(a joint stock limited company incorporated in the People's Republic of China with limited liability)
( 於中華人民共和國註冊成立之股份有限公司 )
(Stock Code 股份代號 : 00811)
INTERIM REPORT
2016 Education
中期報告 Service
System
Publication
Electronic
Commerce
Retailing
System
Cultural
Other
Commercial
Supermarket
2
4
6
7
8
10
11
12
32
42
A
1.00
A 2016 8 8 A
7.12 98,710,000 A
693,193,900 A
H
1.00
2016 6 30
2
H
571
3
XINHUA WINSHARE PUBLISHING
AND MEDIA CO., LTD.*
4
86 12
28
18
88
35
H
183
17
222
1712-1716
30
http://www.winshare.com.cn
19
22 00811
5
6 30
2016 2015
4 2,658,759 2,421,234
(1,599,734) (1,453,195)
1,059,025 968,039
4 155,239 187,469
(553,716) (509,701)
(263,873) (258,225)
(57,402) (66,201)
(3,800) (1,647)
2,959 1,499
6 6,559 4,352
344,991 325,585
7 (4,774) (1,137)
5 340,217 324,448
352,614 343,589
(12,397) (19,141)
340,217 324,448
9 0.31 0.30
6
6 30
2016 2015
340,217 324,448
(601,643) 783,713
(1,070) –
6,718 (399)
(595,995) 783,314
(255,778) 1,107,762
(243,381) 1,126,903
(12,397) (19,141)
(255,778) 1,107,762
7
2016 2015
6 30 12 31
10 1,676,977 1,607,412
254,131 257,693
39,276 40,480
500,994 500,994
79,537 79,818
245,061 224,460
431,039 426,280
11 2,386,767 2,949,030
32,958 33,212
140,388 137,205
19,702 23,145
5,806,830 6,279,729
13 937,374 653,154
351,134 297,252
1,262,124 1,464,179
11 87,095 31,672
12 670,000 –
28,572 27,341
1,118,791 1,901,688
4,455,090 4,375,286
14 2,481,629 2,541,060
870,433 919,224
838 30,586
3,352,900 3,490,870
1,102,190 884,416
6,909,020 7,164,145
8
2016 2015
6 30 12 31
1,135,131 1,135,131
5,785,627 6,029,008
6,920,758 7,164,139
(36,396) (31,368)
6,884,362 7,132,771
24,658 31,374
24,658 31,374
6,909,020 7,164,145
9
2016 1 1 1,135,131 1,708,203 (1,842) 482,841 1,949,677 1,890,129 7,164,139 (31,368) 7,132,771
– – – – – 352,614 352,614 (12,397) 340,217
– – – – (595,995) – (595,995) – (595,995)
– – – – (595,995) 352,614 (243,381) (12,397) (255,778)
– – – – – – – (131) (131)
– – – – – – – 7,500 7,500
2016 6 30
1,135,131 1,708,203 (1,842) 482,841 1,353,682 2,242,743 6,920,758 (36,396) 6,884,362
2015 1 1
1,135,131 1,708,203 25,334 413,786 895,932 340,539 1,294,842 5,813,767 7,104 5,820,871
– – 23,103 834 – – 8,644 32,581 – 32,581
2015 1 1
1,135,131 1,708,203 48,437 414,620 895,932 340,539 1,303,486 5,846,348 7,104 5,853,452
– – – – – – 343,589 343,589 (19,141) 324,448
– – – – 783,314 – – 783,314 – 783,314
– – – – 783,314 – 343,589 1,126,903 (19,141) 1,107,762
2014 – – – – – (340,539) – (340,539) – (340,539)
– – – – – – – – (103) (103)
– – – – – – – – 2,250 2,250
2015 6 30
1,135,131 1,708,203 48,437 414,620 1,679,246 – 1,647,075 6,632,712 (9,890) 6,622,822
10
6 30
2016 2015
93,838 301,543
(848,786) (274,402)
19,381 (41,606)
(735,567) (14,465)
1,824,358 1,345,706
1,088,791 1,331,241
1,118,791 1,438,571
(30,000) (107,330)
1,088,791 1,331,241
11
1.
2005 6 11
2007 5 16
2007 5 30 H 406,340,000 H
369,400,000 H 36,940,000 H
2007 6 7 32,361,000 H 3,236,100
H
2016 8 8 A 7.12
98,710,000 A 693,193,900 A A
1,233,841,000 441,937,100 H 791,903,900 A
86 12
12
2.
34
2015 12 31
2.1
2015 12 97.95%
44,616,000
2.05%
2015 6 30
2.2
2015 12 31
13
2.
2.2
11
1
16
38
2012 2014
16
41
27
10
12
28
14
3.
8
99% 99%
15
3.
2016 6 30 2015 6 30
2016 6 30
157,812 2,491,018 2,648,830 9,929 2,658,759
343,203 – 343,203 6,436 349,639
501,015 2,491,018 2,992,033 16,365 3,008,398
(349,639)
2,658,759
55,720 60,285 116,005 6,781 122,786
103,668 161,642 265,310 (12,285) 253,025
77,082
(29,057)
2,168
1,407
1,070
39,296
344,991
16
3.
