深赤湾B:2017年半年度财务报告(英文版)

来源:深交所 2017-08-25 00:00:00
关注证券之星官方微博:

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

Contents Pages

The Company and consolidated balance sheets 2-3

The Company and consolidated income statements 4-5

The Company and consolidated cash flow statements 6-7

The Company and consolidated statements of changes in

shareholders' equity 8-9

Notes to the financial statements 10 - 97

-1-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

AT 30 JUNE 2017

Consolidated Balance Sheet

Unit: RMB

LIABILITIES AND

ASSETS Notes 30 Jun. 2017 31 Dec. 2016 SHAREHOLDERS' EQUITY Notes 30 Jun. 2017 31 Dec. 2016

Current Assets: Current Liabilities:

Cash and bank balances (V)1 593,542,501.41 426,036,702.87 Short-term borrowings - -

Notes receivable (V)2 - 500,000.00 Accounts payable (V)20 98,590,197.10 89,444,597.10

Accounts receivable (V)3 243,504,003.91 173,934,496.63 Receipts in advance (V)21 129,822,174.32 30,668,212.67

Prepayments (V)4 1,804,143.70 2,639,758.53 Employee benefits payable (V)22 57,049,136.82 88,578,492.26

Interest receivable (V)5 1,264,914.26 - Taxes payable (V)23 59,511,807.19 48,504,829.80

Dividends receivable (V)6 420,000.00 - Interest payable (V)24 6,371,260.30 2,567,260.28

Other receivables (V)7 18,699,162.98 26,647,869.01 Dividends payable (V)25 319,802,810.47 -

Inventories (V)8 17,926,504.16 14,771,410.09 Other payables (V)26 75,105,519.60 74,590,394.09

Non-current liabilities due

Other current assets (V)9 19,698,853.34 16,832,212.36 - -

within one year

Total current assets 896,860,083.76 661,362,449.49 Other current liabilities (V)27 - 250,000,000.00

Non-current Assets: Total current liabilities 746,252,905.80 584,353,786.20

Available-for-sale financial assets (V)10 23,709,200.00 22,459,200.00 Non-current Liabilities:

Long-term equity investments (V)11 1,463,702,326.87 1,490,427,656.53 Bonds payable (V)28 298,629,041.09 298,331,506.85

Investment property (V)12 23,233,997.73 23,646,913.77 Special payables (V)29 33,327,666.64 34,326,860.44

Fixed assets (V)13 2,990,556,886.41 3,036,813,842.54 Deferred income (V)30 60,823,779.90 64,613,319.88

Construction in progress (V)14 183,708,222.05 164,604,358.31 Deferred tax liabilities (V)18 2,170,000.00 1,857,500.00

Intangible assets (V)15 992,031,529.45 1,010,767,451.01 Total non-current liabilities 394,950,487.63 399,129,187.17

Goodwill (V)16 10,858,898.17 10,858,898.17 TOTAL LIABILITIES 1,141,203,393.43 983,482,973.37

Long-term prepaid expenses (V)17 53,905,084.94 54,944,476.64 SHAREHOLDERS' EQUITY:

Deferred tax assets (V)18 12,172,333.47 12,221,758.47 Share capital (V)31 644,763,730.00 644,763,730.00

Other non-current assets (V)19 133,682,985.68 132,369,704.86 Capital reserve (V)32 167,480,381.25 167,480,381.25

Total non-current assets 5,887,561,464.77 5,959,114,260.30 Other comprehensive income (V)33 (7,102,146.43) (8,039,646.43)

Special reserve (V)34 8,162,628.00 4,145,765.65

Surplus reserve (V)35 520,074,434.56 520,074,434.56

Unappropriated profit (V)36 3,337,995,910.48 3,381,390,887.86

Total shareholders' equity attributable to

4,671,374,937.86 4,709,815,552.89

equity holders of the parent

Minority interests 971,843,217.24 927,178,183.53

TOTAL SHAREHOLDERS' EQUITY: 5,643,218,155.10 5,636,993,736.42

TOTAL LIABILITIES AND

TOTAL ASSETS 6,784,421,548.53 6,620,476,709.79 6,784,421,548.53 6,620,476,709.79

SHAREHOLDERS' EQUITY

The accompanying notes form part of the financial statements.

The financial statements on pages 2 to 97 were signed by the following:

Legal Representative:Liu Bin

Chief Financial Officer:Zhang Fang

Head of Accounting Department:Li Xiaopeng

-2-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

AT 30 JUNE 2017

Balance Sheet of the Company

Unit: RMB

LIABILITIES AND

ASSETS Notes 30 Jun. 2017 31 Dec. 2016 SHAREHOLDERS' EQUITY Notes 30 Jun. 2017 31 Dec. 2016

Current Assets: Current Liabilities:

Cash and bank balances 58,389,908.02 97,401,657.09 Accounts payable 17,674,905.37 15,743,751.91

Accounts receivable (XIV)1 24,161,523.24 14,730,412.29 Receipts in advance - -

Prepayments - 175,000.00 Employee benefits payable 38,826,304.69 53,761,846.04

Interest receivable - - Taxes payable 4,995,268.84 1,906,748.15

Dividends receivable 420,000.00 134,702,787.76 Interest payable 7,052,536.22 5,657,953.71

Other receivables (XIV)2 563,789,045.88 582,452,104.00 Dividend payable 357,411,350.73 37,608,540.65

Inventories 371,317.52 394,234.74 Other payables 307,787,199.55 358,982,632.32

Other current assets 1,904,089.65 997,740.76 Other current liabilities - 250,000,000.00

Total current assets 649,035,884.31 830,853,936.64 Total current liabilities 733,747,565.40 723,661,472.78

Non-current Assets: Non-current Liabilities:

Available-for-sale financial assets 23,709,200.00 22,459,200.00 Bonds payable 298,629,041.09 298,331,506.85

Long-term receivables 11,004,284.75 11,004,284.75 Long-term payables 151,378,000.00 116,662,000.00

Long-term equity investments (XIV)3 2,012,601,688.02 2,032,600,191.97 Deferred tax liabilities 2,170,000.00 1,857,500.00

Investment property 13,358,471.82 13,600,159.92 Total non-current liabilities 452,177,041.09 416,851,006.85

Fixed assets 209,696,916.29 179,815,891.12 TOTAL LIABILITIES 1,185,924,606.49 1,140,512,479.63

Construction in progress 2,615,787.94 29,437,068.97 SHAREHOLDERS' EQUITY

Intangible assets 61,422,417.52 62,890,018.39 Share capital 644,763,730.00 644,763,730.00

Long-term prepaid expenses 4,066,779.79 4,156,590.13 Capital reserve 240,001,254.59 240,001,254.59

Total non-current assets 2,338,475,546.13 2,355,963,405.25 Other Comprehensive Income 6,610,000.00 5,672,500.00

Special reserve 1,314,835.73 1,027,543.25

Surplus reserve 520,074,434.56 520,074,434.56

Unappropriated profit 388,822,569.07 634,765,399.86

TOTAL SHAREHOLDERS'

1,801,586,823.95 2,046,304,862.26

EQUITY

TOTAL LIABILITIES AND

TOTAL ASSETS 2,987,511,430.44 3,186,817,341.89 2,987,511,430.44 3,186,817,341.89

SHAREHOLDERS' EQUITY

The accompanying notes form part of the financial statements.

-3-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE YEAR ENDED 30 JUNE 2017

Consolidated Income Statement

Unit: RMB

ITEM Notes Jan.-Jun. 2017 Jan.-Jun. 2016

I. Total operating income (V)37 929,608,498.91 904,809,652.24

Less: Operating costs (V)37 535,972,835.46 492,158,524.59

Business taxes and levies (V)38 5,099,769.02 3,167,942.41

Administrative expenses (V)39 72,324,731.18 81,947,868.71

Financial expenses (V)40 10,152,388.82 14,253,614.35

Impairment losses of assets (V)41 (1,908,239.31) 288,044.16

Add: Investment income (V)42 69,509,957.45 69,300,256.41

Including: Income from investments in associates

(V)42 60,092,957.45 63,008,068.56

and joint ventures

II. Operating profit 377,476,971.19 382,293,914.43

Add: Non-operating income (V)43 2,407,216.29 2,639,213.81

Including: Gains from disposal of non-current assets (V)43 293,053.57 321,539.16

Less: Non-operating expenses (V)44 742,624.36 501,465.63

Including: Losses from disposal of non-current assets (V)44 741,487.52 497,708.60

III. Gross profit 379,141,563.12 384,431,662.61

Less: Income tax expenses (V)45 58,896,433.80 49,661,006.76

IV. Net profit 320,245,129.32 334,770,655.85

Net profit attributable to shareholders of the parent 276,407,832.70 266,535,506.97

Profit or loss attributable to minority shareholders 43,837,296.62 68,235,148.88

V. Amount of Other Comprehensive Net Income After Tax: (V)46 937,500.00 (307,500.00)

Amount of other comprehensive net income after tax attributable

937,500.00 (307,500.00)

to equity holders of the parent

(I) Other comprehensive income that will not be reclassified

- -

subsequently to profit or loss

(i) Change as a result of remeasurement of the net defined

- -

benefit plan liability or asset

(ii) Share of other comprehensive income of the investee under

the equity method that will not be reclassified to profit or - -

loss

(II) Other comprehensive income that will be reclassified

937,500.00 (307,500.00)

subsequently to profit or loss

(i) Share of other comprehensive income of the investee under

- -

the equity method that will be reclassified to profit or loss

(ii) Gains or losses on changes in fair value of available-for-sale

937,500.00 (307,500.00)

financial assets

(iii) Translation differences of financial statements denominated

- -

in foreign currencies

Amount of other comprehensive net income after tax attributable

- -

to minority shareholders

VI. Total comprehensive income attributable to: 321,182,629.32 334,463,155.85

Shareholders of the parent 277,345,332.70 266,228,006.97

Minority shareholders 43,837,296.62 68,235,148.88

VII. Earnings per share:

(I) Basic earnings per share 0.429 0.413

(II) Diluted earnings per share 0.429 0.413

The accompanying notes form part of the financial statements.

-4-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE YEAR ENDED 30 JUNE 2017

Income Statement of the Company

Unit: RMB

ITEM Notes Jan.-Jun. 2017 Jan.-Jun. 2016

I. Total operating income (XIV)4 120,036,337.34 105,710,030.13

Less: Operating costs (XIV)4 61,993,764.64 64,949,950.84

Business taxes and levies 1,295,149.90 1,547,777.62

Administrative expenses 30,763,723.53 33,379,091.02

Financial expenses (3,567,095.64) 5,094,574.72

Impairment loss of assets (7,730.22) 1,895.24

Add: Investment income (XIV)5 43,578,170.47 49,037,666.37

Including: Income from investments in associates

(XIV)5 34,161,170.47 42,745,478.52

and joint ventures

II. Operating profit 73,136,695.60 49,774,407.06

Add: Non-operating income 551,196.35 1,631,374.22

Including: Gains from disposal of non-current assets 304,464.57 171,539.16

Less: Non-operating expenses 224,356.40 232,526.52

Including: Losses from disposal of non-current assets 223,219.56 232,526.52

III. Gross profit 73,463,535.55 51,173,254.76

Less: Income tax expenses (396,443.74) (22,956.92)

IV. Net profit 73,859,979.29 51,196,211.68

V. Amount of Other Comprehensive Net Income After Tax: 937,500.00 (307,500.00)

(I) Other comprehensive income that will not be

- -

reclassified subsequently to profit or loss

(i) Change as a result of remeasurement of the net

- -

defined benefit plan liability or asset

(ii) Share of other comprehensive income of the investee

under the equity method that will not be reclassified to - -

profit or loss

(II) Other comprehensive income that will be reclassified

937,500.00 (307,500.00)

subsequently to profit or loss

(i) Share of other comprehensive income of the investee

under the equity method that will be reclassified to - -

profit or loss

(ii) Gains or losses on changes in fair value of available-

937,500.00 (307,500.00)

for-sale financial assets

(iii) Translation differences of financial statements

- -

denominated in foreign currencies

VI. Total comprehensive income 74,797,479.29 50,888,711.68

The accompanying notes form part of the financial statements.

-5-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE YEAR ENDED 30 JUNE 2016

Consolidated Cash Flow Statement

Unit: RMB

ITEM Notes Jan.-Jun. 2017 Jan.-Jun. 2016

I. Cash Flows from Operating Activities:

Cash receipts from sales of goods and rendering of services 992,636,284.58 909,202,402.61

Other cash receipts relating to operating activities (V)48(1) 30,298,093.23 5,778,446.67

Sub-total of cash inflows 1,022,934,377.81 914,980,849.28

Cash payments for goods purchased and services received 309,960,731.31 257,633,025.65

Cash payments to and on behalf of employees 193,009,250.76 184,930,609.51

Payments of all types of taxes 66,501,423.23 57,624,012.99

Other cash payments relating to operating activities (V)48(2) 33,931,192.60 46,135,957.33

Sub-total of cash outflows 603,402,597.90 546,323,605.48

Net Cash Flows from Operating Activities (V)49(1) 419,531,779.91 368,657,243.80

II. Cash Flows from Investing Activities:

Cash receipts from investments income 93,324,546.74 77,197,846.38

Net cash receipts from disposal of fixed assets, intangible assets

2,650,703.87 1,916,084.08

and other long-term assets

Sub-total of cash inflows 95,975,250.61 79,113,930.46

Cash payments to acquire or construct fixed assets, intangible

88,481,440.32 62,448,676.28

assets and other long-term assets

Sub-total of cash outflows 88,481,440.32 62,448,676.28

Net Cash Flows from Investing Activities 7,493,810.29 16,665,254.18

III. Cash Flows from Financing Activities:

Cash receipts from borrowings 30,000,000.00 100,000,000.00

Cash receipts from issue of bonds - -

Sub-total of cash inflows 30,000,000.00 100,000,000.00

Cash repayments of borrowings 280,000,000.00 744,466,721.71

Cash payments for distribution of dividends or profit or interest 4,933,219.18 20,324,960.51

Including: Payments for distribution of dividends or profit to

- -

minorities

Other cash payments relating to financing activities (V)48(3) 15,792.33 25,986.89

Sub-total of cash outflows 284,949,011.51 764,817,669.11

Net Cash Flows from Financing Activities (254,949,011.51) (664,817,669.11)

IV. Effect of Foreign Exchange Rate Changes on Cash and Cash (4,570,780.15) 2,229,074.46

Equivalents

V. Net Increase (Decrease)in Cash and Cash Equivalents 167,505,798.54 (277,266,096.67)

Add: Opening balance of Cash and Cash Equivalents (V)49(2) 426,036,702.87 683,138,123.66

VI. Closing Balance of Cash and Cash Equivalents (V)49(2) 593,542,501.41 405,872,026.99

The accompanying notes form part of the financial statements.

-6-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE YEAR ENDED 30 JUNE 2017

Cash Flow Statement of the Company

Unit: RMB

ITEM Notes Jan.-Jun. 2017 Jan.-Jun. 2016

I. Cash Flows from Operating Activities:

Cash receipts from sales of goods and rendering of services 114,863,518.00 115,849,225.53

Other cash receipts relating to operating activities 424,203,588.78 462,768,621.77

Sub-total of cash inflows 539,067,106.78 578,617,847.30

Cash payments for goods purchased and services received 31,930,629.72 31,533,042.73

Cash payments to and on behalf of employees 61,467,607.51 63,282,140.23

Payments of all types of taxes 4,414,781.60 4,088,453.58

Other cash payments relating to operating activities 457,615,731.81 368,439,595.82

Sub-total of cash outflows 555,428,750.64 467,343,232.36

Net Cash Flows from Operating Activities (XIV)8 (16,361,643.86) 111,274,614.94

II. Cash Flows from Investing Activities:

Cash receipts from investments income 197,859,462.18 151,872,638.18

Net cash receipts from disposal of fixed assets, intangible assets

2,693,776.59 1,677,137.08

and other long-term assets

Cash receipts from disposal of subsidiaries and other business units - -

Sub-total of cash inflows 200,553,238.77 153,549,775.26

Cash payments to acquire or construct fixed assets,

3,621,231.58 2,409,879.75

intangible assets and other long-term assets

Sub-total of cash outflows 3,621,231.58 2,409,879.75

Net Cash Flows from Investing Activities 196,932,007.19 151,139,895.51

III. Cash Flows from Financing Activities:

Cash receipts from borrowings 64,715,999.99 219,658,000.00

Cash receipts from issue of bonds - -

Sub-total of cash inflows 64,715,999.99 219,658,000.00

Cash repayments of borrowings 280,000,000.00 600,000,000.00

Cash payments for distribution of dividends or profit or interest 4,933,219.18 19,798,230.88

Other cash payments relating to financing activities 15,792.33 25,986.89

Sub-total of cash outflows 284,949,011.51 619,824,217.77

Net Cash Flows from Financing Activities (220,233,011.52) (400,166,217.77)

IV. Effect of Foreign Exchange Rate Changes on Cash

650,899.12 (3,471,028.83)

and Cash Equivalents

V. Net Increase(Decrease) in Cash and Cash Equivalents (39,011,749.07) (141,222,736.15)

Add: Opening balance of Cash and Cash Equivalents 97,401,657.09 331,615,767.60

VI. Closing Balance of Cash and Cash Equivalents 58,389,908.02 190,393,031.45

The accompanying notes form part of the financial statements.

-7-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE YEAR ENDED 30 JUNE 2017

Consolidated Statement of Changes in Shareholders' Equity

Unit: RMB

Amount of Jan.-Jun.2017 Amount of last year

Attributable to shareholders of the parent Attributable to shareholders of the parent

Other Total Other Total

comprehensive Surplus Unappropriated Minority shareholders' comprehensive Special Unappropriated Minority shareholders'

ITEM Share capital Capital reserve income Special reserve reserve profit Others interests equity Share capital Capital reserve income reserve Surplus reserve profit Others interests equity

I. Closing balance of the preceding year 644,763,730.00 167,480,381.25 (8,039,646.43) 4,145,765.65 520,074,434.56 3,381,390,887.86 - 927,178,183.53 5,636,993,736.42 644,763,730.00 165,564,739.15 (7,889,646.43) 3,719,755.58 520,074,434.56 3,113,367,524.19 - 789,709,893.07 5,229,310,430.12

Add: Changes in accounting policies - - - - - - - - - - - - - - - - - -

Corrections of prior period errors - - - - - - - - - - - - - - - - - -

Others - - - - - - - - - - - - - - - - - -

II. Opening balance of the year 644,763,730.00 167,480,381.25 (8,039,646.43) 4,145,765.65 520,074,434.56 3,381,390,887.86 - 927,178,183.53 5,636,993,736.42 644,763,730.00 165,564,739.15 (7,889,646.43) 3,719,755.58 520,074,434.56 3,113,367,524.19 - 789,709,893.07 5,229,310,430.12

III. Changes for the year - - 937,500.00 4,016,862.35 - (43,394,977.38) - 44,665,033.71 6,224,418.68 - 1,915,642.10 (150,000.00) 426,010.07 - 268,023,363.67 - 137,468,290.46 407,683,306.30

(I) Total comprehensive income - - 937,500.00 - - 276,407,832.70 - 43,837,296.62 321,182,629.32 - - (150,000.00) - - 532,376,492.97 - 137,473,210.75 669,699,703.72

(II) Owners’ contributions and reduction in

capital

- - - - - - - - - - - - - - - - - -

1. Capital contribution from shareholders - - - - - - - - - - - - - - - - - -

2. Share-based payment recognised in

shareholders' equity

- - - - - - - - - - - - - - - - - -

3. Others - - - - - - - - - - - - - - - - - -

(III) Profit distribution - - - - - (319,802,810.08) - - (319,802,810.08) - - - - - (264,353,129.30) - - (264,353,129.30)

1. Transfer to surplus reserve - - - - - - - - - - - - - - - - - -

2. Transfer to general reserve - - - - - - - - - - - - - - - - - -

3. Distributions to shareholders - - - - - (319,802,810.08) - - (319,802,810.08) - - - - - (264,353,129.30) - - (264,353,129.30)

4. Others - - - - - - - - - - - - - - - - - -

(IV) Transfers within shareholders' equity - - - - - - - - - - - - - - - - - -

1. Capitalisation of capital reserve - - - - - - - - - - - - - - - - - -

2. Capitalisation of surplus reserve - - - - - - - - - - - - - - - - - -

3. Loss made up by surplus reserve - - - - - - - - - - - - - - - - - -

4. Others - - - - - - - - - - - - - - - - - -

(V) Special reserve - - - 4,016,862.35 - - - 827,737.09 4,844,599.44 - - - 426,010.07 - - - (4,920.29) 421,089.78

1. Withdrawn in the period - - - 9,845,498.98 - - - 1,953,624.81 11,799,123.79 - - - 19,844,261.39 - - - 3,842,861.21 23,687,122.60

2. Utilized in the period - - - (5,828,636.63) - - - (1,125,887.72) (6,954,524.35) - - - (19,418,251.32) - - - (3,847,781.50) (23,266,032.82)

(VI) Others - - - - - - - - - - 1,915,642.10 - - - - - - 1,915,642.10

IV. Closing balance of the year 644,763,730.00 167,480,381.25 (7,102,146.43) 8,162,628.00 520,074,434.56 3,337,995,910.48 - 971,843,217.24 5,643,218,155.10 644,763,730.00 167,480,381.25 (8,039,646.43) 4,145,765.65 520,074,434.56 3,381,390,887.86 - 927,178,183.53 5,636,993,736.42

The accompanying notes form part of the financial statements.

-8-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE YEAR ENDED 30 JUNE 2017

Statement of Changes in Shareholders' Equity of the Company

Unit: RMB

Amount of Jan.-Jun.2017 Amount of last year

Other Other

comprehensive Unappropriated Total shareholders' comprehensive Unappropriated Total shareholders'

ITEM Share capital Capital reserve income Special reserve Surplus reserve profit equity Share capital Capital reserve income Special reserve Surplus reserve profit equity

I. Closing balance of the preceding year 644,763,730.00 240,001,254.59 5,672,500.00 1,027,543.25 520,074,434.56 634,765,399.86 2,046,304,862.26 644,763,730.00 239,043,433.54 5,822,500.00 1,465,450.61 520,074,434.56 703,644,298.05 2,114,813,846.76

Add: Changes in accounting policies - - - - - - - - - - - - - -

Corrections of prior period errors - - - - - - - - - - - - - -

Others - - - - - - - - - - - - - -

II. Opening balance of the year 644,763,730.00 240,001,254.59 5,672,500.00 1,027,543.25 520,074,434.56 634,765,399.86 2,046,304,862.26 644,763,730.00 239,043,433.54 5,822,500.00 1,465,450.61 520,074,434.56 703,644,298.05 2,114,813,846.76

III. Changes for the year - - 937,500.00 287,292.48 - (245,942,830.79) (244,718,038.31) - 957,821.05 (150,000.00) (437,907.36) - (68,878,898.19) (68,508,984.50)

(I) Total comprehensive income - - 937,500.00 - - 73,859,979.29 74,797,479.29 - - (150,000.00) - - 195,474,231.11 195,324,231.11

(II) Owners’ contributions and reduction

- - - - - - - - - - - - - -

in capital

1. Capital contribution from shareholders - - - - - - - - - - - - - -

2. Share-based payment recognised in

- - - - - - - - - - - - - -

shareholders' equity

3. Others - - - - - - - - - - - - - -

(III) Profit distribution - - - - - (319,802,810.08) (319,802,810.08) - - - - - (264,353,129.30) (264,353,129.30)

1. Transfer to surplus reserve - - - - - - - - - - - - - -

2. Transfer to general reserve - - - - - - - - - - - - - -

3. Distributions to shareholders - - - - - (319,802,810.08) (319,802,810.08) - - - - - (264,353,129.30) (264,353,129.30)

4. Others - - - - - - - - - - - - - -

(IV) Transfers within shareholders' equity - - - - - - - - - - - - - -

1. Capitalisation of capital reserve - - - - - - - - - - - - - -

2. Capitalisation of surplus reserve - - - - - - - - - - - - - -

3. Loss made up by surplus reserve - - - - - - - - - - - - - -

4. Others - - - - - - - - - - - - - -

(V) Special reserve - - - 287,292.48 - - 287,292.48 - - - (437,907.36) - - (437,907.36)

1. Transfer to special reserve in the period - - - 1,119,925.68 - - 1,119,925.68 - - - 2,621,610.60 - - 2,621,610.60

2. Utilized in the period - - - (832,633.20) - - (832,633.20) - - - (3,059,517.96) - - (3,059,517.96)

(VI) Others - - - - - - - - 957,821.05 - - - - 957,821.05

IV. Closing balance of the year 644,763,730.00 240,001,254.59 6,610,000.00 1,314,835.73 520,074,434.56 388,822,569.07 1,801,586,823.95 644,763,730.00 240,001,254.59 5,672,500.00 1,027,543.25 520,074,434.56 634,765,399.86 2,046,304,862.26

The accompanying notes form part of the financial statements.

-9-

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(I) GENERAL INFORMATION OF THE COMPANY

Shenzhen Chiwan Wharf Holdings Limited (hereinafter referred to as the "Company") was a

stock limited company incorporated on 16 January 1993.

The headquarters of the Company is located in Shenzhen Guangdong Province. The Company

and its subsidiaries (collectively the "Group") are principally engaged in the provision of cargo

handling, warehousing, land and sea transportation services, cargo packing, agency business and

other services.

The scope of consolidated financial statements in the current period involves 10 subsidiaries. See

Note (VII) "Equity in other entities" for details.

(II) BASIS OF PREPARATION OF FINANCIAL STATEMENTS

Basis of preparation of financial statements

The Group has adopted the Accounting Standards for Business Enterprises issued by the Ministry

of Finance (MoF) including the new and modified ones in 2014. In addition, the Group has

disclosed relevant financial information in accordance with Information Disclosure and

Presentation Rules for Companies Offering Securities to the Public No. 15-General Provisions on

Financial Reporting (Revised in 2014).

Basis of accounting and principle of measurement

The Group has adopted the accrual basis of accounting. Except for certain financial instruments

which are measured at fair value, the Group adopts the historical cost as the principle of

measurement of the financial statements. Upon being restructured into a stock company, the fixed

assets and intangible assets initially contributed by the state-owned shareholders are recognized

based on the valuation amounts confirmed by the state-owned assets administration department.

Where assets are impaired, provisions for asset impairment are made in accordance with the

relevant requirements.

Where the historical cost is adopted as the measurement basis, assets are recorded at the amount

of cash or cash equivalents paid or the fair value of the consideration given to acquire them at the

time of their acquisition. Liabilities are recorded at the amount of proceeds or assets received or

the contractual amounts for assuming the present obligation, or, at the amounts of cash or cash

equivalents expected to be paid to settle the liabilities in the normal course of business.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an

orderly transaction between market participants at the measurement date, regardless of whether

that price is directly observable or estimated using valuation technique. Fair value measurement

and/or disclosure in the financial statements are determined according to the above basis.

- 10 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(II) BASIS OF PREPARATION OF FINANCIAL STATEMENTS - continueed

Fair value measurements are categorised into Level 1, 2 or 3 based on the degree to which the

inputs to the fair value measurements are observable and the significance of the inputs to the fair

value measurement in its entirety, which are described as follows:

Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities that

the entity can access at the measurement date;

Level 2 inputs are inputs, other than quoted prices included within Level 1, that are observable for

the asset or liability, either directly or indirectly; and

Level 3 inputs are unobservable inputs for the asset or liability.

Going Concern

The Group evaluated its going concern ability within 12 months since 30 Jun. 2017. No events or

circumstances are noted, which could cause significant doubt upon the entity's ability to

continue as going concern. Hence, the financial statements have been prepared on a going concern

basis.

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES

All the following significant accounting policies and accounting estimates are based on

Accounting Standards for Business Enterprises.

1.Statement of compliance with the ASBE

The financial statements of the Company have been prepared in accordance with ASBE, and present truly and

completely, the Company's and consolidated financial position as of 30 June 2017, and the Company's and

consolidated results of operations and cash flows for six months ended 30 June 2017.

2. Accounting period

The Group has adopted the calendar year as its accounting year, e.g. from 1 January to 31

December.

.

3. Operating cycle

Buginese cycle is referred to the period from which an enterprise buys assets to manufacture to

the date it achieves cash or cash equivalents.

4. Functional currency

Renminbi ("RMB") is the currency of the primary economic environment in which the Company

and its subsidiaries operate. Therefore, the Company and its subsidiaries choose RMB as their

functional currency. The Group adopts RMB to prepare its financial statements.

- 11 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

5. The accounting treatment of business combinations involving or not involving enterprises

under common control

Business combinations are classified into business combinations involving enterprises under

common control and business combinations not involving enterprises under common control.

5.1 Business combinations involving enterprises under common control

A business combination involving enterprises under common control is a business combination in

which all of the combining enterprises are ultimately controlled by the same party or parties both

before and after the combination, and that control is not transitory.

Assets and liabilities obtained shall be measured at their respective carrying amounts as recorded

by the combining entities at the date of the combination. The difference between the carrying

amount of the net assets obtained and the carrying amount of the consideration paid for the

combination is adjusted to the share premium in capital reserve. If the share premium is not

sufficient to absorb the difference, any excess shall be adjusted against retained earnings.

Costs that are directly attributable to the combination are charged to profit or loss in the period in

which they are incurred.

5.2 Business combinations not involving enterprises under common control and goodwill

A business combination not involving enterprises under common control is a business

combination in which all of the combining enterprises are not ultimately controlled by the same

party or parties before and after the combination.

The cost of combination is the aggregate of the fair values, at the acquisition date, of the assets

given, liabilities incurred or assumed, and equity securities issued by the acquirer, in exchange for

control of the acquire. Where a business combination not involving enterprises under common control is

achieved in stages that involve multiple transactions, the cost of combination is the sum of the consideration

paid at the acquisition date and the fair value at the acquisition date of the acquirer's previously held interest in

the acquiree. The intermediary expenses (fees in respect of auditing, legal services, valuation and

consultancy services, etc.) and other administrative expenses attributable to the business

combination are recognized in profit or loss in the periods when they are incurred.

The acquiree's identifiable assets, liabilities and contingent liabilities acquired by the acquirer in a

business combination that meet the recognition criteria shall be measured at fair value at the

acquisition date.

- 12 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

5. The accounting treatment of business combinations involving or not involving enterprises

under common control - continued

5.2 Business combinations not involving enterprises under common control and goodwill -

continued

Where the cost of combination exceeds the acquirer's interest in the fair value of the acquiree's

identifiable net assets, the difference is treated as an asset and recognized as goodwill, which is

measured at cost on initial recognition. Where the cost of combination is less than the acquirer's

interest in the fair value of the acquiree's identifiable net assets, the acquirer reassesses the

measurement of the fair values of the acquiree's identifiable assets, liabilities and contingent

liabilities and measurement of the cost of combination. If after that reassessment, the cost of

combination is still less than the acquirer's interest in the fair value of the acquiree's identifiable

net assets, the acquirer recognizes the remaining difference immediately in profit or loss for the

current period.

Goodwill arising on a business combination is measured at cost less accumulated impairment

losses, and is presented separately in the consolidated financial statements.

6. Preparation of consolidated financial statements

The scope of consolidation in the consolidated financial statements is determined on the basis of

control. Control exists when the investor has power over the investee; is exposed, or has rights, to

variable returns from its involvement with the investee; and has the ability to use its power over

the investee to affect its returns. The Group reassesses whether or not it controls an investee if

facts and circumstances indicate that there are changes of the above elements of the definition of

control.

Consolidation of a subsidiary begins when the Group obtains control over the subsidiaries and

ceases when the Group loses control of the subsidiary.

For a subsidiary already disposed of by the Group, the operating results and cash flows before the

date of disposal (the date when control is lost) are included in the consolidated income statement

and consolidated statement of cash flows, as appropriate.

For subsidiaries acquired through a business combination involving enterprises not under

common control, the operating results and cash flows from the acquisition date (the date when

control is obtained) are included in the consolidated income statement and consolidated statement

of cash flows, as appropriate.

- 13 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

6. Preparation of consolidated financial statements - continued

No matter when the business combination occurs in the reporting period, subsidiaries acquired

through a business combination involving enterprises under common control are included in the

Group's scope of consolidation as if they had been included in the scope of consolidation from the

date when they first came under the common control of the ultimate controlling party. Their

operating results and cash flows from the date when they first came under the common control of

the ultimate controlling party are included in the consolidated income statement and consolidated

statement of cash flows, as appropriate.

The significant accounting policies and accounting periods adopted by the subsidiaries are

determined based on the uniform accounting policies and accounting periods set out by the

Company.

All significant intra-group balances and transactions are eliminated on consolidation.

The portion of subsidiaries' equity that is not attributable to the parent is treated as minority

interests and presented as "minority interests" in the consolidated balance sheet under

shareholders' equity. The portion of net profits or losses of subsidiaries for the period attributable

to minority interests is presented as "minority interests" in the consolidated income statement

under the "net profit" line item.

When the amount of loss for the period attributable to the minority shareholders of a subsidiary

exceeds the minority shareholders' portion of the opening balance of shareholders' equity of the

subsidiary, the excess amount is still allocated against minority interests.

Acquisition of minority interests or disposals of interests in a subsidiary that do not result in the

loss of control over the subsidiary are accounted for as equity transactions. The carrying amounts

of the parent's interests and minority interests are adjusted to reflect the changes in their relative

interests in the subsidiary. The difference between the amount by which the minority interests are

adjusted and the fair value of the consideration paid or received is adjusted to shareholders' equity

(capital reserve). If the capital reserve is not sufficient to absorb the difference, the excess are

adjusted against retained earnings.

When the Group loses control over a subsidiary due to disposal of equity investment or other

reason, any retained interest is re-measured at its fair value at the date when control is lost. The

difference between (i) the aggregate of the consideration received on disposal and the fair value of

any retained interest and (ii) the share of the former subsidiary's net assets cumulatively calculated

from the acquisition date according to the original proportion of ownership interests is recognized

as investment income in the period in which control is lost, and the goodwill is offset accordingly.

Other comprehensive income associated with investment in the former subsidiary is reclassified to

investment income in the period in which control is lost.

- 14 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

7.Types of joint arrangements and the accounting treatment of joint operation

There are two types of joint arrangements - joint operations and joint ventures. The classification

of joint arrangements under is determined based on the rights and obligations of parties to the

joint arrangements by considering the structure, the legal form of the arrangements, the

contractual terms agreed by the parties to the arrangement. A joint operation is a joint

arrangement whereby the parties that have joint control of the arrangement have rights to the

assets, and obligations for the liabilities, relating to the arrangement. A joint venture is a joint

arrangement whereby the parties that have joint control of the arrangement have rights to

the net assets of the arrangement.

Investments in joint ventures are accounted for using the equity method by the Group, which is

detailed in Note(III) 13.3.2 A long-term equity investment accounted for using the equity method.

The Group as a joint operator recognizes the following items in relation to its interest in a joint

operation: (1) its solely-held assets, including its share of any assets held jointly; (2) its solely-

assumed liabilities, including its share of any liabilities incurred jointly; (3) its revenue from the

sale of its share of the output arising from the joint operation; (4) its share of the revenue from the

sale of the output by the joint operation; and (5) its solely-incurred expenses, including its share of

any expenses incurred jointly. The Group accounts for the recognised assets, liabilities, revenues

and expenses relating to its interest in a joint operation in accordance with the requirements

applicable to the particular assets, liabilities, revenues and expenses.

8. Recognition criteria of cash and cash equivalents

Cash comprises cash on hand and deposits that can be readily withdrawn on demand. Cash

equivalents are the Group's short-term, highly liquid investments that are readily convertible to

known amounts of cash and which are subject to an insignificant risk of changes in value.

9. Foreign currency transactions

9.1 Transactions denominated in foreign currencies

A foreign currency transaction is recorded, on initial recognition, by applying the spot exchange

rate on the date of the transaction.

At the balance sheet date, foreign currency monetary items are translated into RMB using the spot

exchange rates at the balance sheet date. Exchange differences arising from the differences

between the spot exchange rates prevailing at the balance sheet date and those on initial

recognition or at the previous balance sheet date are recognized in profit or loss for the period,

except that (1) exchange differences related to a specific-purpose borrowing denominated in

foreign currency that qualify for capitalization are capitalized as part of the cost of the qualifying

asset during the capitalization period; (2) exchange differences related to hedging instruments for

the purpose of hedging against foreign currency risks are accounted for using hedge accounting;

(3) exchange differences arising from change in the carrying amounts other than the amortized

cost of available-for-sale monetary items are included in other comprehensive income.

- 15 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

9. Foreign currency transactions- continued

9.1 Transactions denominated in foreign currencies - continued

Foreign currency non-monetary items measured at historical cost are translated to the amounts in

functional currency at the spot exchange rates on the dates of the transactions; the amounts in

functional currency remain unchanged. Foreign currency non-monetary items measured at fair

value are re-translated at the spot exchange rate on the date the fair value is determined.

Difference between the re-translated functional currency amount and the original functional

currency amount is treated as changes in fair value including changes of exchange rate and is

recognized in profit and loss or included in other comprehensive income.

10. Financial instruments

Financial assets and financial liabilities are recognized when the Group becomes a party to the

contractual provisions of the instrument. Financial assets and financial liabilities are initially

measured at fair value. For financial assets and financial liabilities at fair value through profit or

loss, transaction costs are immediately recognized in profit or loss. For other financial assets and

financial liabilities, transaction costs are included in their initial recognized amounts.

10.1 Effective interest method

The effective interest method is a method of calculating the amortized cost of a financial asset or a

financial liability (or a group of financial assets or financial liabilities) and of allocating the

interest income or interest expense over the relevant period, using the effective interest rate. The

effective interest rate is the rate that exactly discounts estimated future cash flows through the

expected life of the financial asset or financial liability or, where appropriate, a shorter period to

the net carrying amount of the financial asset or financial liability.

When calculating the effective interest rate, the Group estimates future cash flows considering all

contractual terms of the financial asset or financial liability (without considering future credit

losses), and also considers all fees paid or received between the parties to the contract giving rise

to the financial asset and financial liability that are an integral part of the effective interest rate,

transaction costs, and premiums or discounts etc.

10.2 Classification, recognition and measurement of financial assets

On initial recognition, the Group's financial assets are classified into one of the four categories,

including financial assets at fair value through profit or loss ("FVTPL"), held-to-maturity

investments, loans and receivables, and available-for-sale financial assets. All regular way

purchases or sales of financial assets are recognized and derecognized on a trade date basis.

- 16 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

10. Financial instruments - continued

10.2 Classification, recognition and measurement of financial assets - continued

10.2.1 Financial Assets at Fair Value through Profit or Loss ("FVTPL")

Financial assets at fair value through profit or loss ("FVTPL") include financial assets held for

trading and those designated as at fair value through profit or loss.

A financial asset is classified as held for trading if one of the following conditions is satisfied: (1)

it has been acquired principally for the purpose of selling in the near term; or (2) on initial

recognition it is part of a portfolio of identified financial instruments that the Group manages

together and there is objective evidence that the Group has a recent actual pattern of short-term

profit-taking; or (3) it is a derivative that is not designated and effective as a hedging instrument,

or a financial guarantee contract, or a derivative that is linked to and must be settled by delivery

of an unquoted equity instrument (without a quoted price in an active market) whose fair value

cannot be reliably measured.

A financial asset may be designated as at FVTPL upon initial recognition only when one of the

following conditions is satisfied: (1) such designation eliminates or significantly reduces a

measurement or recognition inconsistency that would otherwise result from measuring assets or

recognizing the gains or losses on them on different bases; or (2) the financial asset forms part of

a group of financial assets or a group of financial assets and financial liabilities, which is managed

and its performance is evaluated on a fair value basis, in accordance with the Group's documented

risk management or investment strategy, and information about the grouping is reported to key

management personnel on that basis; or (3) eligible hybrid instruments that contain embedded

derivatives.

Financial assets at FVTPL are subsequently measured at fair value. Any gains or losses arising

from changes in the fair value and any dividend or interest income earned on the financial assets

are recognized in profit or loss.

10.2.2 Held-to-maturity investments

Held-to-maturity investments are non-derivative financial assets with fixed or determinable

payments and fixed maturity dates that the Group's management has the positive intention and

ability to hold to maturity.

Held-to-maturity investments are subsequently measured at amortized cost using the effective

interest method. Gain or loss arising from derecognition, impairment or amortization is

recognized in profit or loss.

- 17 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

10. Financial instruments - continued

10.2 Classification, recognition and measurement of financial assets - continued

10.2.3 Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments

that are not quoted in an active market. Financial assets classified as loans and receivables by the

Group include notes receivable, accounts receivable, interest receivable, dividends receivable, and

other receivables.

Loans and receivables are subsequently measured at amortized cost using the effective interest

method. Gain or loss arising from derecognition, impairment or amortization is recognized in

profit or loss.

10.2.4 Available-for-sale financial assets

Available-for-sale financial assets include non-derivative financial assets that are designated on

initial recognition as available for sale, and financial assets that are not classified as financial

assets at fair value through profit or loss, loans and receivables or held-to-maturity investments.

Available-for-sale financial assets are subsequently measured at fair value, and gains or losses

arising from changes in the fair value are recognized as other comprehensive income and included

in the capital reserve, except that impairment losses and exchange differences related to amortized

cost of financial assets are recognized in profit or loss, until the financial assets are derecognized,

at which time the gains or losses are released and recognized in profit or loss.

Interests obtained and the dividends declared by the investee during the period in which the

available-for-sale financial assets are held, are recognized in investment gains.

Investments in equity instruments that do not have a quoted market price in an active market and

whose fair value cannot be reliably measured, and derivative financial assets that are linked to and

must be settled by delivery of such unquoted equity instruments are measured at cost.

10.3 Impairment of financial assets

The Group assesses at each balance sheet date the carrying amounts of financial assets other than

those at fair value through profit or loss. If there is objective evidence that a financial asset is

impaired, the Group determines the amount of any impairment loss. Objective evidence that a

financial asset is impaired is evidence that, arising from one or more events that occurred after the

initial recognition of the asset, the estimated future cash flows of the financial asset, which can be

reliably measured, have been affected.

- 18 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

10. Financial instruments - continued

10.3 Impairment of financial assets - continued

Objective evidence that a financial asset is impaired includes the following observable events:

(1) Significant financial difficulty of the issuer or obligor;

(2) A breach of contract by the borrower, such as a default or delinquency in interest or principal

payments;

(3) The Group, for economic or legal reasons relating to the borrower's financial difficulty,

granting a concession to the borrower;

(4) It becoming probable that the borrower will enter bankruptcy or other financial

reorganizations;

(5) The disappearance of an active market for that financial asset because of financial difficulties

of the issuer;

(6) Upon an overall assessment of a group of financial assets, observable data indicates that there

is a measurable decrease in the estimated future cash flows from the group of financial assets

since the initial recognition of those assets, although the decrease cannot yet be identified

with the individual financial assets in the group. Such observable data includes:

- Adverse changes in the payment status of borrower in the group of assets;

- Economic conditions in the country or region of the borrower which may lead to a failure to

pay the group of assets;

(7) Significant adverse changes in the technological, market, economic or legal environment in

which the issuer of equity instruments operates, indicating that the cost of the investment in

the equity instrument may not be recovered by the investor;

(8) A significant or prolonged decline in the fair value of an investment in an equity instrument

below its cost;

(9) Other objective evidence indicating there is an impairment of a financial asset.

- Impairment of financial assets measured at amortized cost

If financial assets carried at cost or amortized cost are impaired, the carrying amounts of the

financial assets are reduced to the present value of estimated future cash flows (excluding future

credit losses that have not been incurred) discounted at the financial asset's original effective

interest rate. The amount of reduction is recognized as an impairment loss in profit or loss. If,

subsequent to the recognition of an impairment loss on financial assets carried at amortized cost,

there is objective evidence of a recovery in value of the financial assets which can be related

objectively to an event occurring after the impairment is recognized, the previously recognized

impairment loss is reversed. However, the reversal does not result in a carrying amount of the

financial asset that exceeds what the amortized cost would have been had the impairment not been

recognized at the date the impairment is reversed.

- 19 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

10. Financial instruments - continued

10.3 Impairment of financial assets - continued

- Impairment of financial assets measured at amortized cost - continued

For a financial asset that is individually significant, the Group assesses the asset individually for

impairment. For a financial asset that is not individually significant, the Group assesses the asset

individually for impairment or includes the asset in a group of financial assets with similar credit

risk characteristics and collectively assesses them for impairment. If the Group determines that no

objective evidence of impairment exists for an individually assessed financial asset (whether

significant or not), it includes the asset in a group of financial assets with similar credit risk

characteristics and collectively assesses them for impairment. Assets for which an impairment

loss is individually recognized are not included in a collective assessment of impairment.

- Impairment of available-for-sale financial assets

When an available-for-sale financial asset is impaired, the cumulative loss arising from decline in

fair value previously recognized directly in other comprehensive income is reclassified from the

capital reserve to profit or loss. The amount of the cumulative loss that is reclassified from capital

reserve to profit or loss is the difference between the acquisition cost (net of any principal

repayment and amortization) and the current fair value, less any impairment loss on that financial

asset previously recognized in profit or loss.

If, subsequent to the recognition of an impairment loss on available-for-sale financial assets, there

is objective evidence of a recovery in value of the financial assets which can be related

objectively to an event occurring after the impairment is recognized, the previously recognized

impairment loss is reversed. The amount of reversal of impairment loss on available-for-sale

equity instruments is recognized as other comprehensive income and included in the capital

reserve, while the amount of reversal of impairment loss on available-for-sale debt instruments is

recognized in profit or loss.

- Impairment of financial assets measured at cost

If an impairment loss has been incurred on an investment in unquoted equity instrument (without

a quoted price in an active market) whose fair value cannot be reliably measured, or on a

derivative financial asset that is linked to and must be settled by delivery of such an unquoted

equity instrument, the carrying amount of the financial asset is reduced to the present value of

estimated future cash flows discounted at the current market rate of return for a similar financial

asset. The amount of reduction is recognized as an impairment loss in profit or loss. The

impairment loss on such financial asset is not reversed once it is recognized.

- 20 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

10. Financial instruments - continued

10.4 Transfer of financial assets

The Group derecognizes a financial asset if one of the following conditions is satisfied: (1) the

contractual rights to the cash flows from the financial asset expire; or (2) the financial asset has

been transferred and substantially all the risks and rewards of ownership of the financial asset is

transferred to the transferee; or (3) although the financial asset has been transferred, the Group

neither transfers nor retains substantially all the risks and rewards of ownership of the financial

asset but has not retained control of the financial asset.

If the Group neither transfers nor retains substantially all the risks and rewards of ownership of a

financial asset, and it retains control of the financial asset, it recognizes the financial asset to the

extent of its continuing involvement in the transferred financial asset and recognizes an associated

liability. The extent of the Group's continuing involvement in the transferred asset is the extent to

which it is exposed to changes in the value of the transferred asset.

For a transfer of a financial asset in its entirety that satisfies the derecognition criteria, the

difference between (1) the carrying amount of the financial asset transferred; and (2) the sum of

the consideration received from the transfer and any cumulative gain or loss that has been

recognized in other comprehensive income, is recognized in profit or loss.

If a part of the transferred financial asset qualifies for derecognition, the carrying amount of the

transferred financial asset is allocated between the part that continues to be recognized and the

part that is derecognized, based on the respective fair values of those parts. The difference

between (1) the carrying amount allocated to the part derecognized; and (2) the sum of the

consideration received for the part derecognized and any cumulative gain or loss allocated to the

part derecognized which has been previously recognized in other comprehensive income, is

recognized in profit or loss

10.5 Classification, recognition and measurement of financial liabilities

Debt and equity instruments issued by the Group are classified into financial liabilities or equity

on the basis of the substance of the contractual arrangements and definitions of financial liability

and equity instrument.

On initial recognition, financial liabilities are classified into financial liabilities at fair value

through profit or loss and other financial liabilities.

- 21 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

10. Financial instruments - continued

10.5.1 Financial liabilities at fair value through profit or loss

Financial liabilities at FVTPL consist of financial liabilities held for trading and those designated

as at FVTPL on initial recognition.

A financial liability is classified as held for trading if one of the following conditions is satisfied:

(1) It has been acquired principally for the purpose of repurchasing in the near term; or (2) On

initial recognition it is part of a portfolio of identified financial instruments that the Group

manages together and there is objective evidence that the Group has a recent actual pattern of

short-term profit-taking; or (3) It is a derivative, except for a derivative that is a designated and

effective hedging instrument, or a financial guarantee contract, or a derivative that is linked to and

must be settled by delivery of an unquoted equity instrument (without a quoted price in an active

market) whose fair value cannot be reliably measured.

A financial liability may be designated as at FVTPL upon initial recognition only when one of the

following conditions is satisfied: (1) such designation eliminates or significantly reduces a

measurement or recognition inconsistency that would otherwise result from measuring liabilities

or recognizing the gains or losses on them on different bases; or (2) the financial liability forms

part of a group of financial liabilities or a group of financial assets and financial liabilities, which

is managed and its performance is evaluated on a fair value basis, in accordance with the Group's

documented risk management or investment strategy, and information about the grouping is

reported to key management personnel on that basis; or (3) eligible hybrid instruments that

contain embedded derivatives.

Financial liabilities at FVTPL are subsequently measured at fair value, and any gains or losses

arising from changes in the fair value or any dividend or interest expense related with the

financial liabilities are recognized in profit or loss.

10.5.2 Other financial liabilities

For a derivative liability that is linked to and must be settled by delivery of an unquoted equity

instrument (without a quoted price in an active market) whose fair value cannot be reliably

measured, it is subsequently measured at cost. Other financial liabilities are subsequently

measured at amortized cost using the effective interest method, with gains or losses arising from

derecognition or amortization recognized in profit or loss.

- 22 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

10. Financial instruments - continued

10.5 Classification and recognition of financial liabilities - continued

10.5.3 Financial guarantee contracts

A financial guarantee contract is a contract by which the guarantor and the lender agree that the

guarantor would settle the debts or bear obligations in accordance with terms of the contract in

case the borrower fails to settle the debts. Financial guarantee contracts that are not designated as

financial liabilities at fair value through profit or loss, are initially measured at their fair values

less the directly attributable transaction costs. Subsequent to initial recognition, they are measured

at the higher of: (i) the amount determined in accordance with Accounting Standard for Business

Enterprises No. 13 - Contingencies; and (ii) the amount initially recognized less cumulative

amortization recognized in accordance with the principles set out in Accounting Standard for

Business Enterprises No. 14 - Revenue.

10.6 Derecognition of Financial Liabilities

The Group derecognizes a financial liability (or part of it) when the underlying present obligation

(or part of it) is discharged. An agreement between the Group (an existing borrower) and an

existing lender to replace the original financial liability with a new financial liability with

substantially different terms is accounted for as an extinguishment of the original financial

liability and the recognition of a new financial liability.

When the Group derecognizes a financial liability or a part of it, it recognizes the difference

between the carrying amount of the financial liability (or part of the financial liability)

derecognized and the consideration paid (including any non-cash assets transferred or new

financial liabilities assumed) in profit or loss.

10.7 Offsetting financial assets and financial liabilities

Where the Group has a legal right that is currently enforceable to set off the recognized amounts,

and intends either to settle on a net basis, or to realize the financial asset and settle the financial

liability simultaneously, a financial asset and a financial liability shall be offset with the net

amount presented in the balance sheet. Except for the circumstances above, financial assets and

financial liabilities shall be presented separately in the balance sheet and shall not be offset.

10.8 Equity instruments

An equity instrument is any contract that evidences a residual interest in the assets of the Group

after deducting all of its liabilities. The issuance including refinancing, repurchase, sale or

cancellation of equity instrument of the Group is recognized as movement of shareholders' equity.

The Group does not recognize any changes in the fair value of equity instruments. Transaction

costs associated with equity transactions are deducted from shareholders' equity.

The distributions made by the Group to holders of the equity instruments are recognized as profit

distribution. Any issuance of stock dividends do not affect the shareholders' equity.

- 23 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

11. Receivables

11.1 Receivables that are individually significant and for which bad debt provision is individually

assessed

Basis or monetary criteria for Top five balances of receivables are deemed as individually significant

determining individually significant receivables by the Group.

receivables

For receivables that are individually significant, the Group assesses the

Provision methods for receivables that receivables individually for impairment; for a financial asset that is not

are individually significant and for impaired individually, the Group includes the asset in a group of

financial assets with similar credit risk characteristics and collectively

which bad debt provision is assesses them for impairment. Receivables for which an impairment

individually assessed loss is individually recognized are not included in a collective

assessment of impairment.

11.2 Receivables for which bad debt provision is collectively assessed on a credit risk portfolio

basis

Basis for determining a portfolio

Portfolio 1 The portfolio primarily includes amounts due from related parties of

the Group, deposits and petty cash etc.

Portfolio 2 This portfolio excludes amounts due from related parties of the Group,

deposits and petty cash etc.

Bad debt provision methods for a portfolio

Portfolio 1 Specific Identification Method

Portfolio 2 Aging Analysis Method

Portfolios that use aging analysis for bad debt provision:

Provision proportion for Provision proportion for

Aging accounts receivable (%) other receivables (%)

Within 90 days (inclusive) 0 0

More than 91 days but not exceeding 183 days 0-3 0-3

More than 184 days but not exceeding year 5 5

More than 1 year but not exceeding 2 years 20 20

More than 2 years but not exceeding 3 years 50 50

More than 3 years 100 100

11.3 Accounts receivable that are not individually significant but for which individual bad debt

provision is individually assessed:

Reasons for making individual bad debt provision As objective evidence indicates the Group is unable to

collect the receivables under original terms, the

company makes individual bad debt provision.

Bad debt provision methods Under bad debt provision method, the provision is

recognized by the differences between the expected

present value of future cash flows and carrying value.

- 24 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

12. Inventories

12.1 Categories of inventories

Inventories include spare parts, fuel, and low value consumables. Inventories are initially

measured at cost. Cost of inventories comprises all costs of purchase, costs of conversion and

other expenditures incurred in bringing the inventories to their present location and condition.

12.2 Valuation method of inventories upon delivery

The actual cost of inventories upon delivery is calculated using the weighted average method.

12.3 Basis for determining net realizable value of inventories and provision methods for decline

in value of inventories

At the balance sheet date, inventories are measured at the lower of cost and net realizable value. If

the cost of inventories is higher than the net realizable value, a provision for decline in value of

inventories is made. Net realizable value is the estimated selling price in the ordinary course of

business less the estimated costs of completion, the estimated costs necessary to make the sale and

relevant taxes. Net realizable value is determined on the basis of clear evidence obtained, after

taking into consideration the purposes of inventories being held and effect of post balance sheet

events.

Provision for decline in value of other inventories is made based on the excess of cost of

inventory over its net realizable value on an item-by-item basis.

After the provision for decline in value of inventories is made, if the circumstances that

previously caused inventories to be written down below cost no longer exist so that the net

realizable value of inventories is higher than their cost, the original provision for decline in value

is reversed and the reversal is included in profit or loss for the period.

12.4 Inventory count system

The perpetual inventory system is maintained for stock system.

12.5 Amortization methods for low cost and short-lived consumable items and packaging

materials

Packaging materials and low cost and short-lived consumable items are amortized using the

immediate write-off method.

- 25 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

13. Long-term equity investments

13.1 Basis for determining joint control and significant influence over investee

Control is archived when the Group has the power over the investee and has rights to variable

returns from its involvement with the investee; and has the ability to use its power to affect its

returns. Joint control is the contractually agreed sharing of control over an economic activity, and

exists only when the strategic financial and operating policy decisions relating to the activity

require the unanimous consent of the parties sharing control. Significant influence is the power to

participate in the financial and operating policy decisions of the investee but is not control or joint

control over those policies. When determining whether an investing enterprise is able to exercise

control or significant influence over an investee, the effect of potential voting rights of the

investee (for example, warrants and convertible debts) held by the investing enterprises or other

parties that are currently exercisable or convertible shall be considered.

13.2 Determination of investment cost

For a long-term equity investment acquired through a business combination involving enterprises

under common control, the investment cost of the long-term equity investment is the attributable

share of the carrying amount of the shareholders' equity of the acquiree at the date of combination.

The difference between the initial investment cost and the carrying amount of cash paid, non-cash

assets transferred and liabilities assumed shall be adjusted to capital reserve. If the balance of

capital reserve is not sufficient, any excess shall be adjusted to retained earnings. If the

consideration of the combination is satisfied by the issue of equity securities, the initial

investment cost of the long-term equity investment shall be the share of party being absorbed of

the owners' equity in the consolidated financial statements of the ultimate controlling party at the

date of combination. The aggregate face value of the shares issued shall be accounted for as share

capital. The difference between the initial investment cost and the aggregate face value of the

shares issued shall be adjusted to capital reserve. If the balance of capital reserve is not sufficient,

any excess shall be adjusted to retained earnings.

For a long-term equity investment acquired through business combination not involving

enterprises under common control, the investment cost of the long-term equity investment

acquired is the cost of acquisition.

The absorbing party's or purchaser's intermediary expenses (fees in respect of auditing, legal

services, valuation and consultancy services, etc.) and other administrative expenses attributable

to the business combination are recognized in profit or loss in the periods when they are incurred.

The long-term equity investment acquired otherwise than through a business combination is

initially measured at its cost. When the entity is able to exercise significant influence or joint

control (but not control) over an investee due to additional investment, the cost of long-term

equity investments is the sum of the fair value of previously-held equity investments determined

in accordance with Accounting Standard for Business Enterprises No.22–Financial Instruments:

Recognition and Measurement of (CAS 22) and the additional investment cost.

- 26 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

13. Long-term equity investments - continued

13.3 Subsequent measurement and recognition of profit or loss

13.3.1 A long-term equity investment accounted for using the cost method

Long-term equity investments in subsidiaries are accounted for using the cost method in the

Company's separate financial statements. A subsidiary is an investee that is controlled by the

Group.

Under the cost method, a long-term equity investment is measured at initial investment cost.

Additional or withdrawing investment would affect the cost of long-term equity investment.

Investment income is recognized in the period in accordance with the attributable share of cash

dividends or profit distributions declared by the investee.

13.3.2 A long-term equity investment accounted for using the equity method

The Group accounts for investment in associates and joint ventures using the equity method. An

associate is an entity over which the Group has significant influence and a joint venture is a joint

arrangement whereby the parties that have joint control of the arrangement have rights to the net

assets of the joint arrangement.

Under the equity method, where the initial investment cost of a long-term equity investment

exceeds the Group's share of the fair value of the investee's identifiable net assets at the time of

acquisition, no adjustment is made to the initial investment cost. Where the initial investment cost

is less than the Group's share of the fair value of the investee's identifiable net assets at the time of

acquisition, the difference is recognized in profit or loss for the period, and the cost of the long-

term equity investment is adjusted accordingly.

Under the equity method, the Group recognizes its share of the other comprehensive income and

net profit or loss of the investee for the period as other comprehensive income and investment

income or loss respectively for the period, and the carrying amount of the long-term equity

investment is adjusted accordingly. The carrying amount of the investment shall be reduced by the

portion of any profit distributions or cash dividends declared by the investee that is distributed to

the investing enterprise. The investing enterprise shall adjust the carrying amount of the

long-term equity investment for other changes in owners' equity of the investee (other

than net profits or losses, other comprehensive income and profit distribution), and include the

corresponding adjustment in capital reserve. The Group recognizes its share of the investee's net

profit or loss based on the fair value of the investee's individually identifiable assets at the

acquisition date after making appropriate adjustments. Where the accounting policies and

accounting period adopted by the investee are different from those of the investing enterprise, the

investing enterprise shall adjust the financial statements of the investee to conform to its own

accounting policies and accounting period, and recognise other comprehensive income and

investment income or losses based on the adjusted financial statements. Unrealized profits or

losses resulting from the Group's transactions and assets invested or sold that are not recognized

as business transactions with its associates and joint ventures are recognized as investment income

or loss to the extent that those attributable to the Group's, equity interest are eliminated. However,

unrealized losses resulting from the Group's transactions with its associates and joint ventures

which represent impairment losses on the transferred assets are not eliminated.

- 27 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

13. Long-term equity investments - continued

13.3 Subsequent measurement and recognition of profit or loss - continued

13.3.2 A long-term equity investment accounted for using the equity method - continued

The Group discontinues recognizing its share of net losses of the investee after the carrying

amount of the long-term equity investment together with any long-term interests that in substance

form part of its net investment in the investee are reduced to zero. Except that if the Group has

incurred obligations to assume additional losses, a provision is recognized according to the

obligation expected, and recorded in the investment loss for the period. Where net profits are

subsequently made by the investee, the Group resumes recognizing its share of those profits only

after its share of the profits exceeds the share of losses previously not recognized.

13.4 Disposal of long-term equity investments

On disposal of a long-term equity investment, the difference between the proceeds actually

received and receivable and the carrying amount is recognized in profit or loss for the period.

For long-term equity investments accounted for using the equity method, if the remaining interest

after disposal is still accounted for using the equity method, other comprehensive income

previously recognised for using the equity method is accounted for on the same basis as would

have been required if the investee had directly disposed of related assets or liabilities, and

transferred to profit or loss for the period on a pro rata basis; owners' equity recognised due to

changes in other owners' equity of the investee (other than net profit or loss, other comprehensive

income and profit distribution) is transferred to profit or loss for the period on a pro rata basis.

For long-term equity investments accounted for using the cost method, if the remaining interest

after disposal is still accounted for using the cost method, other comprehensive income previously

recognised for using the equity method or in accordance with the standards for the recognition and

measurement of financial instruments before obtaining the control over the investee, is accounted

for on the same basis as would have been required if the investee had directly disposed of related

assets or liabilities, and transferred to profit or loss for the period on a pro rata basis; changes in

other owners' equity in the investee's net assets recognised under the equity method (other than

net profit or loss, other comprehensive income and profit distribution) is transferred to profit or

loss for the period on a pro rata basis.

14. Investment properties

Investment property is property held to earn rentals or for capital appreciation or both. It includes

a land use right that is leased out; a land use right held for transfer upon capital appreciation; and

a building that is leased out.

An investment property is measured initially at cost. Subsequent expenditures incurred for such

investment property are included in the cost of the investment property if it is probable that

economic benefits associated with an investment property will flow to the Group and the

subsequent expenditures can be measured reliably, other subsequent expenditures are recognized

in profit or loss in the period in which they are incurred.

- 28 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

14. Investment properties - continued

The Group uses the cost model for subsequent measurement of investment property, and adopts a

depreciation or amortization policy for the investment property which is consistent with that for

buildings or land use rights.

When an investment property is sold, transferred, retired or damaged, the Group recognizes the

amount of any proceeds on disposal net of the carrying amount and related taxes in profit or loss

for the period.

15. Fixed assets

15.1 Recognition criteria for fixed assets

Fixed assets are tangible assets that are held for use in the production or supply of goods or

services, for rental to others, or for administrative purposes, and have useful lives of more than

one accounting year. A fixed asset is recognized only when it is probable that economic benefits

associated with the asset will flow to the Group and the cost of the asset can be measured reliably.

Fixed assets are initially measured at cost. Upon being restructured into a stock company, the

fixed assets initially contributed by the state-owned shareholders are recognized based on the

valuation amounts confirmed by the state-owned assets administration department.

Subsequent expenditures incurred for the fixed asset are included in the cost of the fixed asset and

if it is probable that economic benefits associated with the asset will flow to the Group and the

subsequent expenditures can be measured reliably. Meanwhile the carrying amount of the

replaced part is derecognized. Other subsequent expenditures are recognized in profit or loss in

the period in which they are incurred.

15.2 Depreciation of each category of fixed assets

A fixed asset is depreciated over its useful life using the straight-line method starting from the

month subsequent to the one in which it is ready for intended use. The useful life, estimated net

residual value rate and annual depreciation rate of each category of fixed assets are as follows:

Estimated Estimated Annual

Category useful lives residual value depreciation rate

Port and terminal facilities 5 - 50 years 10% 1.8%-18%

Container yards and buildings 5 - 40 years 10% 2.25%-18%

Mechanical equipment 5 - 15 years 10% 6%-18%

Motor vehicles, cargo ships and tugboats 5 - 20 years 10% 4.5%-18%

Other equipment 5 years 10% 18%

Estimated net residual value of a fixed asset is the estimated amount that the Group would

currently obtain from disposal of the asset, after deducting the estimated costs of disposal, if the

asset were already of the age and in the condition expected at the end of its useful life.

- 29 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

15. Fixed assets - continued

15.3 Other explanations

If a fixed asset is upon disposal or no future economic benefits are expected to be generated from

its use or disposal, the fixed asset is derecognized. When a fixed asset is sold, transferred, retired

or damaged, the amount of any proceeds on disposal of the asset net of the carrying amount and

related taxes is recognized in profit or loss for the period.

The Group reviews the useful life and estimated net residual value of a fixed asset and the

depreciation method applied at least once at each financial year-end, and account for any change

as a change in an accounting estimate.

16. Construction in progress

Construction in progress is measured at its actual costs. The actual costs include various

construction expenditures during the construction period, borrowing costs capitalized before it is

ready for intended use and other relevant costs. Construction in progress is not depreciated.

Construction in progress is transferred to a fixed asset when it is ready for intended use.

17. Borrowing Costs

Borrowing costs directly attributable to the acquisition, construction or production of qualifying

asset are capitalized when expenditures for such asset and borrowing costs are incurred and

activities relating to the acquisition, construction or production of the asset that are necessary to

prepare the asset for its intended use or sale have commenced. Capitalization of borrowing costs

ceases when the qualifying asset being acquired, constructed or produced becomes ready for its

intended use or sale. Capitalization of borrowing costs is suspended during periods in which the

acquisition, construction or production of a qualifying asset is interrupted abnormally and when

the interruption is for a continuous period of more than 3 months. Capitalization is suspended

until the acquisition, construction or production of the asset is resumed. Other borrowing costs are

recognized as an expense in the period in which they are incurred.

Where funds are borrowed under a specific-purpose borrowing, the amount of interest to be

capitalized is the actual interest expense incurred on that borrowing for the period less any bank

interest earned from depositing the borrowed funds before being used on the asset or any

investment income on the temporary investment of those funds. Where funds are borrowed under

general-purpose borrowings, the Group determines the amount of interest to be capitalized on

such borrowings by applying a capitalization rate to the weighted average of the excess of

cumulative expenditures on the asset over the amounts of specific-purpose borrowings. The

capitalization rate is the weighted average of the interest rates applicable to the general-purpose

borrowings.

- 30 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

17. Borrowing Costs - continued

During the capitalization period, exchange differences related to a specific-purpose borrowing

denominated in foreign currency are all capitalized. Exchange differences in connection with

general-purpose borrowings are recognized in profit or loss in the period in which they are

incurred.

18. Intangible assets

Intangible assets include land use rights, sea area use rights and computer software.

An intangible asset is measured initially at cost. Upon being restructured into a stock company,

the intangible assets initial contributed by the state-owned shareholders are recognized based on

the valuation amounts confirmed by the state-owned assets administration department. When an

intangible asset with a finite useful life is available for use, its original cost is amortized over its

estimated useful life.

Residual

Category Amortization method Estimated useful lives(year) value (%)

Land use rights Straight-line method 20-50 -

Computer software Straight-line method 5 -

Sea area use rights Straight-line method 5-50 -

Coastal line use rights Straight-line method 41.9-44.3 -

For an intangible asset with a finite useful life, the Group reviews the useful life and amortization

method at the end of the period, and makes adjustments when necessary.

19. Impairment of long-term assets

The Group assesses at the balance sheet date whether there is any indication that the long-term

equity investments, investment properties measured at cost method, construction in progress,

fixed assets and intangible assets with a finite useful life may be impaired. If there is any

indication that such assets may be impaired, recoverable amounts are estimated for such assets.

Intangible assets with indefinite useful life and intangible assets not yet available for use are

tested for impairment annually, irrespective of whether there is any indication that the assets may

be impaired.

Recoverable amount is estimated on individual basis. If it is not practical to estimate the

recoverable amount of an individual asset, the recoverable amount of the asset group to which the

asset belongs will be estimated. The recoverable amount of an asset is the higher of its fair value

less costs of disposal and the present value of the future cash flows expected to be derived from

the asset.

If the recoverable amount of an asset or an asset group is less than its carrying amount, the deficit

is accounted for as an impairment loss and is recognized in profit or loss.

- 31 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

19. Impairment of long-term assets - continued

Goodwill is tested for impairment at least at the end of each year. For the purpose of impairment

testing, goodwill is considered together with the related assets groups, i.e., goodwill is reasonably

allocated to the related assets groups or each of assets groups expected to benefit from the

synergies of the combination. In testing an assets group with goodwill for impairment, an

impairment loss is recognized if the recoverable amount of the assets group or sets of assets

groups (including goodwill) is less than its carrying amount. The impairment loss is firstly

allocated to reduce the carrying amount of any goodwill allocated to such assets group or sets of

assets groups, and then to the other assets of the group pro-rata basis on the basis of the carrying

amount of each asset (other than goodwill) in the group.

Once the impairment loss of above-mentioned asset is recognized, it shall not be reversed in any

subsequent period.

20. Long-term prepaid expenses

Long-term prepaid expenses represent expenses incurred that should be borne and amortized over

the current and subsequent periods (together of more than one year). Long-term prepaid expenses

are amortized using the straight-line method over the expected periods in which benefits are

derived.

21. Employee benefits

21.1 The accounting treatment of short-term employee benefits

Actually occurred short-term employee benefits are recognised as liabilities, with a corresponding

charge to the profit or loss for the period or in the costs of relevant assets in the accounting period

in which employees provide services to the Group. Staff welfare expenses incurred by the Group

are recognised in profit or loss for the period or the costs of relevant assets based on the actually

occurred amounts when it actually occurred. Non-monetary staff welfare expenses are measured

at fair value.

Payment made by the Group of social security contributions for employees such as premiums or

contributions on medical insurance, work injury insurance and maternity insurance, etc. and

payments of housing funds, as well as union running costs and employee education costs provided

in accordance with relevant requirements, are calculated according to prescribed bases and

percentages in determining the amount of employee benefits and recognised as relevant liabilities,

with a corresponding charge to the profit or loss for the period or the costs of relevant assets in the

accounting period in which employees provide services.

- 32 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

21、Employee benefits - continued

21.2 The accounting treatment of post-employment benefits

All the post-employment benefits are defined contribution plans.

The contribution payable to the defined contribution plan is recognised as liabilities, with a

corresponding charge to the profit or loss for the period or in the costs of relevant assets in the

accounting period in which employees provide services to the Group.

21.3 The accounting treatment of termination benefits

When the Group provides termination benefits to employees, employee benefit liabilities are

recognised for termination benefits, with a corresponding charge to the profit or loss for the

period at the earlier of: (1) when the Group cannot unilaterally withdraw the offer of termination

benefits because of the termination plan or a curtailment proposal; and (2) when the Group

recognizes costs or expenses related to restructuring that involves the payment of termination

benefits.

22. Provisions

Provisions are recognised when the Group has a present obligation related with contingencies, it is

probable that the Group will be required to settle that obligation causing an outflow of economic

benefits, and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle

the present obligation at balance sheet date, taking into account the risks, uncertainties and time

value of money surrounding the obligation. When a provision is measured using the cash flows

estimated to settle the present obligation, its carrying amount is the present value of those cash

flows where the effect of the time value of money is material.

When some or all of the economic benefits required to settle a provision are expected to be

recovered from a third party, a receivable is recognised as an asset if it is virtually certain that

reimbursement will be received and the amount of the receivable should not exceed the carrying

amount of provisions.

23. Revenue

23.1 Revenue from rendering of services

The Group provides load and unload services, tugboat and trailer services, logistics agency and

other related harbor services to customers. Revenue from rendering of services is recognized

when (1) the amount of revenue can be measured reliably; (2) it is probable that the associated

economic benefits will flow to the enterprise; and (3) the associated costs incurred or to be

incurred can be measured reliably.

- 33 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

23. Revenue - continued

23.2 Rental income - continued

The operating lease income of investment property should be recognized in the lease term at the

price stated in contract or agreements using the straight-line method.

23.3 Interest income

Interest income is calculated based on the length of time for which the Group's cash is used by

others and the applicable interest rate.

24. Government grants

Government grants are transfer of monetary assets or non-monetary assets from the government to

the Group at no consideration. A government grant measured at a nominal amount is recognized

immediately in profit or loss for the period.

A government grant is recognized only when the Group can comply with the conditions attached

to the grant and the Group will receive the grant. If a government grant is in the form of a transfer

of a monetary asset, it is measured at the amount received or receivable.

24.1 The accounting treatment of government grants related to assets

A government grant, such as special funds for modern logistics project and special funds for

energy-saving and emission reduction of transportation, related to an asset is recognized as

deferred income, and evenly amortized to profit or loss over the useful life of the related asset.

24.2 The accounting treatment of government grants related to income

A government grant relating to income, if used to compensate the related expenses or losses to be

incurred in subsequent periods, such as financial support funds of business tax converted to VAT

and reward for energy saving, is determined as deferred income and recognised in profit or loss

over the periods in which the related costs are recognized; if used to compensate the related

expenses or losses already incurred, is recognised immediately in profit or loss for the period.

25. Deferred tax assets/ deferred tax liabilities

The income tax expenses include current income tax and deferred income tax.

25.1 Current income tax

At the balance sheet date, current income tax liabilities (or assets) for the current and prior periods

are measured at the amount expected to be paid (or recovered) according to the requirements of

tax laws.

- 34 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

25. Deferred tax assets/ deferred tax liabilities - continued

25.2 Deferred tax assets and deferred tax liabilities

For temporary differences between the carrying amounts of certain assets or liabilities and their

tax base, or between the nil carrying amount of those items that are not recognized as assets or

liabilities and their tax base that can be determined according to tax laws, deferred tax assets and

liabilities are recognized using the balance sheet liability method.

Deferred tax liabilities are generally recognized for all taxable temporary differences. Deferred

tax assets for deductible temporary differences are recognized to the extent that it is probable that

taxable profits will be available against which the deductible temporary differences can be utilized.

However, for temporary differences associated with the initial recognition of goodwill and the

initial recognition of an asset or liability arising from a transaction (not a business combination)

that affects neither the accounting profit nor taxable profits (or deductible losses) at the time of

transaction, no deferred tax asset or liability is recognized.

For deductible losses and tax credits that can be carried forward, deferred tax assets are

recognized to the extent that it is probable that future taxable profits will be available against

which the deductible losses and tax credits can be utilized.

Deferred tax liabilities are recognized for taxable temporary differences associated with

investments in subsidiaries and associates, and interests in joint ventures, except where the Group

is able to control the timing of the reversal of the temporary difference and it is probable that the

temporary difference will not reverse in the foreseeable future. Deferred tax assets arising from

deductible temporary differences associated with such investments and interests are only

recognized to the extent that it is probable that there will be taxable profits against which to utilize

the benefits of the temporary differences and they are expected to reverse in the foreseeable future.

At the balance sheet date, deferred tax assets and liabilities are measured at the tax rates

applicable in the period in which the asset is realized or the liability is settled according to tax

laws.

Current and deferred tax expenses or income are recognized in profit or loss for the period, except

when they arise from transactions or events that are directly recognized in other comprehensive

income or in equity, in which case they are recognized in other comprehensive income or in

equity, and when they arise from business combinations, in which case they adjust the carrying

amount of goodwill.

At the balance sheet date, the carrying amount of deferred tax assets is reviewed and reduced if it

is no longer probable that sufficient taxable profits will be available in the future to allow the

benefit of deferred tax assets to be utilized. Any such reduction in amount is reversed when it

becomes probable that sufficient taxable profits will be available.

- 35 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

25. Deferred tax assets/ deferred tax liabilities - continued

25.3 Offset of income tax

When the Group has a legal right to settle on a net basis and intends either to settle on a net basis

or to realize the assets and settle the liabilities simultaneously, current tax assets and current tax

liabilities are offset and presented on a net basis.

When the Group has a legal right to settle current tax assets and liabilities on a net basis, and

deferred tax assets and deferred tax liabilities relate to income taxes levied by the same taxation

authority on either the same taxable entity or different taxable entities which intend either to settle

current tax assets and liabilities on a net basis or to realize the assets and liabilities simultaneously,

in each future period in which significant amounts of deferred tax assets or liabilities are expected

to be reversed, deferred tax assets and deferred tax liabilities are offset and presented on a net

basis.

26. Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the

risks and rewards of ownership to the lessee. All other leases are classified as operating leases.

26.1 The accounting treatment of operating leases

26.1.1 The Group as lessee under operating leases

Operating lease payments are recognized on a straight-line basis over the term of the relevant

lease, and are either included in the cost of related asset or charged to profit or loss for the period.

Initial direct costs incurred are charged to profit or loss for the period. Contingent rents are

charged to profit or loss in the period in which they are actually incurred.

26.1.2 The Group as lessor under operating leases

Rental income from operating leases is recognized in profit or loss on a straight-line basis over the

term of the relevant lease. Initial direct costs with more than an insignificant amount are

capitalized when incurred, and are recognized in profit or loss on the same basis as rental income

over the lease term. Other initial direct costs with an insignificant amount are charged in profit or

loss in the period in which they are incurred. Contingent rents are charged to profit or loss in the

period in which they actually arise.

- 36 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

27. Safety Production Cost

According to the Administrative Rules on Provision and Use of Enterprise Safety Production Cost

jointly issued by the Ministry of Finance and the State Administration of Work Safety on 14

February 2012 (filed as Cai Qi [2012] No. 16), safety production cost set aside by the Group is

directly included in the cost of relevant products or recognized in profit or loss for the period, as

well as the special reserve. When safety production cost set aside is utilized, if the costs incurred

can be categorized as expenditure, the costs incurred should be charged against the special reserve.

If the costs set aside are used to build up fixed assets, the costs should be charged to construction

in progress, and reclassified to fixed assets when the safety projects are ready for intended use.

Meantime, expenditures in building up fixed assets are directly charged against the special reserve

with the accumulated depreciation recognized at the same amount. Depreciation will not be made

in the future period on such fixed assets.

28. Critical judgments in applying accounting policies and key assumptions and

uncertainties in accounting estimates

In the application of accounting policies as set out in Note (III), the Company is required to make

judgments, estimates and assumptions about the carrying amounts of items in the financial

statements that cannot be measured accurately, due to the internal uncertainty of the operating

activities. These judgments, estimates and assumptions are based on historical experiences of the

Company's management as well as other factors that are considered to be relevant. Actual results

may differ from these estimates.

The Company regularly reviews the judgments, estimates and assumptions on a going concern

basis. Changes in accounting estimates which only affect the current period should be recognized

in current period; changes which not only affect the current but the future periods should be

recognized in current and future periods. At the balance sheet date, key assumptions and

uncertainties that are likely to lead to significant adjustments to the book values of assets and

liabilities in the future are:

Goodwill impairment

For the purpose of impairment testing, the present value of the expected future cash flows of the

assets group or portfolio including goodwill shall be calculated, and such expected future cash

flows shall be estimated. Meantime, a pre-tax rate shall be determined that should reflect the time

value of money on the current market and the specific asset risks.

- 37 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(III) THE COMPANY'S SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

28. Critical judgments in applying accounting policies and key assumptions and

uncertainties in accounting estimates - continued

Recognition of deferred tax

The Group calculates and makes provision for deferred income tax liabilities according to the

profit distribution plan of subsidiaries, associates and the joint ventures subject to the related law.

For retained earnings which are not allocated by the investment company, since the profits will be

used to invest the company's daily operation and future development, no deferred income tax

liabilities are recognized. If the actually distributed profits in the future are more or less than those

expected, corresponding deferred tax liabilities will be recognized or reversed at the earlier of

profits distribution date and the declaration date, in the profit and loss of the current period.

Deferred tax assets are recognized based on the deductible temporary difference and the

corresponding tax rate, to the extent that it has become probable that future taxable profit will be

available for the deductible temporary difference. If in the future the actual taxable income does

not coincide with the amount currently expected, the deferred tax assets resulting will be

recognized or reversed in the period when actually incurred, in profit or loss.

(IV) TAXES

1. Major taxes and tax rates

Taxes Tax basis Tax rate

Enterprise income tax Taxable income 25%

Load and unload income, tugboat income, trailer income,

6%

warehousing income and agency income

Taxable income from vehicle maintenance and utilities supplies

13% and17%

on ships in shore

Value-add Tax

Taxable income from sales of scraps and rental income from

3%

tangible property

Taxable income from leases of immovable property and labor 5% and 6%

dispatching (Note 2)

Urban maintenance and 5% and 7 %

VAT

construction tax (Note 1)

Education surcharges VAT 3%

Regional education surcharges VAT 2%

Entities using different enterprise income tax rate:

Name of entity Enterprise income tax rate

Chiwan Wharf Holdings (HK) Limited 16.50%

Chiwan Shipping (HK) Company Limited 16.50%

Xuanyun Development Company Limited 16.50%

- 38 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(IV) TAXES - continued

1. Major taxes and tax rates - continued

Note 1: The subsidiaries set up in Shenzhen are subject to an city maintenance and construction

tax rate of 7%, and those set up in Dongguan are subject to an city maintenance and

construction tax rate of 5%.

Note 2: Pursuant to the Notice of the Ministry of Finance and the State Administration of Taxation

("SAT")on Full Launch of the Pilot Scheme on Levying Value-added Tax in Place of

Business Tax (filed as Cai Shui [2016] No. 36), a full implementation of replacing

business tax with VAT has been launched. Therefore, the Group is subject to VAT at 5%

and 6% respectively for rental income from immovable property and income from labor

dispatching since 1 May 2016.

Pursuant to the Interim Measures on Management of VAT Collection on Immovable

Property Leases Provided by Taxpayers released by SAT(filed as the notice of SAT 2016

No.16), the Group, are entitled to VAT tax rate at 5% based on simple tax method for

immovable property leasing since 1 May 2016.

2. Tax preference

On 8 July 2014, Machong Branch of National Taxation Bureau in Dongguan City approved that

Dongguan Chiwan Terminal Co., Ltd ("DGT"), a subsidiary of the Group, was subject to tax

preference of "3-year exemption followed by 3-year half reduction" commencing from 2014.

DGT is exempted from income tax in 2016 (2016: exempted from enterprise income tax).

According to Doc. [2013] No.3 issued by Shekou Local Taxation Bureau In Shenzhen, the profits

derived from berth 13A# of Shenzhen Chiwan Harbour Container Co., Ltd ("CHCC"), was

subject to tax preference of "3-year exemption followed by 3-year half reduction" commencing

from 2012. 2016 is the fifth profit-making year of berth 13A#, hence, the tax rate of 12.5% was

adopted to calculate its enterprise income tax. (2016: 12.5%).

According to the joint verification by Science and Technology Innovation Commission of

Shenzhen Municipality, Finance Commission of Shenzhen Municipality, Shenzhen Provincial

Office, SAT and Shenzhen Local Taxation Bureau, Chiwan Container Terminal Co., Ltd ("CCT"),

a subsidiary of the Group, is a high-tech enterprise, and was subject to tax preference of 3-year

enterprise income tax rate of 15% commencing from 2014. The high-tech certificate of Chiwan

Container Terminal Co., Ltd., a subsidiary of the Company, expired at the end of 2016 and the

subsidiary was going through a review for that certificate in the first half of 2017. Therefore, out

of the principle of prudence, the income tax rate for the subsidiary was reported at 25% for this

year.

According to the Notice on Taxable Services Subject to "VAT" Tax Rate of Zero and Exemption

issued by the Ministry of Finance and State Administration of Taxation (filed as Cai Shui [2011]

No.131), and approvals released by Shekou National Taxation Bureau in Shenzhen (filed as Shen

Guo Shui She Jian Mian Bei [2015] No.0419, [2015] No.0575 and [2015] No.0755 respectively),

CCT, CHCC and Shenzhen Chiwan International Freight Agency Co., Ltd, the subsidiaries of the

Group, are exempted from VAT when providing logistics support service to overseas enterprises

except for warehousing service.

- 39 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS

1. Cash and bank balances

Unit: RMB

Item Closing balance Opening balance

Cash:

RMB 1,282.79 20,664.46

USD 480.98 492.53

HKD 7,555.68 7,786.85

Subtotal 9,319.45 28,943.84

Bank deposit:

RMB 316,148,677.71 225,166,179.45

USD 243,709,449.24 175,236,570.78

HKD 19,714,770.66 25,531,313.32

Subtotal 579,572,897.61 425,934,063.55

Other cash and bank balances (Note)

RMB 13,960,284.35 73,695.48

USD - -

HKD - -

Subtotal 13,960,284.35 73,695.48

Total 593,542,501.41 426,036,702.87

Including: The total amount of funds deposited in overseas 6,573,964.58 11,778,425.97

Note: The balance of other cash and bank balances is mainly the amount deposited in the

securities settlement account of China Merchants Securities Co., Ltd and bank guarantee deposit

of DGT.

2. Notes receivable

Unit: RMB

Category Closing balance Opening balance

Bank acceptance bills - 500,000.00

Note: No notes receivable pledged, endorsed or discounted at the year end.

3. Accounts receivable

(1) Disclosure of accounts receivable by categories

Unit: RMB

Closing balance Opening balance

Carrying amount Bad debt provision Carrying amount Bad debt provision

Proporti Proporti Proportio Proporti

Item Amount on (%) Amount on (%) Book value Amount n (%) Amount on (%) Book value

Accounts receivable that are individually

significant and for which bad debt provision has - - - - - - - - - -

been assessed individually

Accounts receivable for which bad debt provision has been assessed by credit risk portfolios

Portfolio 1 8,629,958.62 3.50 - - 8,629,958.62 4,527,585.51 2.54 - - 4,527,585.51

Portfolio 2 235,090,646.20 95.38 216,600.91 0.09 234,874,045.29 169,922,044.73 95.41 515,133.61 0.30 169,406,911.12

Subtotal of portfolios 243,720,604.82 98.88 216,600.91 0.09 243,504,003.91 174,449,630.24 97.95 515,133.61 0.30 173,934,496.63

Accounts receivable that are not individually

significant but for which bad debt provision has 2,768,544.64 1.12 2,768,544.64 100.00 - 3,647,046.03 2.05 3,647,046.03 100.00 -

been assessed individually

Total 246,489,149.46 100.00 2,985,145.55 1.21 243,504,003.91 178,096,676.27 100.00 4,162,179.64 2.34 173,934,496.63

- 40 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

3. Accounts receivable - continued

(1) Disclosure of accounts receivable by categories - continued

Accounts receivable portfolios for which bad debt provision has been assessed using the

aging analysis approach:

Unit: RMB

Closing balance Opening balance

Carrying Bad debt Proportion Carrying Bad debt Proportion

Aging amount provision (%) Book value amount provision (%) Book value

Within 1 year 234,715,478.17 125,525.47 0.05 234,589,952.70 169,810,253.50 477,141.52 0.28 169,333,111.98

More than 1 year but not

354,390.73 70,878.14 20.00 283,512.59 91,873.93 18,374.79 20.00 73,499.14

exceeding 2 years

More than 2 years but not

1,160.00 580.00 50.00 580.00 600.00 300.00 50.00 300.00

exceeding 3 years

More than 3 years 19,617.30 19,617.30 100.00 - 19,317.30 19,317.30 100.00 -

Total 235,090,646.20 216,600.91 0.09 234,874,045.29 169,922,044.73 515,133.61 0.30 169,406,911.12

(2) Bad debt provision, reversal and written-off

Unit: RMB

bad debt Decrease

Item Opening balance provision Reversal Write-off Closing balance

Accounts receivable 4,162,179.64 456,427.17 1,633,461.26 - 2,985,145.55

(3) There are no accounts receivables that have been written off during the year.

(4) Top five balances of accounts receivable classified by debtor:

Unit: RMB

Proportion of the

amount to the

Relationship with total accounts

Name of customer the Company Amount receivable (%) Bad debt provision

Customer A Customer 54,209,574.08 21.99 1,443.60

Customer B Customer 33,974,868.00 13.78 -

Customer C Customer 14,546,864.86 5.90 -

Customer D Customer 9,432,338.45 3.83 -

Customer E Customer 7,905,330.53 3.21 -

Total 120,068,975.92 48.71 1,443.60

4. Prepayments

(1) Prepayments presented by aging

Unit: RMB

Closing balance Opening balance

Aging Amount Proportion (%) Amount Proportion (%)

Within 1 year 1,804,143.70 100.00 2,464,758.53 93.37

More than 1 year

- - - -

but not exceeding 2 years

More than 2 years but not

- - 175,000.00 6.63

exceeding 3 years

Total 1,804,143.70 100.00 2,639,758.53 100.00

- 41 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

4. Prepayments - continued

(2) Top five balances of prepayments classified by entities

Unit: RMB

Proportion of the

closing balance to

Relationship with Closing the total

Entities the Company balance prepayments (%)

The People's Property Insurance Company (Group) of

Supplier 680,511.80 37.72

China Limited, Shenzhen Branch

China Life Insurance Co., Ltd Shenzhen Branch Supplier 555,913.81 30.82

Kingdee software (China) Co., Ltd. Supplier 252,391.51 13.99

CMBL Supplier 150,000.00 8.31

Shaoguan Hydraulic Parts Factory Co Ltd Supplier 50,960.00 2.82

Total 1,689,777.12 93.66

(3) The Group has no significant aging over one year prepayment.

5. Interest receivable

(1) Interest receivable

Unit: RMB

Category Closing balance Opening balance

Fixed term deposit 1,264,914.26 -

(2) The Group has no significant overdue interest.

6. Dividends receivable

(1) Dividends receivable

Unit: RMB

Impairment

Opening Closing appeared or

Item balance Increase Decrease balance not

China Overseas Harbor Affairs

- - No

(Laizhou) Co., Ltd. 54,159,674.42 54,159,674.42

China Ocean Shipping Agency

- - No

(Shenzhen) Company Limited 8,997,000.00 8,997,000.00

Jiang Su Ninghu Expressway

- 420,000.00 - 420,000.00 No

Company Limited

MEDIA PORT INVESTMENTS

LIMITED

- 30,167,872.32 30,167,872.32 - No

Total - 93,744,546.74 93,324,546.74 -

(2) The Group has no dividends receivable aging more than one year.

- 42 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

7. Other receivables

(1) Disclosure of other receivables by categories:

Unit: RMB

Closing balance Opening balance

Carrying amount Bad debt provision Carrying amount Bad debt provision

Proportion Proportion Proportion Proporti

Category Amount (%) Amount (%) Book value Amount (%) Amount on (%) Book value

Other receivables that are individually

significant and for which bad debt - - - - - - - - - -

provision has been assessed individually

Other receivables for which bad debt provision has been assessed by credit risk portfolios

Portfolio 1

11,290,093.48 58.61 100,000.00 0.89 11,190,093.48 9,736,887.93 34.85 100,000.00 1.03 9,636,887.93

Portfolio 2

7,972,493.98 41.39 463,424.48 5.81 7,509,069.50 18,205,610.78 65.15 1,194,629.70 6.56 17,010,981.08

Subtotal of portfolios

19,262,587.46 100.00 563,424.48 2.92 18,699,162.98 27,942,498.71 100.00 1,294,629.70 4.63 26,647,869.01

Other receivables that are not individually

significant but for which bad debt provision - - - - - - - - - -

has been assessed individually

Total

19,262,587.46 100.00 563,424.48 2.92 18,699,162.98 27,942,498.71 100.00 1,294,629.70 4.63 26,647,869.01

Other receivables portfolios for which bad debt provision has been assessed using the aging

analysis

Unit: RMB

Closing balance Opening balance

Carrying Bad debt Proportion Carrying Bad debt Proportio

Aging amount provision (%) Book value amount provision n (%) Book value

Within 1 year 7,509,069.50 - - 7,509,069.50 17,704,281.50 723,624.26 4.09 16,980,657.24

More than 1 year

- - - - 37,904.80 7,580.96 20.00 30,323.84

but not exceeding 2 years

More than 2 years

- - - - - - - -

but not exceeding 3 years

More than 3 years 463,424.48 463,424.48 100.00 - 463,424.48 463,424.48 100.00 -

Total 7,972,493.98 463,424.48 5.81 7,509,069.50 18,205,610.78 1,194,629.70 6.56 17,010,981.08

(2) Increase, reverse and write-off of bad debt provision

Unit: RMB

Decrease Translate

foreign currency

Item Opening balance Increase Reversal Write-off statements Closing balance

Other receivable 1,294,629.70 - 731,205.22 - - 563,424.48

(3) Other receivable has not been written off during the year.

(4) Disclosure of other receivables by nature

Unit: RMB

Item Closing balance Opening balance

Temporary payments 6,704,948.86 7,216,846.26

Deposits 4,927,605.99 4,021,619.49

Others 7,630,032.61 16,704,032.96

Total 19,262,587.46 27,942,498.71

- 43 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

7. Other receivables - continued

(5) Top five balances of other receivables classified by creditors

Unit: RMB

Proportion of the

amount to the total

accounts receivable

Name of company Nature of the fund Amount Aging (%) Bad debt provision

More than 2 year but

Temporary payments not exceeding 3 years

Nanshan Group 2,822,760.39 14.65 -

from related parties and more than 3

years

Finance Department of

Deposits and guarantee 1,600,000.00 more than 3 years 5.73 -

Ministry of Transport

Temporary payments

MSC 970,762.13 Within one year 5.04 -

from related parties

Temporary payments

CMBL 2,180,743.58 Within one year 11.32 -

from related parties

Shenzhen Nanhai Grain

Land rents 1,066,345.02 Within one year 5.54 -

Industrial Co., Ltd.

Total 8,640,611.12 44.86 -

8. Inventories

(1) Categories of inventories

Unit: RMB

30 Jun. 2017 31 Dec. 2016

Provision for Provision for

decline in value of decline in value of

Item Carrying amount inventories Book value Carrying amount inventories Book value

Spare parts 18,075,502.40 972,744.93 17,102,757.47 15,138,488.70 972,744.93 14,165,743.77

Fuel 662,550.11 - 662,550.11 605,666.32 - 605,666.32

Low priced and easily

161,196.58 - 161,196.58 - - -

worn articles

Total 18,899,249.09 972,744.93 17,926,504.16 15,744,155.02 972,744.93 14,771,410.09

(2) Provision for decline in value of inventories

Unit: RMB

Decrease

Item Opening balance Increase Reversal Write-off Closing balance

Spare parts 972,744.93 - - - 972,744.93

9、Other current assets

Unit: RMB

Item Closing balance Opening balance

Added-value tax to be certified and deducted 19,698,853.34 16,832,212.36

- 44 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

10. Available-for-sale financial assets

(1) Available-for-sale financial assets

Unit: RMB

Closing balance Opening balance

Carrying Provision for Carrying Provision for

Item amount impairment Book value amount impairment Book value

Available-for-sale

26,837,500.00 3,128,300.00 23,709,200.00 25,587,500.00 3,128,300.00 22,459,200.00

equity instruments

Measured at fair value 9,800,000.00 - 9,800,000.00 8,550,000.00 - 8,550,000.00

Measured at cost 17,037,500.00 3,128,300.00 13,909,200.00 17,037,500.00 3,128,300.00 13,909,200.00

Total 26,837,500.00 3,128,300.00 23,709,200.00 25,587,500.00 3,128,300.00 22,459,200.00

(2) Available-for-sale financial assets measured at fair value at the end of the year

Unit: RMB

Classification of available-for-sale financial assets Available-for-sale equity instruments

Cost of equity instruments 1,120,000.00

Fair value 9,800,000.00

Accumulated amount of changes in fair value included in the other

8,680,000.00

comprehensive income

Provision amount for impairment -

Note: The available-for-sale financial assets held by the Company represent the circulating shares

of Jiang Su Ninghu Expressway Company Ltd at the end of the year.

(3) Available-for-sale financial assets measured at cost at the end of the year

Unit: RMB

Carrying amount Provision for impairment Proportion of

ownership Cash

interests in dividends

Opening Closing Opening Closing the investee for the

Investees balance Increase Decrease balance balance Increase Decrease balance (%) period

Shenzhen Petro-chemical

3,500,000.00 - - 3,500,000.00 3,117,800.00 - - 3,117,800.00 0.26 -

Industry (Group) Company Limited

Guangdong Guang Jian

27,500.00 - - 27,500.00 10,500.00 - - 10,500.00 0.02 -

Group Company Limited

China Ocean Shipping

Agency (Shenzhen) 13,510,000.00 - - 13,510,000.00 - - - - 15.00 8,997,000.00

Company Limited

Total 17,037,500.00 - - 17,037,500.00 3,128,300.00 - - 3,128,300.00 8,997,000.00

Note: The available-for-sale financial assets measured at cost are equity investments of Shenzhen

Petro-chemical Industry (Group) Company Limited, Guangdong Guang Jian Group

Company Limited and China Ocean Shipping Agency (Shenzhen) Company Limited. None

of the stocks of above-mentioned companies are traded in market or fair value could be

measured reliably, hence, the Group measures these equity investments under cost method.

(4) Movements of available-for-sale financial assets in the reporting period

Unit: RMB

Category Available-for-sale equity instruments

Provision amount for impairment at the beginning of the year 3,128,300.00

Increase in the current year -

Decrease in the current year -

Provision amount for impairment at the end of the year 3,128,300.00

- 45 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

11. Long-term equity investments

Unit: RMB

Changes

Investment profit Reconciling items from Cash dividends or Closing value of

Accounting or loss under equity other comprehensive Other equity profits announced of Provision for provision for

Investee method Investment cost Opening balance Increase Decrease method income movements issuance impairment Others Closing balance impairment

I. Joint ventures

China Overseas Harbor Affairs (Laizhou) Co., Ltd.(Note 1) Equity method 749,655,300.00 794,981,306.22 - - 29,155,806.47 - - 54,159,674.42 - - 769,977,438.27 -

II. Associates

China Merchants Holdings (International) Information Technology -

Equity method 1,875,000.00 14,595,240.92 - - 2,267,364.00 - - - - - 16,862,604.92

Company Ltd.

-

CMBL Equity method 280,000,000.00 339,931,866.76 - - 5,476,000.01 - - - - - 345,407,866.77

-

MediaPortInvestmentsLimited("MPIL") (Note 2) Equity method 139,932.00 340,919,242.63 - - 23,193,786.97 - - 32,658,612.69 - - 331,454,416.91

-

Subtotal 282,014,932.00 695,446,350.31 - - 30,937,150.98 - - 32,658,612.69 - - 693,724,888.60

-

Total 1,031,670,232.00 1,490,427,656.53 - - 60,092,957.45 - - 86,818,287.11 - - 1,463,702,326.87

Note 1: The Company holds 40% equity interests in China Overseas Harbor Affairs (Laizhou) Co., Ltd. (hereinafter "COHA (Laizhou)"). According

to its articles of incorporation, significant matters such as operating decisions can be passed only when jointly approved by directors of the

Company and the other ventures. Therefore, COHA (Laizhou) is deemed to be under common control of Chiwan Wharf and the other

shareholders; accordingly COHA (Laizhou) is accounted for as a joint venture.

Note 2: On 30 September 2002, China Merchants Holdings (International) Company Limited (the "CMHI", a listed company in Hong Kong) and

Shenzhen South Oil (Group) Company Limited (the "SSOG") entered into an agreement called "Agreement on Cooperation and

Development of Mawan Port" (the "Development Agreement") to incorporate three joint ventures, namely Shenzhen Mawan Wharf Co.,

Ltd.("SMW"), SMP and Shenzhen Mawan Terminals Co., Ltd. ("SMT") (together referred to as "Mawan Companies"), to construct and

operate the berth 0#, 5#, 6#, 7# and 8# in Mawan Port. According to the Development Agreement, CMHI and the Group will jointly set up

Media Port Investments Limited (the "MPIL") with equal percentage of equity held respectively. MPIL then incorporates the

abovementioned three joint ventures together with SSOG, and MPIL has 60% equity in each of the three joint ventures.

- 46 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

12. Investment properties

(1) Investment properties measured under cost method

Unit: RMB

Opening Closing

carrying carrying

Item amount Increase Decrease amount

I. Total original carrying amount 43,579,258.14 - - 43,579,258.14

1. Buildings 14,947,127.30 - - 14,947,127.30

2. Land use right 28,632,130.84 - - 28,632,130.84

II. Total accumulated depreciation

19,932,344.37 412,916.04 - 20,345,260.41

and amortization

1. Buildings 5,463,497.40 156,179.82 - 5,619,677.22

2. Land use right 14,468,846.97 256,736.22 - 14,725,583.19

III. Total net book value of investment

23,646,913.77 - - 23,233,997.73

property

1. Buildings 9,483,629.90 - - 9,327,450.08

2. Land use right 14,163,283.87 - - 13,906,547.65

IV. Total accumulated amount of

provision for impairment losses of - - - -

investment property

1. Buildings - - - -

2. Land use right - - - -

V. Total carrying value of

23,646,913.77 - - 23,233,997.73

investment property

1. Buildings 9,483,629.90 - - 9,327,450.08

2. Land use right 14,163,283.87 - - 13,906,547.65

Note: Depreciation and amortization for the current period is RMB412,916.04.

(2) Investment properties without ownership certificates

As of 30 Jun. 2017, the Group has not obtained any ownership certificates of investment

properties. For buildings located within the scope of Chiwan watershed with net book value of

RMB20,080,637.54 (original carrying amount: RMB40,030,725.05), the underlying reasons and

management's resolutions for obtaining certificates of title are set out in Note (V) 15, and the rest

certificates of title are under the process of application.

- 47 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT - continued

13. Fixed assets

(1) Fixed assets

Unit: RMB

Opening carrying Closing carrying

Item amount Increase Decrease amount

I. Total original carrying amount 5,505,843,686.69 50,057,165.28 29,432,067.51 5,526,468,784.46

Including: Port and terminal facilities 1,991,871,480.44 21,041,986.99 - 2,012,913,467.43

Container yards and buildings 1,063,057,243.72 - - 1,063,057,243.72

Mechanical equipment 2,059,095,193.73 18,560,645.16 18,016,696.05 2,059,639,142.84

Motor vehicles, cargo ships

and tugboats

276,010,110.61 10,138,675.04 11,407,030.37 274,741,755.28

Other equipment 115,809,658.19 315,858.09 8,341.09 116,117,175.19

II. Total accumulated depreciation 2,411,610,375.19 93,366,465.87 26,484,411.97 2,478,492,429.09

Including: Port and terminal facilities 477,002,365.71 20,813,743.88 - 497,816,109.59

Container yards and buildings 283,028,128.52 12,356,696.03 - 295,384,824.55

Mechanical equipment 1,409,426,856.11 50,759,507.35 16,215,026.43 1,443,971,337.03

Motor vehicles, cargo ships

and tugboats

156,226,016.48 6,508,846.79 10,266,327.34 152,468,535.93

Other equipment 85,927,008.37 2,927,671.82 3,058.20 88,851,621.99

III. Total net book value of fixed assets 3,094,233,311.50 - - 3,047,976,355.37

Including: Port and terminal facilities 1,514,869,114.73 - - 1,515,097,357.84

Container yards and buildings 780,029,115.20 - - 767,672,419.17

Mechanical equipment 649,668,337.62 - - 615,667,805.81

Motor vehicles, cargo ships

and tugboats

119,784,094.13 - - 122,273,219.35

Other equipment 29,882,649.82 - - 27,265,553.20

IV. Total provision for impairment losses 57,419,468.96 - - 57,419,468.96

Including: Port and terminal facilities 4,261,599.48 - - 4,261,599.48

Container yards and buildings 53,157,869.48 - - 53,157,869.48

Mechanical equipment - - - -

Motor vehicles, cargo ships

and tugboats

- - - -

Other equipment - - - -

V. Total carrying value of fixed assets 3,036,813,842.54 - - 2,990,556,886.41

Including: Port and terminal facilities 1,510,607,515.25 - - 1,510,835,758.36

Container yards and buildings 726,871,245.72 - - 714,514,549.69

Mechanical equipment 649,668,337.62 - - 615,667,805.81

Motor vehicles, cargo ships

and tugboats

119,784,094.13 - - 122,273,219.35

Other equipment 29,882,649.82 - - 27,265,553.20

Note 1: The increase of total original carrying amount for current period consists of new

acquisition of RMB10,738,341.33, an increase of RMB39,318,823.95 of amount

transferred from construction in progress. The decrease of total original carrying amount

for current period consists of a decrease of RMB29,427,124.42 resulting from disposal of

fixed assets.

- 48 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

13. Fixed assets - continued

Note 2: The increase in accumulated depreciation for current period consists of charge for the

current year of RMB93,306,636.81. The decrease in accumulated depreciation for current

period consists of a decrease of RMB26,484,411.97 resulting from disposal of fixed

assets .

Note 3: As of 30 Jun. 2017, the Group has no fixed assets that used as collateral.

Note 4: As of 30 Jun. 2017, the certificates of title for the Group's buildings with a net book value

of RMB316,680,114.53 (total original carrying amount: RMB442,079,399.52) have not

yet been obtained. For buildings located within the scope of Chiwan watershed with net

book value of RMB30,751,333.69 (original carrying amount: RMB118,989,052.62), the

underlying reasons and management's solutions for obtaining certificates of title are set

out in Note (V) 15, and the rest certificates of title are under the process of application.

(2) Other issues

Unit: RMB

Item Amount Note

The original amounts of fixed assets fully depreciated but still

638,624,344.81

in use at 30 Jun. 2016

Closing original amount of temporary idle fixed assets -

Fixed assets disposed or retired in the current year

Original amount of fixed assets disposed or retired

29,427,124.42

in the current year

Net book value of fixed assets disposed or retired

2,942,712.45

in the current year

Gain or loss on disposal or retire of fixed assets (448,433.95)

14. Construction in progress

(1) Details of construction in progress are as follows:

Unit: RMB

Closing Balance Opening Balance

Provision for Provision for

Item Carrying amount impairment Book value Carrying amount impairment Book value

Relavent construction work

of 50.86 meters coastline, 5,302,912.96 - 5,302,912.96 5,130,743.15 - 5,130,743.15

Machong Port

Bulk grain warehouses

Phase III,Machong Port

198,113.21 - 198,113.21 198,113.21 - 198,113.21

Bulk grain warehouses

Phase II,Machong Port

161,069,706.65 - 161,069,706.65 123,199,182.41 - 123,199,182.41

Technological transformation of

Berth 7# , Chiwan Port

- - - 20,061,782.13 - 20,061,782.13

Others 17,137,489.23 - 17,137,489.23 16,014,537.41 - 16,014,537.41

Total 183,708,222.05 - 183,708,222.05 164,604,358.31 - 164,604,358.31

- 49 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT - continued

14. Construction in progress - continued

(2) Changes in significant construction in progress

Unit: RMB

Proportion of Interest

accumulated Amount of Including: capitalisation

Transfer to fixed Decrease in construction accumulated capitalised rate for the

Budget Opening Increase in the and intangible the current investment in Construction capitalised interest for the currentperio

Item amount balance current period assets period Closing balance budget progress interest current period d (%) Capital source

Relavent construction work of 50.86

meters 36,000,000.00 5,130,743.15 172,169.81 - - 5,302,912.96 14.73 14.73 - - - Self-funding

coastline, Machong Port

Bulk grain warehouses Phase III,

680,000,000.00 198,113.21 - - - 198,113.21 0.03 0.03 - - - Self-funding

Machong Port

Bulk grain warehouses Phase II,

320,000,000.00 123,199,182.41 37,870,524.24 - - 161,069,706.65 50.33 50.33 1,214,868.30 1,107,689.13 4.35 Self-funding

Machong Port

Technological transformation of

Berth 7# , Chiwan Port

29,500,000.00 20,061,782.13 3,102,424.93 23,164,207.06 - - 78.52 100.00 - - - Self-funding

Others 168,029,423.62 16,014,537.41 17,345,423.40 16,154,616.89 67,854.69 17,137,489.23 19.85 19.85 - - - Self-funding

Total 1,233,529,423.62 164,604,358.31 58,490,542.38 39,318,823.95 67,854.69 183,708,222.05 1,214,868.30 1,107,689.13

- 50 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

15. Intangible assets

Unit: RMB

Opening carrying Closing carrying

Item amount Increase Decrease amount

I. Total original carrying amount 1,604,710,188.11 - - 1,604,710,188.11

Land use rights - prepaid under lease (Note 2) 1,200,267,573.00 - - 1,200,267,573.00

Land use rights - prepaid under investment (Note 2) 122,623,476.00 - - 122,623,476.00

Land use rights - purchased 116,702,512.59 - - 116,702,512.59

Computer software 33,176,476.52 - - 33,176,476.52

Sea area use rights 71,940,150.00 - - 71,940,150.00

Coast line use rights 60,000,000.00 - - 60,000,000.00

II. Total accumulated amortization 593,942,737.10 18,735,921.56 - 612,678,658.66

Land use rights - prepaid under lease (Note 2) 488,732,433.09 13,877,084.00 - 502,609,517.09

Land use rights - prepaid under investment (Note 2) 59,881,130.78 1,388,439.66 - 61,269,570.44

Land use rights - purchased 8,861,845.00 1,193,113.08 - 10,054,958.08

Computer software 24,089,592.09 864,122.94 - 24,953,715.03

Sea area use rights 9,833,948.08 719,401.50 - 10,553,349.58

Coast line use rights 2,543,788.06 693,760.38 - 3,237,548.44

III.Total net carrying amount of intangible assets 1,010,767,451.01 - - 992,031,529.45

Land use rights - prepaid under lease (Note 2) 711,535,139.91 - - 697,658,055.91

Land use rights - prepaid under investment (Note 2) 62,742,345.22 - - 61,353,905.56

Land use rights - purchased 107,840,667.59 - - 106,647,554.51

Computer software 9,086,884.43 - - 8,222,761.49

Sea area use rights 62,106,201.92 - - 61,386,800.42

Coast line use rights 57,456,211.94 - - 56,762,451.56

IV.Total provision for impairment - - - -

Land use rights - prepaid under lease - - - -

Land use rights - prepaid under investment - - - -

Land use rights - purchased - - - -

Computer software - - - -

Sea area use rights - - - -

Coast line use rights - - - -

V.Total carrying value of intangible assets 1,010,767,451.01 - - 992,031,529.45

Land use rights - prepaid under lease (Note 2) 711,535,139.91 - - 697,658,055.91

Land use rights - prepaid under investment (Note 2) 62,742,345.22 - - 61,353,905.56

Land use rights - purchased 107,840,667.59 - - 106,647,554.51

Computer software 9,086,884.43 - - 8,222,761.49

Sea area use rights 62,106,201.92 - - 61,386,800.42

Coast line use rights 57,456,211.94 - - 56,762,451.56

Note 1: The amortization for the current period is RMB18,735,921.56.

- 51 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT - continued

15. Intangible assets - continued

Note 2: The Group has obtained the land use right for berth and container yard located in Chiwan

watershed area with original amount of RMB1,400,288,984.00 from Nanshan Group. The

tenure ranging between 20 - 50 years. The land with a total area of 1,049,946.00 square

meters consists of an area of 2.2 square kilometers invested by Shenzhen Investment

Holding Corporation, a stockholder of Nanshan Group, and a land arising from marine

reclamation by Nanshan Group.

The land use rights for the plot of 270,692 sq. meters (original amount:

RMB122,623,476.00) was contributed by Nanshan Group as capital injection at corporate

restructuring of the Company. The rest land use rights were obtained from Nanshan Group

by long-term leasing.

Since Nanshan Group has yet obtained official certificates of land use rights for the above

lands so far, the Group has no certificates of title for relevant land and buildings either.

On 20 March 2001, 18 June 2003 and 29 September 2004, Nanshan Group made

commitments on all the land use rights obtained by the Group from it as of the

commitment date respectively: Nanshan Group has no right to withdraw the commitment

and will unconditionally consent that, if the Group suffers loss, bears expense and liability,

is claimed for compensation or runs into lawsuit, for any actually or potentially illegal and

non-executable issues arising from land use right agreements and their relevant documents

which signed or will be signed by the Group, Nanshan Group guarantees that the acquiring

party and its inheritor of those land use right will be fully exempted from above issues.

Hence, directors of the Company believe there is no significant impairment risk in respect

of the absence of land use right certificate and no significant contingent liability.

The management notes that Nanshan Group is positively approaching relevant government

authorities to solve the above historical land problem; however, it cannot predict the exact

time to obtain legal certificates of title for above land and relevant building property

ownership certificates.

16. Goodwill

Unit: RMB

Increase for the Decrease for the

Investee Opening balance current period current period Closing balance

Chiwan Container Terminal

10,858,898.17 - - 10,858,898.17

Company Limited

Note: The goodwill arose from the acquisition of the minority interests in Chiwan Container

Terminal Company Limited in prior years, being the difference of the additional cost of

investment and the Group's share of the fair value of the identifiable net assets in Chiwan

Container Terminal Company Limited. Based on past years' operation performance and

development forecast of the Company, the management holds the opinion that these is no

need to allocate impairment to goodwill arising from the investment of Chiwan Container

Terminal Company Limited.

- 52 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT - continued

17. Long-term prepaid expenses

Unit: RMB

Residual

useful

Item Opening balance Increase Amortization Other decreases Closing balance Original Cost life

Construction expenditure of

54,889,173.04 - 1,028,452.20 - 53,860,720.84 71,991,655.56 26 years

Tonggu sea-route (Note )

Golf membership 55,303.60 - 10,939.50 - 44,364.10 2,028,316.60 1-6 years

Total 54,944,476.64 - 1,039,391.70 - 53,905,084.94 74,019,972.16

Note 1: In 2007, Shenzhen municipal government launched the construction work of the public

sea route connecting Tonggu sea route, Shekou port area, Chiwan port area, Mawan port

area, Qianhaiwan port area and Dachanwan port area ("Connecting Sea Route"). In

compliance with the government resolution, 60% of dredging expenditure would be born

by the investee companies while the remaining 40% born by the government. 35% of

the expenditure born by the investee companies was assumed by the port operators in

Western Shenzhen port , and the allocation portion to each operator was determined on

the basis of function, waterfront length, and berthing ship of each port operator. The

Tonggu sea route construction expenses allocated to the Group is amortized on a

straight-line basis over 35 years of the expected useful lives of Connecting Sea Route

starting from 2008 when the Tonggu Sea Route is put into use.

18. Deferred tax assets and deferred tax liabilities

(1) Deferred tax assets that are presented at the net amount without offsetting

Unit: RMB

Closing balance Opening balance

Deductible temporary Deductible temporary Deferred tax

Item differences Deferred tax assets differences assets

Deferred income 24,550,555.40 6,137,638.85 24,550,555.40 6,137,638.85

Provision for impairment losses of assets 5,947,568.77 1,294,075.11 5,947,568.77 1,294,075.11

Depreciation of fixed assets and amortization

620,721.18 146,555.33 620,721.18 146,555.33

of intangible assets

Organization costs 21,347,408.91 4,410,860.21 21,347,408.91 4,410,860.21

Others 1,105,415.87 183,203.97 1,303,115.87 232,628.97

Total 53,571,670.13 12,172,333.47 53,769,370.13 12,221,758.47

(2) Deferred tax liabilities that are presented at the net amount without offsetting

Unit: RMB

Closing balance Opening balance

Taxable temporary Deferred tax Taxable temporary

Item differences liabilities differences Deferred tax liabilities

Depreciation of fixed assets and

- - - -

amortization of intangible assets

Change in fair value of available-

for-sale financial assets

8,680,000.00 2,170,000.00 7,430,000.00 1,857,500.00

Total 8,680,000.00 2,170,000.00 7,430,000.00 1,857,500.00

(3) Deferred tax assets or liabilities that are presented at the net amount after offsetting

Unit: RMB

Closing amount of Closing amount of Opening amount of Opening amount of

deferred tax assets and deferred tax assets or deferred tax assets and deferred tax assets or

Item liabilities that are offset liabilities after offsetting liabilities that are offset liabilities after offsetting

Deferred tax assets - 12,172,333.47 - 12,221,758.47

Deferred tax liabilities - 2,170,000.00 - 1,857,500.00

- 53 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT - continued

18. Deferred tax assets and deferred tax liabilities - continued

(4) Details of unrecognized deferred tax assets

Unit: RMB

Item Closing balance Opening balance

Deductible temporary differences 96,800,856.43 102,828,757.97

Deductible losses 177,001,767.54 177,001,767.54

Total 273,802,623.97 279,830,525.51

Note: Deferred tax assets are not recognized for the above-mentioned deductible temporary

differences and deductible losses due to uncertainty whether sufficient taxable profits will

be available in the future.

(5) Deductible losses for unrecognized deferred tax assets will be expired in the following years

Unit: RMB

Year Closing balance Opening balance Note

2017 30,345,268.82 30,345,268.82

2018 75,300,266.59 75,300,266.59

2019 49,621,628.48 49,621,628.48

2020 3,145,611.79 3,145,611.79

2021 18,588,991.86 18,588,991.86

Total 177,001,767.54 177,001,767.54

19. Other non-current assets

Unit: RMB

Item Closing balance Opening balance

Land Use Right (Note) 132,334,704.86 132,369,704.86

Prepayments on construction 1,348,280.82 -

Total 133,682,985.68 132,369,704.86

Note: On March and October 2006, November 2007 and September 2014, the Company entered

into Cooperation Framework Agreement on Usage of Coastline and Land for 2#- 5# Berth

at Machong Port in Dongguan and its supplementary agreements with Dongguan Humen

Port Administration Commission. The Company purchased use rights of coastline and land

with a total area of 800,000 square meters, including waters with depth of 700 meters from

the front of terminal, and coastline from berth 2# to berth 5# with a total length of 1,200

meters at Dongguan Machong Port at a consideration of RMB260,000,000. As the Group

has not obtained the use right certificates for the above land, the relevant prepayments were

therefore recognized as other non-current assets.

- 54 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT – continued

20. Accounts payable

(1) Details of accounts payable

Unit: RMB

Item Closing balance Opening balance

Service 44,252,639.72 46,961,672.78

Material purchase 35,888,557.79 21,834,346.04

Rental 10,656,649.21 10,891,405.40

Construction 5,994,820.46 9,619,783.53

Equipment 1,797,529.92 137,389.35

Total 98,590,197.10 89,444,597.10

(2) There is no significant accounts payable agaed more than one year at the end of the year.

21. Receipts in advance

Unit: RMB

Item Closing balance Opening balance

Service fee receipt in advance 129,822,174.32 30,668,212.67

22. Employee benefits payable

(1) Employee benefits payable

Unit:RMB

Increase for the Decrease for the

Item Opening balance current period current period Closing balance

I. Short-term benefits 86,581,824.26 147,850,324.24 177,383,011.68 57,049,136.82

II. Post-employment benefits - defined

contribution plans

- 18,728,233.34 18,728,233.34 -

III. Termination benefits 1,996,668.00 2,410,127.69 4,406,795.69 -

Total 88,578,492.26 168,988,685.27 200,518,040.71 57,049,136.82

(2) Short-term benefits

Unit:RMB

Increase for the Decrease for the

Item Opening balance current period current period Closing balance

I. Wages and salaries, bonuses, allowances

and subsidies

74,217,691.80 123,073,122.72 152,633,213.65 44,657,600.87

II. Staff welfare - 3,992,171.99 3,992,171.99 -

III. Social insurance charges 535.54 5,250,958.47 5,251,494.01 -

Including:

Medical insurance

- 4,212,709.87 4,212,709.87 -

Work injury insurance 535.54 581,301.87 581,837.41 -

Maternity insurance - 456,946.73 456,946.73 -

IV. Housing funds - 9,672,140.58 9,672,140.58 -

V. Labor union and employee education funds 12,363,596.92 3,424,022.14 3,396,083.11 12,391,535.95

VI. Others - 2,437,908.34 2,437,908.34 -

Total 86,581,824.26 147,850,324.24 177,383,011.68 57,049,136.82

Note: There are no amounts in arrears under the employee benefits payable.

- 55 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT – continued

22. Employee benefits payable- continued

(3) Post-employement benefits - defined contribution plans

Unit: RMB

Increase for the Decrease for the

Item Opening balance current period current period Closing balance

I. Basic pension (Note 1) - 13,061,176.94 13,061,176.94 -

II. Unemployment insurance (Note 1) - 213,805.12 213,805.12 -

III. Enterprise annuity plan (Note 2) - 5,453,251.28 5,453,251.28 -

Total - 18,728,233.34 18,728,233.34 -

Note 1: The Group participates in the social security contributions and the unemployment

insurance plan established by government institutions as required. According to such

plans, the Group contributes 14% ( 13% for staffs without Shenzhen householder

register ) , 2% (1% for staffs in Dongguan City) respectively to such plans based on the

employee's basic salary each month.

During the year, the Group is obliged to contribute RMB 11,945,008.55 and RMB

208,267.51 respectively to the social security contributions and the unemployment

insurance plan (2015: RMB 11,277,331.36 and RMB 338,221.02). As at 30 Jun. 2016,

the Group have no outstanding contributions to be paid to the social security

contributions and the unemployment insurance plan.

Note 2: On 3 June 2008, the Group participated in a group defined enterprise annuity plan of

Nanshan Group approved by Shenzhen municipal government. This supplementary

pension contributions were paid into a managed account through Nanshan Group.

23. Taxes payable

Unit: RMB

Item Opening balance Increase Decrease Closing balance

Enterprise income tax 20,001,270.23 57,211,155.05 45,847,403.00 31,365,022.28

Withholding tax (Note) 21,288,297.33 - - 21,288,297.33

Value-added-tax 3,472,562.39 13,170,091.84 14,561,842.79 2,080,811.44

Others 3,742,699.85 17,068,122.05 16,033,145.76 4,777,676.14

Total 48,504,829.80 87,449,368.94 76,442,391.55 59,511,807.19

Note: The amount represents the withholding tax provided by the Group at the rate of 5% or 10%

when paying out dividends to foreign shareholders and Chiwan Wharf Holdings (H.K.)

Limited located in Hong Kong.

- 56 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT - continued

24. Interest payable

Unit: RMB

Item Closing balance Opening balance

Interest on corperate debentures 6,371,260.30 1,952,876.72

Interest on short-term borrowings - 614,383.56

Total 6,371,260.30 2,567,260.28

25. Dividends payable

Unit: RMB

Item Closing balance Opening balance

Ordinary share dividends 319,802,810.47 -

Including: Nanshan Group 104,004,785.23 -

Shenzhen Malai Warehouse Co., Ltd. 79,950,702.77 -

Public A Shares 46,619,189.19 -

Public B Shares 89,228,133.28 -

26. Other payables

(1) Other payables presented by the nature of amount

Unit: RMB

Item Closing balance Opening balance

Amount payable for construction and quality warranty 26,627,528.10 37,664,828.31

Temporary receipts 33,281,789.88 11,011,631.18

Security expense payable 3,643,939.46 7,942,731.71

Deposits received 4,781,811.05 4,424,738.15

Others 6,770,451.11 13,546,464.74

Total 75,105,519.60 74,590,394.09

(2) Significant other payables aged more than one year

There is no significant other payables agaed more than one year at the end of the year.

- 57 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT - continued

27.Other current liabilities

(1) Short-term bonds payable

Unit: RMB

Item Closing balance Opening balance

Short-term bonds payable - 250,000,000.00

(2) Changes in short-term bonds payable:

Unit: RMB

Interest

Amount issued accrued at par Discount or

Term of in the current during the premium Repayment in the Closing

Name of bond Face value Date of issue the bond Amount of issue Opening balance period year amortization current year balance

16 Chiwan port SCP003(Note) 250,000,000.00 07/12/2016 180days - 250,000,000.00 - 4,193,835.62 - 250,000,000.00 -

Total 250,000,000.00 - 250,000,000.00 - 4,193,835.62 - 250,000,000.00 -

Note: According to the Notice of Registration Acceptance (filed as Zhong Shi Xie Zhu [2015] No.

SCP121) issued by China's Interbank Market Dealers Association received by the

Company on 5 June 2015, the Association approved the Company's short-term financing

registration of RMB 1.6 billion in total.

28. Bonds payable

(1) Bonds payable

Unit: RMB

Item Closing balance Opening balance

Corporate bonds 298,629,041.09 298,331,506.85

(2) Changes of bonds payable:

Unit: RMB

Repayment

Amount Discount or in the

Term of the issued in the Interest accrued at premium current

Name of bonds Face value Date of issue bond Amount of issue Opening balance current year par during the year amortization year closing balance

13 ChiWan 01(Note) 300,000,000.00 11/10/2016 3 years 300,000,000.00 298,331,506.85 - 4,418,383.58 297,534.24 - 298,629,041.09

Total 300,000,000.00 298,331,506.85 - 4,418,383.58 297,534.24 - 298,629,041.09

Note: According to the Notice of Registration Acceptance (filed as Zhong Shi Xie Zhu [2016]

MTN No. 325) issued by the China's Interbank Market Dealers Association received by

the Company on 6 August 2016. The Company is entitled to issue mid-term bills no more

than RMB 800,000,000 with an effective period of 2 years.

- 58 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VI) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

29. Special payables

Unit: RMB

Item Opening balance Increase Decrease Closing Balance Reason

Refunds of Harbor Construction Fee 34,326,860.44 - 999,193.80 33,327,666.64 Note

Note: The item is refunds of harbor construction fee from Shenzhen Traffic Bureau. According

to Measures of Harbor Construction Fee Management released by Ministry of Finance,

the funds should be managed in separate account and can be only used on fundamental

facilities' construction of marine transportation.

30. Deferred income

Unit: RMB

Closing

Item Opening balance Increase Decrease Balance Reason

Deferred income 64,613,319.88 200,643.74 3,990,183.72 60,823,779.90

Including: Berth priority right 35,636,464.68 200,643.74 3,491,382.54 32,345,725.88 Note 1

Government grants related

28,976,855.20 - 498,801.18 28,478,054.02 Note 2

to assets

Total 64,613,319.88 200,643.74 3,990,183.72 60,823,779.90

Less: Non-current liabilities due within

- - - -

one year

Including: Berth priority right - - - -

Government grants related

- - - -

to assets

Deferred income 64,613,319.88 - - 60,823,779.90

Note 1: This item represents berth priority right with total amounts to USD14,000,000 that agreed

in the contract signed in 2003. The Group should satisfy the berthing requirement of

contracted customers in priority during the contract period. According to the contract, the

berth priority right should be amortized over twenty years on the straight-line basis.

Note 2: The item represents the government grants received by the Group which is based on the

Announcement Released by National Development and Reform Commission about 2010

Investment Plans within Budget of Grains and Modern Logistics Program (NDRC[2010]

No.1263), the Announcement Released by Guangdong Provincial Department of Finance

about 2012 Provincial Special Funds to Guide the Development of Modern Service

Project (Guangdong Production Letter [2012] No. 621) and Transportation of energy

saving special funds Interim Measures (Finance Building [2011] No. 374),Nanshan

District, Shenzhen, energy saving projects funded sub contract, Announcement Released

by Reform and Development Commission of Guangdong Province and the Grain Bureau

of Guangdong Province about 2015 Investment Plans within Budget of Grains and

Modern Logistics Program (GDRC[2015] No.521), Measures Released by Dongguan

Government about Grants Management to Special Fund Program for the Development of

National and Provincial Industries (DGM[2013]No.162), Interim Measures Released by

Shenzhen Government about the Management to Special Fund used in Recycling

Economy and Energy Savings, and the Reply of Ministry of Transport to Implementation

Program of Building 19 Regional Projects such as the Construction of a Green Recycling

Low-carbon Transportation City by Beijing Government (Transportation Law

Letter[2014]No.499) . The government grants shall be amortized on the straight-line basis

over the useful life of the related assets.

- 59 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VI) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

30. Deferred income - continued

Programs related with government grants:

Unit: RMB

The amount included Related to

New subsidy of in operating income Other assets/Related to

Liability Program Opening balance the year of the year changes Closing Balance income

Special funds for modern

23,193,044.06 - 83,478.24 - 23,109,565.82 Related to assets

logistics project

Special funds for the

development of modern 1,357,511.80 - 26,022.60 - 1,331,489.20 Related to assets

service guide

Special funds for energy-

saving and emission 1,770,000.00 - 180,000.00 - 1,590,000.00 Related to assets

reduction of transportation

Green carbon harbor thematic

projects subsidy granted by 66,299.40 - 9,300.30 - 56,999.10 Related to assets

central government

Reward for energy saving 1,806,666.62 - 100,000.02 - 1,706,666.60 Related to assets

Subsidy for electric buses 783,333.32 - 100,000.02 - 683,333.30 Related to assets

Total 28,976,855.20 - 498,801.18 - 28,478,054.02

- 60 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

31. Share capital

Unit: RMB

Changes for the period

New issue of Capitalisation of

Opening balance share Bonus issue surplus reserve Others Subtotal Closing balance

2017:

I. Restricted tradable shares

1. State-owned shares - - - - - - -

2. State-owned legal person

- - - - - - -

shares

3. Other domestic shares 305,100.00 - - - 53,825.00 53,825.00 358,925.00

4. Other foreign shares - - - - - - -

Total restricted tradable shares 305,100.00 - - - 53,825.00 53,825.00 358,925.00

II. Non-restricted tradable shares

1. Ordinary shares denominated

464,866,050.00 - - - (562.00) (562.00) 464,865,488.00

in RMB

2. Foreign capital shares listed

179,592,580.00 - - - (53,263.00) (53,263.00) 179,539,317.00

domestically

3. Foreign capital shares listed

- - - - - - -

overseas

4. Others - - - - - - -

Total non-restricted tradable

644,458,630.00 - - - (53,825.00) (53,825.00) 644,404,805.00

shares

III. Total shares 644,763,730.00 - - - - - 644,763,730.00

2016:

I. Restricted tradable shares

1. State-owned shares - - - - - - -

2. State-owned legal person

- - - - - - -

shares

3. Other domestic shares 431,094.00 - - - (125,994.00) (125,994.00) 305,100.00

4. Other foreign shares - - - - - - -

Total restricted tradable shares 431,094.00 - - - (125,994.00) (125,994.00) 305,100.00

II. Non-restricted tradable shares

1. Ordinary shares denominated

464,866,999.00 - - - (949.00) (949.00) 464,866,050.00

in RMB

2. Foreign capital shares listed

179,465,637.00 - - - 126,943.00 126,943.00 179,592,580.00

domestically

3. Foreign capital shares listed

- - - - - - -

overseas

4. Others - - - - - - -

Total non-restricted tradable

644,332,636.00 - - - 125,994.00 125,994.00 644,458,630.00

shares

III. Total shares 644,763,730.00 - - - - - 644,763,730.00

- 61 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

32. Capital reserve

Unit: RMB

Items Opening balance Increase Decrease Closing balance

2017:

Capital premium 163,560,083.00 - - 163,560,083.00

Including: Capital contributed by investors 163,560,083.00 - - 163,560,083.00

Exercised conversion option of convertible corporate

bonds

- - - -

Debt converted into capital - - - -

Differences arising from business combination involving

enterprises under common control

- - - -

Equity acquisition from minority shareholders

of subsidiaries

- - - -

Capital reserve converted into capital - - - -

Other capital reserve 3,920,298.25 - - 3,920,298.25

Including: Equity split from convertible corporate bonds - - - -

Fair value of equity-settled share-based equity instrument - - - -

Surplus of compensation granted by government for

relocation in the public interests

- - - -

Transfer from capital reserve under the

previous accounting system

(2,781,133.00) - - (2,781,133.00)

Others 6,701,431.25 - - 6,701,431.25

Total 167,480,381.25 - - 167,480,381.25

2016:

Capital premium 163,560,083.00 - - 163,560,083.00

Including: Capital contributed by investors 163,560,083.00 - - 163,560,083.00

Excised conversion option of convertible corporate bonds - - - -

Debt converted into capital - - - -

Differences arising from business combination involving

enterprises under common control

- - - -

Equity acquisition from minority shareholders of

subsidiaries

- - - -

Capital reserve converted into capital - - - -

Other capital reserve 2,004,656.15 1,915,642.10 - 3,920,298.25

Including: Equity split from convertible corporate bonds - - - -

Fair value of equity-settled share-based equity instrument - - - -

Surplus of compensation granted by government for

relocation in the public interests

- - - -

Transfer from capital reserve under the previous

accounting system

(2,781,133.00) - - (2,781,133.00)

Others 4,785,789.15 1,915,642.10(note) - 6,701,431.25

Total 165,564,739.15 1,915,642.10 - 167,480,381.25

Note:This is the capital reserve recoginized on pro rata basis of ownership interest held by the

Group due to the changes of other equity of the associate of the Group, China Merchant

Bonded Logistics.

- 62 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

33. