特 力B:2016年第一季度报告全文(英文版)

来源:深交所 2016-04-29 00:00:00
关注证券之星官方微博:

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Shenzhen Tellus Holding Co., Ltd.

First Quarterly Report 2016

April 2016

1

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Section I. Important Notes

Board of Directors and the Supervisory Committee of Shenzhen Tellus Holding

Co., Ltd. (hereinafter referred to as the Company) and its directors, supervisors

and senior executives should guarantee the reality, accuracy and completion of

the quarterly report, there are no any fictitious statements, misleading

statements or important omissions carried in this report, and shall take legal

responsibilities, individual and/or joint.

All Directors are attended the Board Meeting for Quarterly Report deliberation.

Lv Hang, Person in charge of the Company, Yang Jianping, person in charge of

accounting works and Ke Wensheng, person in charge of accounting organ

(accounting officer) hereby confirm that the Financial Report of this Quarterly

Report is authentic, accurate and complete.

2

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Section II. Main financial data and changes of shareholders

I. Main accounting data and financial indexes

Whether it has retroactive adjustment or re-statement on previous accounting data for accounting policy changed and accounting

error correction or not

□ Yes √ No

Changes of this period over

Current Period Same period of last year

same period of last year

Operating income (RMB) 79,720,863.02 81,285,344.52 -1.92%

Net profit attributable to shareholders of

6,162,157.52 788,018.17 681.98%

the listed company(RMB)

Net profit attributable to shareholders of

the listed company after deducting 5,079,579.34 767,054.77 562.22%

non-recurring gains and losses(RMB)

Net cash flow arising from operating

3,260,759.65 29,617,359.36 -88.99%

activities(RMB)

Basic earnings per share (RMB/Share) 0.0207 0.0032 546.88%

Diluted earnings per share (RMB/Share) 0.0207 0.0032 546.88%

Weighted average ROE 0.71% 0.15% 0.56%

Changes of this period-end

At the end of the reporting

At the end of last year over same period-end of last

period

year

Total assets (RMB) 1,146,134,010.72 1,168,667,927.49 -1.93%

Net assets attributable to shareholder of

874,331,209.84 868,169,052.32 0.71%

listed company (RMB)

Items of non-recurring gains and losses

√ Applicable □ Not applicable

In RMB

Amount from year-begin to

Item Note

period-end

Gains/losses from the disposal of non-current asset (including the

-1,237.84

write-off that accrued for impairment of assets)

Profit and loss of assets delegation on others’ investment or Bank guaranteed financial

1,079,369.87

management products revenue

Other non-operating income and expenditure except for the

5,715.59

aforementioned items

Less: Impact on income tax 869.44

3

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Impact on minority shareholders’ equity (post-tax) 400.00

Total 1,082,578.18 --

Concerning the extraordinary profit (gain)/loss defined by Q&A Announcement No.1 on Information Disclosure for Companies

Offering Their Securities to the Public --- Extraordinary Profit/loss, and the items defined as recurring profit (gain)/loss according to

the lists of extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their

Securities to the Public --- Extraordinary Profit/loss, explain reasons

□ Applicable √ Not applicable

In reporting period, the Company has no particular about items defined as recurring profit (gain)/loss according to the lists of

extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to

the Public --- Extraordinary Profit/loss

II. Total number of shareholders at the end of this report period and top ten shareholders

1. Number of common shareholders and preference shareholders with voting rights recovered and top ten

common shareholders

In shares

Total preference shareholders

Total number of common with voting rights recovered at

shareholders at the end of report 66,810 0

period end of reporting period (if

applicable)

Top ten shareholders

Amount of Number of share pledged/frozen

Shareholder’s Nature of Proportion of Amount of shares

restricted shares

name shareholder shares held held State of share Amount

held

SHENZHEN State-owned

51.09% 151,870,560 20,587,056

SDG CO., LTD. corporation

Shenzhen

Zhiyuan Fuhai

Jewelry Industry Domestic

Investment non-state-owned 23.88% 71,000,000 71,000,000

Enterprises corporation

(limited

partnership)

KGI ASIA Foreign

2.45% 7,292,417

LIMITED corporation

UOB Kai Hian

Foreign

(Hongkong) Co., 0.40% 1,195,593

corporation

Ltd.

GUOTAI Foreign

0.37% 1,094,032

JUNAN corporation

4

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

SECURITIES(H

ONGKONG)

LIMITED

Foreign nature

Weng Zhengwen 0.20% 604,499

person

Foreign nature

Zeng Huiming 0.13% 400,000

person

Guoyuan

Securities Foreign

0.13% 379,078

Brokerage (Hong corporation

Kong) Co., Ltd.

Domestic nature

Li Guangxin 0.11% 314,158

person

Domestic nature

He Xing 0.10% 311,400

person

Top ten shareholders with unrestricted shares held

Type of shares

Shareholder’s name Amount of unrestricted shares held

Type Amount

RMB ordinary

SHENZHEN SDG CO., LTD. 131,283,504 131,283,504

shares

Domestically

KGI ASIA LIMITED 7,292,417 listed foreign 7,292,417

shares

Domestically

UOB Kai Hian (Hongkong) Co.,

1,195,593 listed foreign 1,195,593

Ltd.

shares

GUOTAI JUNAN Domestically

SECURITIES(HONGKONG) 1,094,032 listed foreign 1,094,032

LIMITED shares

Domestically

Weng Zhengwen 604,499 listed foreign 604,499

shares

Domestically

Zeng Huiming 400,000 listed foreign 400,000

shares

Domestically

Guoyuan Securities Brokerage

379,078 listed foreign 379,078

(Hong Kong) Co., Ltd.

shares

Domestically

Li Guangxin 314,158 314,158

listed foreign

5

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

shares

Domestically

He Xing 311,400 listed foreign 311,400

shares

Domestically

Huang Chuyun 265,900 listed foreign 265,900

shares

Among the top ten shareholders, there exists no associated relationship between the

state-owned legal person’s shareholders Shenzhen SDG Co., Ltd and other shareholders, and

Explanation on associated

they do not belong to the consistent actionist regulated by the Management Measure of

relationship among the aforesaid

Information Disclosure on Change of Shareholding for Listed Companies. For the other

shareholders

shareholders of circulation share, the Company is unknown whether they belong to the

consistent actionist.

Explanation on top ten common

shareholders involving margin N/A

business (if applicable)

Whether top ten common shareholders or top ten common shareholders with un-restrict shares held have a buy-back agreement

dealing in reporting period

□ Yes √ No

The top ten common shareholders or top ten common shareholders with un-restrict shares held of the Company have no buy-back

agreement dealing in reporting period.

2. Total shareholders with preferred stock held and shares held by top ten shareholders with preferred

stock held

□ Applicable √ Not applicable

6

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Section III. Significant Events

I. Particulars about material changes in items of main accounting statement and financial

index and explanations of reasons

√ Applicable □Not applicable

Balance sheet Balance at Balance at Change amount Changes

Reasons of changes

period-end year-begin ratio

2,686,227.71 562,051.31 2,124,176.40 377.93% Mainly due to an increase in accounts

Account

receivable for automobiles of subsidiary

receivable

Huari Toyota Company.

9,828,536.01 16,151,336.61 -6,322,800.60 -39.15% Mainly because the inventory of

Inventory automobiles in the subsidiary Huari Toyota

Company has decreased.

4,147,623.49 11,460,807.66 -7,313,184.17 -63.81% Mainly because the subsidiary Huari Toyota

Accounts

received in Company has achieved sales carry-over

advance

funds in advance for automobiles.

Undistributed 9,904,418.01 3,742,260.49 6,162,157.52 164.66% Net profit attributable to the parent company

profit in current period has increased.

Item Amount at this At same period of Change amount Changes

Reasons of changes

year last year ratio

Financial 407,067.07 3,911,379.82 -3,504,312.75 -89.59% Mainly because repayment of loans has

expenses reduced the interest expenses.

Total profit 6,476,926.40 793,410.55 5,683,515.85 716.34% Mainly because the increase in rental

income for the quarter year-on-year ,and the

repayment of loans led to interest expense

decrease year on year which cause an

increase in total profit

Net profit 6,184,364.57 430,573.15 5,753,791.42 1336.31% Mainly because the increase in rental

income for the quarter year-on-year ,and the

repayment of loans led to interest expense

decrease year on year which cause an

increase in total profit

Net profit 6,162,157.52 788,018.17 5,374,139.35 681.98% Mainly because the increase in rental

attributable to income for the quarter year-on-year ,and the

the parent repayment of loans led to interest expense

company decrease year on year which cause an

increase in total profit

Net cash 3,260,759.65 29,617,359.36 -26,356,599.71 -88.99% Mainly because the subsidiary Huari Toyota

7

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

flows from Company has devoted greater efforts to sell

operating the stocks of the beginning of the year in the

activities same period of last year.

Net cash 10,694,567.83 -32,216,038.75 42,910,606.58 Mainly because the redemption of financial

flows from products at the beginning of the year has

investment increased cash inflows.

activities

Net cash -12,387,491.67 622,869,185.00 -635,256,676.67 Mainly because the private placement in the

flows from same period of last year has fully funded,

financing resulting in cash inflows.

activities

II. Analysis and explanation of significant events and their influence and solutions

√ Applicable □Not applicable

The company has received the “Notification letter about Shenzhen SDG Co., Ltd. plans to reduce holding some

shares of Tellus A” issued by the controlling shareholder Shenzhen SDG Co., Ltd. (hereinafter referred to as

“SDG”) on April 11, 2016, SDG plans to reduce holding at most 5,945,632 shares of the Company (accounting for

no more than 2% of the Company’s total capital) by aggregate auction within 6 months 15 days after the date of

announcement.

Information index for temporary report

Overview Date for disclosure

disclosure

"Securities Times", "Hong Kong

Commercial Daily" and

www.cninfo.com.cn: No. 2016-020 –

Shenzhen SDG Co., Ltd. plans to reduce

2016-04-12 “Announcement on controlling

holding some shares of Tellus A

shareholders’ plan for reducing holding

shares of Shenzhen Tellus (Group) Co.,

Ltd.”

III. Commitments that the company, shareholders, actual controller, offeror, directors, supervisors, senior

management or other related parties have fulfilled during the reporting period and have not yet fulfilled by

the end of reporting period

√Applicable □ Not applicable

Type of Commitm Commitm Implementa

Commitments Promise Content of commitments

commitments ent date ent term tion

(I) Commitments during the work of Share Merger

Reform of the Company:

1. Commitments on Lock-up period

Commitments Commitments 2005-12-2 Implementi

for share merger SDG for share (1) In accordance with the Measures for the Long-term

reform merger reform Administration of the Share Merger Reform of 5 ng

Listed Companies, SDG would abide by the various

laws, regulations and rules, and perform its

8

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

statutory commitment duty. (2) Apart from the

above-mentioned statutory commitment, SDG also

made the following special commitment: with 36

months since the day the reform plan starts to take

effect, SDG would not list at Shenzhen Stock

Exchange and sell the shares of Tellus it held

(except for the shares used to promote the

administration level of Tellus). (3) The

administration level would abide by the laws,

regulations and rules, and perform its statutory

commitment duty. (4) SDG made the commitment:

“The Promiser hereby promises that, if the Promiser

failed to fulfill its commitment or not fully fulfill its

commitment, it would compensate other

shareholders for their losses suffered thereafter”. (5)

SDG declared: “The Promiser would dutifully

fulfill its commitments and shoulder corresponding

legal responsibilities. The Promiser would transfer

the shares held by it only if the assignee agree and

have the ability to shoulder the commitment

responsibility.”

2. Special commitment concerning the incentive

mechanism

In order to effectively boost the core management

level and business backbones for long, SDG would

take out its shares, not exceeding 10% in total

number after the Share Merger Reform, and apply

them to the boost of the administration level. The

shares would be sold to the Company’s

administrative level over 3 years, with the selling

price being the net asset value per share audited

during the period nearest to the implementation.

Before the implementation of the promoting plan by

share selling each year, the administration level

must prepay the Company a risk responsibility

fund, i.e. 20% of the planned selling price; Should

the work of the performance examination set by the

Board failed to be finished, the paid risk

responsibility fund would not be refunded and shall

be owned by the Company. Detailed rules

concerning the limitations on the administration

level, such as the subscription conditions and risk

responsibility fund, and boost plans would be set by

the Board and submitted to relevant departments for

9

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

approval. The implementation of the shares for

promoting would be conducted strictly according to

relevant laws and regulations, and the circulation

conditions of these shares would be in conformity

with relevant regulations set by the Shenzhen Stock

Exchange.

3. Relevant expenses of this Share Merger Reform

of Tellus would be paid by SDG.

SDG, the controlling shareholder of the Company,

made a special commitment of incentive

mechanism in Share Merger Reform. After that

SASAC and Ministry of Finance jointly issued a

“Trial Approach of Equity Incentive for

State-Owned Listed Companies”, and CSRC issued

the “Incentive Management on Shares of Listed

Companies (Trial)”, after comparison, the above

mentioned commitments made by SDG are out of

Commitments the relevant regulations and requirement, relevant

for

commitments are not implemented as a result. On 2014-06-2 Implementi

SDG Share Merger 2016-6-30

26 June 2014, the Company actively 6 ng

Reform

communicating with SDG, and promised that on the

premise of subjecting to applicable laws and

regulations and supervision requirements, continues

to support the Company promote a long-term

incentive plan as soon as possible in stead of the

commitments made in share merger reform, and

complete the long-term incentive plan before 30

June 2016. At that time, the long-term incentive

plan shall be implemented after submit for

deliberation in General Meeting.

Commitments in

report of

acquisition or

equity change

Commitments in

assets

reorganization

The commitments to the fulfillment of information

Commitments ShenZhe disclosure about the company business

make in initial n Tellus development are as follows: except for the 2014-10-1 Implementi

Other Long-term

public offering Holding information has been disclosed publicly, the 7 ng

or re-financing Co.,Ltd Company has not had the disclosed information

about asset acquisition and business development

10

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

that has not been disclosed within one year. In the

future, the company shall timely, accurately and

adequately disclose the relevant information

according to the progress of new business and the

related requirements.

Equity incentive

commitment

In order to avoid the horizontal competition, the

company’s controlling shareholder, Shenzhen SDG

Co., Ltd., has issued the “commitment letter about

the avoidance of horizontal competition” on May

26, 2014. The full commitment letter is as follows:

Horizontal 2014-05-2 Implementi

SDG 1. The Company and other enterprises controlled by Long-term

Competition 6 ng

the Company except Test Rite Group haven’t

occupied in any business that could substantially

compete with the main businesses of Tellus Group,

and have no horizontal competition relationship

with Tellus Group.

From 2014 to 2016, the company’s profits will first

be used to cover the losses of previous years; after

making up for losses of previous years, in the

premise that the company’s profits and cash flow

can meet the company's normal operations and

Other long-term development, reward shareholders, the

commitments

for medium and company will implement positive profit distribution

small approaches to reward the shareholders, details are

shareholders

as follows: 1. The company’s profit distribution can

adopt cash, stock or the combination of cash and

stock or other methods permitted by law. The

ShenZhe

foreign currency conversion rates of domestically

n Tellus Commitments 2014-06-0 2016-12-3 Implementi

listed foreign shares dividend are calculated

Holding for dividend 3 1 ng

according to the standard price of HK dollar against

Co.,Ltd

RMB announced by People's Bank of China on the

first working day after the resolution date of the

shareholders' meeting. The company prefers to

adopt the cash dividends to distribute profits. In

order to maintain the adaptability between capital

expansion and performance growth, in the premise

of ensuring the full cash dividend distributions and

the rationality of equity scale and equity structure,

the company can adopt the stock dividend methods

to distribute profits. 2. According to the "Company

Law" and other relevant laws and the provisions of

11

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

the company’s "Articles of Association", following

conditions should be satisfied when the company

implements cash dividends: (1) the company's

annual distributable profits (i.e. the after-tax profits

after making up for losses and withdrawing

accumulation funds) are positive value, the

implementation of cash dividends will not affect the

company's subsequent continuing operations; (2)

the audit institution issues the standard audit report

with clean opinion to the company's annual

financial report; (3) the company has no significant

investment plans or significant cash outlay (except

for fund-raising projects). Major investment plans

or significant cash outlay refer to: the accumulated

expenditures the company plans to used for

investments abroad, acquisition of assets, or

purchase of equipments within the next 12 months

reach or exceed 30% of the net assets audited in the

latest period. 3. In the premise of meeting the

conditions of cash dividends and ensuring the

company’s normal operation and long-term

development, the company makes cash dividends

once a year in principle, the company’s board of

directors can propose the company to make interim

cash dividends in accordance with the company's

profitability and capital demand conditions. The

proportion of cash dividends in profits available for

distribution and in distribution of profits should

meet the following requirements: (1) in principle,

the company’s profits distributed in cash every year

should not be less than 10% of profit available for

distribution realized in the same year, and the

company’s profits accumulatively distributed in

cash in the last three years should not be less than

30% of the annual average profit available for

distribution realized in the last three years. (2) if the

company’s development stage belongs to mature

stage and there is no significant capital expenditure

arrangement, when distributing profits, the

minimum proportion of cash dividends in this profit

distribution should be 80%; (3) if the company’s

development stage belongs to mature stage and

there are significant capital expenditure

arrangements, when distributing profits, the

12

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

minimum proportion of cash dividends in this profit

distribution should be 40%; (4) if the company’s

development stage belongs to growth stage and

there are significant capital expenditure

arrangements, when distributing profits, the

minimum proportion of cash dividends in this profit

distribution should be 20%; when the company's

development stage is not easy to be differed but

there are significant capital expenditure

arrangements, please handle according to the

preceding provisions. 4. On the condition of

meeting the cash dividend distribution, if the

company's operation revenue and net profit grow

fast, and the board of directors considers that the

company’s equity scale and equity structure are

reasonable, the company can propose and

implement the dividend distribution plans except

proposing the cash dividend distribution plans.

When allocating stock dividend every time, the

stock dividend per 10 shares should be no less than

1 share. Stock allocation can be implemented

individually or in combination of cash dividends.

When confirming the exact amount of profit

distribution by stock, the company should fully

consider if the general capital after profit

distribution by stock matches with the company’s

current operation scale and profit growth rate and

consider the impact on future financing so as to

make sure the allocation plans meet the overall

interests of all shareholders.

Completed on

Y

time(Y/N)

If the

commitments is

not fulfilled on

time, shall

Not applicable

explain the

specify reason

and the next

work plan

IV. Forecast of operation performance from Jan. – June of 2016

Estimation on accumulative net profit from the beginning of the year to the end of next report period to be loss probably or the

13

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

warning of its material change compared with the corresponding period of the last year and explanation on reason

□ Applicable √ Not applicable

V. Securities Investment

□ Applicable √ Not applicable

No security investment in Period.

VI. Derivative investment

□ Applicable √ Not applicable

No derivative investment in Period.

VII. Registration form for receiving research, communication and interview in the report

period

□ Applicable √ Not applicable

No registration form for receiving research, communication or interview in the Period.

VIII. Guarantee outside against the regulation

□Applicable √Not applicable

The Company had no guarantee outside against the regulation in the reporting period.

IX. Non-operational fund occupation from controlling shareholders and its related party

□ Applicable √ Not applicable

The Company had no non-operational fund occupation form controlling shareholders and its related party in the period.

14

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Section IV. Financial Statement

I. Financial statement

1. Consolidate balance sheet

Prepared by ShenZhen Tellus Holding Co.,Ltd.

2016-03-31

In RMB

Items Closing balance Opening balance

Current assets:

Monetary funds 160,752,546.74 159,184,710.93

Settlement provisions

Capital lent

Financial liability measured by fair

value and with variation reckoned into

current gains/losses

Derivative financial liability

Notes receivable

Accounts receivable 2,686,227.71 562,051.31

Accounts paid in advance 5,853,249.29 6,454,769.40

Insurance receivable

Reinsurance receivables

Contract reserve of reinsurance

receivable

Interest receivable 348,833.33

Dividend receivable

Other receivables 10,685,204.82 11,128,001.89

Purchase restituted finance asset

Inventories 9,828,536.01 16,151,336.61

Divided into assets held for sale

Non-current asset due within one

year

Other current assets 132,019,674.72 165,565,445.21

Total current assets 321,825,439.29 359,395,148.68

Non-current assets:

15

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Loans and payments on behalf

Finance asset available for sales 10,478,985.77 10,478,985.77

Held-to-maturity investment

Long-term account receivable

Long-term equity investment 219,702,355.51 220,180,721.29

Investment property 80,970,208.64 82,100,133.48

Fixed assets 134,603,133.57 136,583,565.00

Construction in progress 298,081,462.00 279,056,650.35

Engineering material

Disposal of fixed asset

Productive biological asset

Oil and gas asset

Intangible assets 52,669,658.22 52,985,273.37

Expense on Research and

Development

Goodwill

Long-term expenses to be

1,424,059.96 1,499,006.24

apportioned

Deferred income tax asset 24,478,707.76 24,488,443.31

Other non-current asset 1,900,000.00 1,900,000.00

Total non-current asset 824,308,571.43 809,272,778.81

Total assets 1,146,134,010.72 1,168,667,927.49

Current liabilities:

Short-term loans

Loan from central bank

Absorbing deposit and interbank

deposit

Capital borrowed

Financial liability measured by fair

value and with variation reckoned into

current gains/losses

Derivative financial liability

Notes payable

Accounts payable 23,490,306.91 27,417,068.61

Accounts received in advance 4,147,623.49 11,460,807.66

Selling financial asset of

repurchase

Commission charge and

16

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

commission payable

Wage payable 19,188,524.06 19,639,738.81

Taxes payable 9,489,018.24 10,043,901.26

Interest payable

Dividend payable

Other accounts payable 177,386,892.49 193,797,786.68

Reinsurance payables

Insurance contract reserve

Security trading of agency

Security sales of agency

Divided into liability held for sale

Non-current liabilities due within 1

year

Other current liabilities

Total current liabilities 233,702,365.19 262,359,303.02

Non-current liabilities:

Long-term loans

Bonds payable

Including: preferred stock

Perpetual capital

securities

Long-term account payable 13,972,779.67 13,972,779.67

Long-term wages payable

Special accounts payable

Projected liabilities

Deferred income

Deferred income tax liabilities 416,741.61 478,085.12

Other non-current liabilities 13,269,356.04 13,269,356.04

Total non-current liabilities 27,658,877.32 27,720,220.83

Total liabilities 261,361,242.51 290,079,523.85

Owner’s equity:

Share capital 297,281,600.00 297,281,600.00

Other equity instrument

Including: preferred stock

Perpetual capital

securities

17

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Capital public reserve 564,192,605.51 564,192,605.51

Less: Inventory shares

Other comprehensive income

Reasonable reserve

Surplus public reserve 2,952,586.32 2,952,586.32

Provision of general risk

Retained profit 9,904,418.01 3,742,260.49

Total owner’s equity attributable to

874,331,209.84 868,169,052.32

parent company

Minority interests 10,441,558.37 10,419,351.32

Total owner’s equity 884,772,768.21 878,588,403.64

Total liabilities and owner’s equity 1,146,134,010.72 1,168,667,927.49

Legal representative: Lv Hang Person in charger of accounting works: Yang Jianping

Person in charger of accounting organ: Ke Wensheng

2. Balance Sheet of Parent Company

In RMB

Item Closing balance Opening balance

Current assets:

Monetary funds 89,885,229.30 80,301,551.68

Financial liability measured by fair

value and with variation reckoned into

current gains/losses

Derivative financial liability

Notes receivable

Accounts receivable

Account paid in advance 101,280.00 101,280.00

Interest receivable 348,833.33

Dividends receivable

Other receivables 97,806,266.08 93,744,827.52

Inventories

Divided into assets held for sale

Non-current assets maturing within

one year

Other current assets 130,000,000.00 145,000,000.00

18

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Total current assets 317,792,775.38 319,496,492.53

Non-current assets:

Available-for-sale financial assets 10,176,617.20 10,176,617.20

Held-to-maturity investments

Long-term receivables

Long-term equity investments 682,852,270.03 682,223,207.17

Investment property 52,037,324.44 52,808,715.01

Fixed assets 16,855,085.62 17,096,105.47

Construction in progress 362,279.69 362,279.69

Project materials

Disposal of fixed assets

Productive biological assets

Oil and natural gas assets

Intangible assets 448,418.10 478,422.33

Research and development costs

Goodwill

Long-term deferred expenses 30,731.39 31,644.20

Deferred income tax assets 13,937,460.69 13,947,196.24

Other non-current assets

Total non-current assets 776,700,187.16 777,124,187.31

Total assets 1,094,492,962.54 1,096,620,679.84

Current liabilities:

Short-term borrowings

Financial liability measured by fair

value and with variation reckoned into

current gains/losses

Derivative financial liability

Notes payable

Accounts payable

Accounts received in advance

Wage payable 5,461,463.21 5,247,871.02

Taxes payable 524,088.91 592,579.23

Interest payable

Dividend payable

19

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Other accounts payable 312,649,139.06 320,935,774.45

Divided into liability held for sale

Non-current liabilities due within 1

year

Other current liabilities

Total current liabilities 318,634,691.18 326,776,224.70

Non-current liabilities:

Long-term loans

Bonds payable

Including: preferred stock

Perpetual capital

securities

Long-term account payable

Long-term wages payable

Special accounts payable

Projected liabilities

Deferred income

Deferred income tax liabilities

Other non-current liabilities

Total non-current liabilities

Total liabilities 318,634,691.18 326,776,224.70

Owners’ equity:

Share capita 297,281,600.00 297,281,600.00

Other equity instrument

Including: preferred stock

Perpetual capital

securities

Capital public reserve 560,999,182.23 560,999,182.23

Less: Inventory shares

Other comprehensive income

Reasonable reserve

Surplus reserve 2,952,586.32 2,952,586.32

Retained profit -85,375,097.19 -91,388,913.41

Total owner’s equity 775,858,271.36 769,844,455.14

Total liabilities and owner’s equity 1,094,492,962.54 1,096,620,679.84

20

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

3. Consolidated Profit Statement

In RMB

Item Current Period Last Period

I. Total operating income 79,720,863.02 81,285,344.52

Including: Operating income 79,720,863.02 81,285,344.52

Interest income

Insurance gained

Commission charge and commission

income

II. Total operating cost 73,849,418.46 80,575,356.86

Including: Operating cost 58,812,336.35 63,046,997.78

Interest expense

Commission charge and commission

expense

Cash surrender value

Net amount of expense of

compensation

Net amount of withdrawal of

insurance contract reserve

Bonus expense of guarantee slip

Reinsurance expense

Operating tax and extras 1,622,851.91 1,257,341.86

Sales expenses 3,535,418.08 4,779,425.47

Administration expenses 9,471,745.05 7,580,211.93

Financial expenses 407,067.07 3,911,379.82

Losses of devaluation of asset

Add: Changing income of fair

value(Loss is listed with “-”)

Investment income (Loss is listed

601,004.09 55,390.23

with “-”)

Including: Investment income on

-478,365.78 55,390.23

affiliated company and joint venture

Exchange income (Loss is listed

with “-”)

III. Operating profit (Loss is listed with

6,472,448.65 765,377.89

“-”)

21

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Add: Non-operating income 9,115.59 28,048.23

Including: Disposal gains of

non-current asset

Less: Non-operating expense 4,637.84 15.57

Including: Disposal loss of

1,237.84

non-current asset

IV. Total Profit (Loss is listed with “-”) 6,476,926.40 793,410.55

Less: Income tax expense 292,561.83 362,837.40

V. Net profit (Net loss is listed with “-”) 6,184,364.57 430,573.15

Net profit attributable to owner’s of

6,162,157.52 788,018.17

parent company

Minority shareholders’ gains and

22,207.05 -357,445.02

losses

VI. Net after-tax of other comprehensive

income

Net after-tax of other comprehensive

income attributable to owners of parent

company

(I) Other comprehensive income

items which will not be reclassified

subsequently to profit of loss

1. Changes as a result of

re-measurement of net defined benefit

plan liability or asset

2. Share of the other

comprehensive income of the investee

accounted for using equity method which

will not be reclassified subsequently to

profit and loss

(II) Other comprehensive income

items which will be reclassified

subsequently to profit or loss

1. Share of the other

comprehensive income of the investee

accounted for using equity method which

will be reclassified subsequently to profit

or loss

2. Gains or losses arising

from changes in fair value of

available-for-sale financial assets

22

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

3. Gains or losses arising

from reclassification of held-to-maturity

investment as available-for-sale financial

assets

4. The effect hedging portion

of gains or losses arising from cash flow

hedging instruments

5. Translation differences

arising on translation of foreign currency

financial statements

6. Other

Net after-tax of other comprehensive

income attributable to minority

shareholders

VII. Total comprehensive income 6,184,364.57 430,573.15

Total comprehensive income

6,162,157.52 788,018.17

attributable to owners of parent Company

Total comprehensive income

22,207.05 -357,445.02

attributable to minority shareholders

VIII. Earnings per share:

(i) Basic earnings per share 0.0207 0.0032

(ii) Diluted earnings per share 0.0207 0.0032

Enterprise combine under the same control in the Period, the combined party realized net profit of 0 Yuan before combination, and

realized 0 Yuan at last period for combined party

Legal representative: Lv Hang Person in charger of accounting works: Yang Jianping

Person in charger of accounting organ: Ke Wensheng

4. Profit Statement of Parent Company

In RMB

Item Current Period Last Period

I. Operating income 10,216,640.80 7,001,308.74

Less: Operating cost 935,820.47 926,624.02

Operating tax and extras 572,131.88 392,073.27

Sales expenses

Administration expenses 4,079,657.55 3,174,099.92

Financial expenses 244,007.76 2,889,799.36

Losses of devaluation of asset

23

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Add: Changing income of fair

value(Loss is listed with “-”)

Investment income (Loss is

1,638,528.63 522,570.79

listed with “-”)

Including: Investment income

629,062.86 522,570.79

on affiliated company and joint venture

II. Operating profit (Loss is listed

6,023,551.77 141,282.96

with “-”)

Add: Non-operating income

Including: Disposal gains of

non-current asset

Less: Non-operating expense

Including: Disposal loss of

non-current asset

III. Total Profit (Loss is listed with

6,023,551.77 141,282.96

“-”)

Less: Income tax expense 9,735.55 9,735.55

IV. Net profit (Net loss is listed with

6,013,816.22 131,547.41

“-”)

V. Net after-tax of other comprehensive

income

(I) Other comprehensive income

items which will not be reclassified

subsequently to profit of loss

1. Changes as a result of

re-measurement of net defined benefit

plan liability or asset

2. Share of the other

comprehensive income of the investee

accounted for using equity method

which will not be reclassified

subsequently to profit and loss

(II) Other comprehensive income

items which will be reclassified

subsequently to profit or loss

1. Share of the other

comprehensive income of the investee

accounted for using equity method

which will be reclassified subsequently

to profit or loss

24

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

2. Gains or losses arising

from changes in fair value of

available-for-sale financial assets

3. Gains or losses arising

from reclassification of held-to-maturity

investment as available-for-sale

financial assets

4. The effect hedging

portion of gains or losses arising from

cash flow hedging instruments

5. Translation differences

arising on translation of foreign

currency financial statements

6. Other

VI. Total comprehensive income 6,013,816.22 131,547.41

VII. Earnings per share:

(i) Basic earnings per share 0.0202 0.0005

(ii) Diluted earnings per share 0.0202 0.0005

5. Consolidated Cash Flow Statement

In RMB

Item Current Period Last Period

I. Cash flows arising from operating

activities:

Cash received from selling

commodities and providing labor 72,495,435.90 82,736,862.70

services

Net increase of customer deposit

and interbank deposit

Net increase of loan from central

bank

Net increase of capital borrowed

from other financial institution

Cash received from original

insurance contract fee

Net cash received from reinsurance

business

Net increase of insured savings and

25

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

investment

Net increase of amount from

disposal financial assets that measured

by fair value and with variation

reckoned into current gains/losses

Cash received from interest,

commission charge and commission

Net increase of capital borrowed

Net increase of returned business

capital

Write-back of tax received

Other cash received concerning

12,023,046.33 8,090,089.32

operating activities

Subtotal of cash inflow arising from

84,518,482.23 90,826,952.02

operating activities

Cash paid for purchasing

commodities and receiving labor 41,761,809.34 30,813,742.32

service

Net increase of customer loans

and advances

Net increase of deposits in central

bank and interbank

Cash paid for original insurance

contract compensation

Cash paid for interest, commission

charge and commission

Cash paid for bonus of guarantee

slip

Cash paid to/for staff and workers 17,953,619.18 15,200,586.22

Taxes paid 6,537,460.58 3,831,180.11

Other cash paid concerning

15,004,833.48 11,364,084.01

operating activities

Subtotal of cash outflow arising from

81,257,722.58 61,209,592.66

operating activities

Net cash flows arising from operating

3,260,759.65 29,617,359.36

activities

II. Cash flows arising from investing

activities:

Cash received from recovering 78,000,000.00

26

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

investment

Cash received from investment

1,079,369.87

income

Net cash received from disposal of

fixed, intangible and other long-term

assets

Net cash received from disposal of

subsidiaries and other units

Other cash received concerning

investing activities

Subtotal of cash inflow from investing

79,079,369.87

activities

Cash paid for purchasing fixed,

23,384,802.04 32,216,038.75

intangible and other long-term assets

Cash paid for investment 45,000,000.00

Net increase of mortgaged loans

Net cash received from

subsidiaries and other units obtained

Other cash paid concerning

investing activities

Subtotal of cash outflow from investing

68,384,802.04 32,216,038.75

activities

Net cash flows arising from investing

10,694,567.83 -32,216,038.75

activities

III. Cash flows arising from financing

activities

Cash received from absorbing

635,500,000.00

investment

Including: Cash received from

absorbing minority shareholders’

investment by subsidiaries

Cash received from loans 24,698,215.03

Cash received from issuing bonds

Other cash received concerning

financing activities

Subtotal of cash inflow from financing

660,198,215.03

activities

Cash paid for settling debts 33,100,000.00

27

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Cash paid for dividend and profit

12,387,491.67 3,952,030.03

distributing or interest paying

Including: Dividend and profit of

minority shareholder paid by

subsidiaries

Other cash paid concerning

277,000.00

financing activities

Subtotal of cash outflow from

12,387,491.67 37,329,030.03

financing activities

Net cash flows arising from financing

-12,387,491.67 622,869,185.00

activities

IV. Influence on cash and cash

equivalents due to fluctuation in

exchange rate

V. Net increase of cash and cash

1,567,835.81 620,270,505.61

equivalents

Add: Balance of cash and cash

159,184,710.93 80,045,669.65

equivalents at the period -begin

VI. Balance of cash and cash

160,752,546.74 700,316,175.26

equivalents at the period -end

6. Cash Flow Statement of Parent Company

In RMB

Item Current Period Last Period

I. Cash flows arising from operating

activities:

Cash received from selling

commodities and providing labor 10,945,790.43 5,335,204.77

services

Write-back of tax received

Other cash received concerning

21,207,672.58 8,621,975.36

operating activities

Subtotal of cash inflow arising from

32,153,463.01 13,957,180.13

operating activities

Cash paid for purchasing

commodities and receiving labor

service

Cash paid to/for staff and workers 5,562,167.56 5,066,273.89

28

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Taxes paid 1,030,910.74 686,365.45

Other cash paid concerning

19,588,782.19 4,728,429.55

operating activities

Subtotal of cash outflow arising from

26,181,860.49 10,481,068.89

operating activities

Net cash flows arising from operating

5,971,602.52 3,476,111.24

activities

II. Cash flows arising from investing

activities:

Cash received from recovering

55,000,000.00

investment

Cash received from investment

1,009,465.77

income

Net cash received from disposal of

fixed, intangible and other long-term

assets

Net cash received from disposal of

subsidiaries and other units

Other cash received concerning

investing activities

Subtotal of cash inflow from investing

56,009,465.77

activities

Cash paid for purchasing fixed,

9,899.00 31,680.80

intangible and other long-term assets

Cash paid for investment 40,000,000.00

Net cash received from

subsidiaries and other units

Other cash paid concerning

investing activities

Subtotal of cash outflow from investing

40,009,899.00 31,680.80

activities

Net cash flows arising from investing

15,999,566.77 -31,680.80

activities

III. Cash flows arising from financing

activities

Cash received from absorbing

635,500,000.00

investment

Cash received from loans

29

深圳市特力(集团)股份有限公司 2016 年第一季度报告全文

Cash received from issuing bonds

Other cash received concerning

financing activities

Subtotal of cash inflow from financing

635,500,000.00

activities

Cash paid for settling debts 14,100,000.00

Cash paid for dividend and profit

12,387,491.67 3,197,076.67

distributing or interest paying

Other cash paid concerning

277,000.00

financing activities

Subtotal of cash outflow from

12,387,491.67 17,574,076.67

financing activities

Net cash flows arising from financing

-12,387,491.67 617,925,923.33

activities

IV. Influence on cash and cash

equivalents due to fluctuation in

exchange rate

V. Net increase of cash and cash

9,583,677.62 621,370,353.77

equivalents

Add: Balance of cash and cash

80,301,551.68 26,441,746.73

equivalents at the period -begin

VI. Balance of cash and cash

89,885,229.30 647,812,100.50

equivalents at the period -end

II. Audit report

Whether the first quarterly report had been audited or not

□ Yes √ No

The 1Q report of the Company was unaudited.

30

查看公告原文

微信
扫描二维码
关注
证券之星微信
相关股票:
好投资评级:
好价格评级:
证券之星估值分析提示特 力A盈利能力一般,未来营收成长性一般。综合基本面各维度看,股价偏高。 更多>>
下载证券之星
郑重声明:以上内容与证券之星立场无关。证券之星发布此内容的目的在于传播更多信息,证券之星对其观点、判断保持中立,不保证该内容(包括但不限于文字、数据及图表)全部或者部分内容的准确性、真实性、完整性、有效性、及时性、原创性等。相关内容不对各位读者构成任何投资建议,据此操作,风险自担。股市有风险,投资需谨慎。如对该内容存在异议,或发现违法及不良信息,请发送邮件至jubao@stockstar.com,我们将安排核实处理。
网站导航 | 公司简介 | 法律声明 | 诚聘英才 | 征稿启事 | 联系我们 | 广告服务 | 举报专区
欢迎访问证券之星!请点此与我们联系 版权所有: Copyright © 1996-