2015 6 30
122,409 2,286,891 2,409,300 11,934 2,421,234
489,475 – 489,475 15 489,490
611,884 2,286,891 2,898,775 11,949 2,910,724
(489,490)
2,421,234
46,033 68,366 114,399 11,643 126,042
113,361 168,750 282,111 (11,590) 270,521
21,127
(36,849)
2,735
3,656
4,061
60,334
325,585
17
3.
2016 6 30 2015 12 31
2016 6 30
3,644,681 5,575,419 9,220,100 812,504 10,032,604
(2,780,084)
3,009,400
10,261,920
2015 12 31
4,024,450 5,456,231 9,480,681 745,519 10,226,200
(3,140,233)
3,569,048
10,655,015
18
4.
6 30
2016 2015
2,658,108 2,417,003
154 2,589
497 1,642
2,658,759 2,421,234
48,853 47,454
12,200 9,284
23,478 24,137
1,407 3,656
1,070 4,061
39,296 60,334
28,935 38,543
155,239 187,469
19
5.
6 30
2016 2015
62,411 66,922
3,562 3,519
758 (13,566)
50,813 50,314
26,749 20,026
16,091 23,514
316,790 294,292
55,753 48,731
372,543 343,023
1,598,878 1,452,401
6.
6 30
2016 2015
5,900 5,053
– (1,558)
659 857
6,559 4,352
20
7.
25%
6 30
2016 2015
4,518 828
256 309
4,774 1,137
2014 11 [2014]84
2014 1 1 2018 12 31
8.
2016 6 30 2015 6 30
9.
2016 6 30 2016 6 30
352,614,000 2015 6 30
343,589,000 1,135,131,000 2015 6 30
1,135,131,000
21
10.
124,078,000 2015 6
30 197,084,000
2,531,000 2015 6
30 5,219,000
11.
2016 2015
6 30 12 31
i 1,455,922 2,038,384
ii 429,928 409,729
iii 87,095 31,672
iv 500,917 500,917
2,473,862 2,980,702
87,095 31,672
2,386,767 2,949,030
i 2016 6 30 1,454,644,000 2015 12 31
2,036,713,000 1,278,000 2015 12
31 1,671,000
ii 2016 6 30 103,212,000
2015 12 31 76,984,000
151,218,000 2015 12 31 150,768,000 145,433,000 2015
12 31 143,535,000 30,065,000
2015 12 31 38,442,000
iii 2016 6 30
87,095,000 2015 12 31 23,672,000 2015 12 31
8,000,000
iv 2016 6 30 240,000,000 2015 12 31
240,000,000 260,000,000 2015 12 31
260,000,000
22
12.
2016 6 30
2.8 4.1
13.
270
2016 2015
6 30 12 31
529,914 500,957
313,148 68,606
63,473 42,397
24,083 30,715
6,756 10,479
937,374 653,154
23
14.
2016 6 30
2016 2015
6 30 12 31
673,546 805,606
193,973 594,869
630,567 468,740
752,982 473,617
230,561 198,228
2,481,629 2,541,060
2016 6 30 4,400,000 2015 12 31
3,200,000
15.
2016 2015
6 30 12 31
4,400 3,200
4,400 3,200
24
16.
(A)
1 15
2016 6 30
2016 2015
6 30 12 31
92,888 96,023
126,258 144,980
4,484 3,720
223,630 244,723
(B)
1 16
2016 6 30
2016 2015
6 30 12 31
9,866 11,792
14,364 15,510
2,315 2,704
26,545 30,006
25
17.
2016 6 30
2016 2015
6 30 12 31
390,825 364,235
18.
1 3
1
2
3
2016 2015
6 30 12 31
1,455,922 2,038,384 1
26
18.
2016 2015
6 30 12 31
285,000 – 2
3
103,212 76,984 3
151,218 150,768 3
145,433 143,535 3
30,065 38,442 3
27
18.
2016 2015
6 30 12 31
87,095 31,672 3
385,000 – 3
2016 6 30
3
2016 1 1 441,401
(1,070)
(19,182)
636,924
(156,050)
2016 6 30 902,023
28
19.
(A)
2015 6 30
6 30
2016 2015
12 34
640 672
20,063 17,843
4,267 4,094
– 4
6,998 6,999
– 7
9,781 6,423
– 1,819
597 –
3,645 3,731
29
19.
(B)
2016 2015
6 30 12 31
12 –
3,262 2,097
92 –
120,000 120,000
123 2,007
7,823 9,193
20,697 –
1,441 744
1,360 –
(C)
6 30
2016 2015
1,713 1,723
1,713 1,723
30
20.
(a) A
2016 8 8 A 7.12
98,710,000 A 693,193,900 A A
1,233,841,000 441,937,100 H 791,903,900 A
(b)
2016 5 17
24.3%
(c)
2016 8 19
48%
21.
