting and all of them were present. The Company's
supervisors and senior executives attended the meeting as non-voting delegates. The meeting
examined and adopted the following resolutions:
1. 2004 Work Report of the Company;
2. 2004 Auditor's Report of the Company;
3. Profit Distribution Preplan of the Company for 2004 and Its Profit Distribution Policy for
2005;
4. 2004 Annual Report and 2004 Annual Report (Summary) of the Company;
(II) In the morning of August 19, 2005, the 8th meeting of the fourth supervisory committee of
the Company was held through voting by correspondence. The meeting examined and adopted 2005
Semiannual Report of the Company and Summary of 2005 Semiannual Report of the Company.
II. In the report period,the supervisory committee seriously performed its duties and expressed
independent opinions in respect of the following matters:
1. The operation of the Company according to law.
In the report period, the Company operated strictly according to Company Law, Securities law
and the Articles of Association of the Company and other relevant laws and regulations. The
Company's procedure of decision was legal and its internal control system was sound. The directors
and managers of the Company all did their duties during their work and none of their acts were
found to violate the laws, regulations and the Articles of Association or harm the Company's
interests. 2. Inspection of the financial status of the Company.
The Supervisory Committee carefully checked and examined the financial data of the
Company including 2005 financial report audited by Pricewaterhouse Coopers Zhongtian Certified
Public Accountants and held the opinion that its financial position awaited improvement, the
liquidity of working capital was somewhat reduced and its financial structure needed further
optimization in 2005. 2005 standard unqualified auditors' report issued by Pricewaterhouse Coopers
Zhongtian Certified Public Accountants for the Company was true and truly reflected the financial
position and operating results of the Company.
3. The Company did not raise funds in the report period. The funds last raised after listing
were invested in such projects as promised in Prospectus.
4. Neither insider trading nor act that caused harm to the rights and interests of part of
shareholders or the loss of the Company's assets was found in respect of the transaction price of the
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
assets purchased or sold by the Company.
5. The related transactions between the Company and associated enterprises (companies)
were conducted in a fair manner and at market prices. The joint investment made by the Company
and related enterprises is in keeping with the interests of the Company. Relevant voting procedure
complied with relevant provisions of the Articles of Association of the Company and Stock Listing
Rules of Shenzhen Stock Exchange and related directors observed the regulations on absence during
vote. The related transactions were fair and reasonable and did not harm the interests of the
Company and middle and small shareholders.
6. Pricewaterhouse Coopers Zhongtian Certified Public Accountants issued standard
unqualified auditors' report for 2005 financial report of the Company.
§9 Financial Report
9.1 Auditor’s opinions
Auditor’s opinions: Standard unqualified auditor’s opinions
9.2 Financial statement
9.2.1 Balance Sheet
Prepared by: Shenzhen Victor Onward Textile Industrial Co., Ltd.
December 31, 2005 Unit:RMB
End of the report period Balance at beginning of year
Item
Consolidated The Company Consolidated The Company
Current assets:
Monetary capital 37,563,561.00 4,901,294.00 46,664,429.00 11,345,033.00
Short-term
38,394.00 0.00 46,347.00
investment
Bill receivable
Dividend
receivable
Interest
receivable
Accounts
87,624,867.00 59,691,449.00 82,812,213.00 50,791,820.00
receivable
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
Other
3,202,581.00 81,726,654.00 938,931.00 67,833,355.00
receivables
Prepayment 598,808.00 584,234.00 202,050.00
Subsidy
receivables
Inventory 93,796,130.00 75,975,802.00 95,869,695.00 74,722,622.00
Expenses to be
593,380.00 271,976.00 433,718.00 97,973.00
amortized
Long-term
creditor’s right
investment to be
matured within one
year
Other current
assets
Total current
223,417,721.00 222,567,175.00 227,349,567.00 204,992,853.00
assets
Long-term
Investment
Long-term equity
84,161,518.00 66,260,000.00 92,895,389.00 81,492,878.00
investment
Long-term
creditors’ right
investment
Total Long-term
84,161,518.00 66,260,000.00 92,895,389.00 81,492,878.00
investment
Consolidated
3,303,927.00 -3,728,742.00
price difference
Fixed assets:
Original price of
465,704,231.00 254,010,379.00 474,275,548.00 258,325,693.00
fixed assets
Less:Accumulated
280,498,631.00 158,291,311.00 269,013,917.00 153,343,192.00
depreciation
Net value of
185,205,600.00 95,719,068.00 205,261,631.00 104,982,501.00
fixed assets
Less:Fixed
assets
0.00 0.00
depreciation
reserves
Net amount of
185,205,600.00 95,719,068.00 205,261,631.00 104,982,501.00
fixed assets
Engineering
materials
Construction-in-p 341,699.00 341,699.00 550,139.00 330,200.00
rocess
Fixed assets
liquidation
Total fixed 185,547,299.00 96,060,767.00 205,811,770.00 105,312,701.00
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
assets
Intangible and
other assets
Intangible
2,223,772.00 341,423.00 3,010,745.00 407,238.00
assets
Long-term
expenses to be
amortized
Other long-term
assets
Total intangible
2,223,772.00 341,423.00 3,010,745.00 407,238.00
and other assets
Deferred tax:
Debit item of
deferred tax
Total assets 495,350,310.00 385,229,365.00 529,067,471.00 392,205,670.00
Current
liabilities
Short-term loan 105,020,186.00 77,014,803.00 107,945,290.00 65,000,000.00
Bills payable 10,873,585.00 11,090,499.00
Accounts payable 46,891,839.00 37,044,515.00 31,662,868.00 16,292,628.00
Prepayments 556,829.00 413,445.00 486,545.00 122,890.00
Wage payable 165,898.00 165,898.00 199,520.00 199,520.00
Welfare expenses
178,985.00 37,190.00 38,832.00
payable
Dividends
1,560,617.00 3,190,827.00
payable
Tax payable -3,342,631.00 -4,800,486.00 -5,545,710.00 -5,145,896.00
Other accounts to
be paid
Other accounts
26,454,960.00 3,994,031.00 20,016,969.00 1,040,242.00
payable
Expenses drawn in
3,169,073.00 1,583,556.00 2,871,709.00 1,164,236.00
advance
Estimated liabilities
Long-term loan within
one year
Other current liabilities
Total current liabilities 191,529,341.00 115,452,952.00 171,957,349.00 78,673,620.00
Long-term liabilities
Long-term loan 2,299,828.00 2,442,326.00
Bonds payable
Long-term accounts
payable 10,892,534.00 11,135,405.00
Special accounts
payable 1,073,988.00 1,073,988.00 1,097,935.00 1,097,935.00
Other long-term
liabilities
Total long-term
liabilities 14,266,350.00 1,073,988.00 14,675,666.00 1,097,935.00
Deferred tax
Credit item of deferred
tax
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
tax
Total liabilities 205,795,691.00 116,526,940.00 186,633,015.00 79,771,555.00
Minority shareholders'
equity 20,858,774.00 29,991,579.00
shareholders' equity
Share capital 169,142,356.00 169,142,356.00 169,142,356.00 169,142,356.00
Less:Reversion
investment
Net amount share 169,142,356.00 169,142,356.00 169,142,356.00 169,142,356.00
capital
Capital common
30,831,172.00 30,831,172.00 30,712,491.00 30,712,491.00
reserve
Surplus common
53,461,763.00 53,461,763.00 53,461,763.00 53,461,763.00
reserve
Of which:
Statutory public 3,810,343.00 3,810,343.00 3,810,343.00 3,810,343.00
welfare fund
Undistributed profit -30,365,371.00 -30,365,371.00 7,078,629.00 7,078,629.00
Of which::Cash
dividends
No
acknowledgement
Investment loss
Conversion
difference of 45,625,925.00 45,632,505.00 52,047,638.00 52,038,876.00
foreign currency
Total
shareholder’s 268,695,845.00 268,702,425.00 312,442,877.00 312,434,115.00
equity
Total liabilities
and shareholder’s 495,350,310.00 385,229,365.00 529,067,471.00 392,205,670.00
equity
Legal representative:Hu Yongfeng Financial controller:Sun Zhiping The person in charge of the
Financial dept:Zhang Jinliang
9.2.2 Profit and Profit Distribution Statement
Prepared by: Shenzhen Victor Onward Textile Industrial Co., Ltd.
Jan-December 2005 Unit:RMB
Report period Same period of the previous year
Item
Consolidated Parent company Consolidated Parent company
I. Income from the key
business 272,060,118.00 188,741,485.00 264,335,516.00 174,726,204.00
Less: Cost of key
business 264,601,399.00 195,325,354.00 222,205,245.00 160,752,337.00
Key business tax and
surtax
II. Profit from key
business (negative for 7,458,719.00 -6,583,869.00 42,130,271.00 13,973,867.00
loss)
Add: Profit from other
businesses (negative for 1,339,547.00 483,021.00 762,395.00 140,272.00
loss)
Less: Operating 11,125,827.00 1,967,785.00 11,451,621.00 1,530,404.00
expenses
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
expenses
Administration expenses 27,226,399.00 12,450,350.00 24,577,099.00 8,481,637.00
Financial expenses 10,360,157.00 4,711,518.00 6,287,952.00 3,582,041.00
III. Operating
-39,914,117.00 -25,230,501.00 575,994.00 520,057.00
profit(negative for loss)
Add: Investment
income(negative for -5,149,023.00 -12,091,009.00 615,965.00 941,131.00
loss)
Subsidy income
Non-operating income 56,828.00 31,045.00 362,619.00 45,371.00
Less: non-operating
expenses 238,827.00 153,535.00 508,392.00 388,341.00
IV. Total profit (negative
-45,245,139.00 -37,444,000.00 1,046,186.00 1,118,218.00
for loss)
Less: income tax 771,239.00 0.00 628,910.00 231,253.00
Gains and losses of
minority shareholders -8,572,378.00 -469,689.00 0.00
Add:no
acknowledgement
investment loss
V. Net profit (negative
-37,444,000.00 -37,444,000.00 886,965.00 886,965.00
for loss)
Add: Year-beginning
7,078,629.00 7,078,629.00 6,324,709.00 6,324,709.00
retained profit
Other amount
transferred in
VI. Distributable
-30,365,371.00 -30,365,371.00 7,211,674.00 7,211,674.00
profit
Less: Statutory
surplus common 88,697.00 88,697.00
reserve appropriated
Statutory public
welfare fund 44,348.00 44,348.00
appropriated
Staff and workers' bonus
and welfare fund
appropriated
Reserve fund appropriated
Enterprise development
fund appropriated
Returned investment
income
VII. Profit distributable to
investors -30,365,371.00 -30,365,371.00 7,078,629.00 7,078,629.00
Less: Dividend of
preferred shares payable
Discretionary surplus
common reserve
appropriated
Dividend of common
shares payable
Capitalized dividends
of common shares
VIII、Retained profit -30,365,371.00 -30,365,371.00 7,078,629.00 7,078,629.00
Profit Statement
(Supplementary
information)
1. Proceeds from the
sales or disposal of
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
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
Legal representative:Hu Yongfeng Financial controller:Sun Zhiping The person in charge of the
Financial dept:Zhang Jinliang
9.2.3 Cash flow statement
Prepared by: Shenzhen Victor Onward Textile Industrial Co., Ltd.
Jan-December 2005 Unit:RMB
Report period
Item
Consolidated Parent Company
I.Cash flow from operating activities
Cash received from commodity sales and
263,983,970.00 175,809,004.00
labor provision
Refunded taxes and levies 10,272,876.00 6,480,904.00
Other cash receipts related to operating
3,574,865.00 514,065.00
activities
Subtotal of cash inflow 277,831,711.00 182,803,973.00
Cash paid for purchasing commodities and
235,701,059.00 175,993,484.00
accepting labor
Cash paid to and for staff and workers 28,104,798.00 11,896,599.00
Taxes and levies paid 991,618.00 792,784.00
Other cash payments related to operating
9,805,270.00 8,953,790.00
activities
Subtotal of cash outflow 274,602,745.00 197,636,657.00
Net cash flow from operating activities 3,228,966.00 -14,832,684.00
II.Cash flow from investing activities
Cash received from investment recovery
Cash received from obtaining investment
1,639,892.00 1,631,851.00
income
Net cash received from the disposal of
fixed assets, intangible assets and other 108,850.00 21,207.00
long-term assets
Other cash receipts related to investing
340,787.00 59,188.00
activities
Subtotal of cash inflow 2,089,529.00 1,712,246.00
Cash paid for constructing or purchasing
fixed assets, intangible assets and other 1,741,716.00 1,299,869.00
long-term assets
Cash paid for investment 2,325,868.00 2,325,868.00
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
Other cash payment related to investing
activities
Subtotal of cash outflow 4,067,584.00 3,625,737.00
Net cash flow from investing activities -1,978,055.00 -1,913,491.00
III.Cash flow from financing activities
Cash flow from financing activities
Cash received from loan 243,264,657.00 214,949,747.00
Other cash receipts from financing
activities
Subtotal of cash inflow 243,264,657.00 214,949,747.00
Cash paid for debt repayment 243,931,926.00 201,368,790.00
Cash paid for distribution of dividends or
8,131,712.00 3,274,185.00
profits or interest reimbursement
Other cash payment related to financing
activities
Subtotal of cash outflow 252,063,638.00 204,642,975.00
Subtotal of cash outflow -8,798,981.00 10,306,772.00
IV、Influence of the change of exchange
-417,214.00 -8,601.00
rate on cash
V Net increase of cash and cash equivalent -7,965,284.00 -6,448,004.00
Supplementary Information of Cash Flow
Statement
I. Adjusting net profit to net cash flow in
operating activities
Net profit -37,444,000.00 -37,444,000.00
Add: Asset devaluation reserve provided 4,929,484.00 6,467,012.00
Fixed assets depreciation 19,062,916.00 9,774,941.00
Amortization of intangible assets 775,128.00 103,413.00
Amortization of long-term
expenses to be amortized
Decrease of expenses to be
-170,991.00 -178,087.00
amortized (Less: increase)
Increase of expenses drawn in
363,976.00 449,629.00
advance (Less: decrease)
The loss from the disposal of fixed
assets, intangible assets and other long-term 133,308.00 133,307.00
assets (less: gain)
Loss from scrapping of fixed assets
Financial expenses 7,040,082.00 3,214,996.00
Investment loss (less: gain) 5,149,023.00 12,091,009.00
Credit item of deferred tax (Less: debit item)
Decrease of inventories(less: increase) -1,494,045.00 -4,031388.00
Decrease of operating accounts
-10,092,446.00 -28,485,458.00
receivable (less: increase)
Increase of operating accounts
23,548,909.00 23,071,942.00
receivable (less: decrease)
Other
Gains and loss of Minority
-8,572,378.00 0.00
Shareholder’s
Net cash flow generated from
3,228,966.00 -14,832,684.00
operating activities
II.Investment and financing activities
not involving cash receipts and
Shenzhen Victor Onward Textile Industrial Co., Ltd.Summary of Annual Report 2005
expenditure
Transferring debts to capital
Convertible corporate bond to mature
within one year
Leasing fixed assets through financing
III、Net increase of cash and cash
equivalent
Balance of cash at the end of the period 30,395,152.00 4,901,295.00
Less: Balance of cash at the beginning
38,360,436.00 11,349,299.00
of the period
Add: Balance of cash equivalent at the
0.00 0.00
end of the period
Less: Balance of cash equivalent at the
0.00 0.00
beginning of the period
Net increase of cash and cash
-7,965,284.00 -6,448,004.00
equivalent
Legal representative:Hu Yongfeng Financial controller:Sun Zhiping The person in charge of the
Financial dept:Zhang Jinliang
9.3 Explanation on changes of accounting policy, accounting estimation and settlement
compared with the latest annual report
□applicable√not applicable
9.4 Contents, correct amount, reason and its influence of significant accounting
errors.
□applicable√not applicable
9.5 Explanation on change of consolidated scope compared with the latest annual report
□applicable√not applicable