2016 8 30 2016 6 30
31
2016 2020
20 (PPP)
11
(IP)
26.59 3.40
9.8% 4.9% 3.53 0.31
26.59 24.21 9.8%
39.8% 40.0%
32
6 30
2016 2015 2016 2015
% % %
501,015 611,884 (18.1) 100.0 100.0
285,327 405,850 (29.7) 56.9 66.3
121,089 121,533 (0.4) 24.2 19.9
82,106 73,170 12.2 16.4 12.0
2,491,018 2,286,891 8.9 100.0 100.0
1,624,594 1,541,085 5.4 65.2 67.4
273,504 282,970 (3.3) 11.0 12.4
80,240 83,579 (4.0) 3.2 3.7
451,435 338,298 33.4 18.1 14.8
16,365 11,949 37.0 100.0 100.0
3,008,398 2,910,724 3.4
(349,639) (489,490) (28.6)
2,658,759 2,421,234 9.8
33
6 30
2016 2015
% %
170,299 34.0 206,994 33.8
119,292 41.8 161,190 39.7
36,250 29.9 39,211 32.3
7,745 9.4 2,114 2.9
804,710 32.3 733,466 32.1
605,926 37.3 556,811 36.1
101,267 37.0 103,142 36.4
27,886 34.8 23,028 27.6
50,674 11.2 39,923 11.8
6,934 42.4 6,477 35.6
77,082 21,102
1,059,025 39.8 968,039 40.0
5.01 6.12 18.1% 2016
12.2%
34.0% 33.8%
34
24.91 22.87 8.9%
32.3% 32.1%
16.25 15.41 5.4%
10,738 6,680 60.7%
37.3% 36.1% 1.2
2.74 2.83
35
37.0% 36.4%
8,024 8,358 334
34.8% 27.6% 7.2 2016
4.51
3.38 1.13 33.4%
11.2% 11.8%
1,637 1,195 442
36
8.18 7.68
6.5%
5,740 6,620 880
656 435 221
156
3.40 3.24 4.9%
3.53 3.44 2.6%
0.31 0.30
9
2016 6 30 11.19
2016 6 30 32.9% 2015 6 30
33.1%
37
2016 2015
6 30 6 30
1.3 1.2
54.6 53.8
155.5 158.8
286.5 266.2
2016 6 30 1.3 2015 6 30 1.2
54.6 53.8 0.8 155.5
158.8 3.3 286.5 266.2 20.3
3,000
2,250
10,000
2,000 2016 6 30
10,000
1
2,000 2016 6 30 12,000
62.5% 2 2,440
56.43%
38
2015 1,620 2016
6 21 0.25 2015
2,000
1.
11 13
2.
3.
IP
39
4.
5.
6. A+H
A+H
40
2016 8 8 A 7.12 98,710,000
A 693,193,900 A A
1,233,841,000 441,937,100 H 791,903,900 A
A+H A 70,281.52
5,764.01 64,517.51
2016 3 48% 2016 8 19
48% 48%
42,352.94
2016 6 30 15
2016 6 30
2016 6 30 7,582 2015 12 31 7,914
41
2016 6 30 1,135,131,000 1,135,131,000
1.00 2016 8 8 98,710,000 A
A A
1,233,841,000 1,233,841,000 441,937,100 H 791,903,900 A
1.00
2016 6 30
639,857,900 56.37%
(i) 1 592,809,525 52.22%
(ii) 2 47,048,375 4.15%
3 53,336,000 4.70%
H 441,937,100 38.93%
1,135,131,000 100%
1.
2.
3.
42
2016 8 8
A
639,857,900 51.86%
(i) 1 592,809,525 48.05%
(ii) 2 46,322,566 3.75%
(iii) 3 725,809 0.06%
4 53,336,000 4.32%
A 98,710,000 8.00%
H 441,937,100 35.82%
1,233,841,000 100%
1.
2.
3. A 479,034
145,162 101,613
4.
43
2016 6 30
336
1 623,861,452 97.50% 54.96%
592,809,525 92.65% 52.22%
2 53,336,000 100% 4.70%
Edgbaston Investment 31,003,000 H 7.02% 2.73%
Partners LLP
Edgbaston Asian 26,908,000 H 6.09% 2.37%
Equity Trust
Seafarer Capital 23,099,500 H 5.23% 2.03%
Partners, LLC
1.
592,809,525 31,051,927
623,861,452
2.
2016 6 30
336
44
(i) (ii)
(iii)
2016 6 30 XV 2 3
2016 6 30
XV 352
2016 2 18
2016 2 18
2016 2 18
2016 2 18
2015 5
2016 2 18 2016 2 18
45
2016 6 30 2015 6 30
2016 6 30
2016 8 30
*
46
No. 6, Wenxuan Road, Rong Bei Shang Mao Avenue
Jinniu District, Chengdu, Sichuan
Postal Code: 610081
四川省成都市金牛區蓉北商貿大道文軒路 6 號
郵政編碼:610081
Website 網址:www.winshare.com.cn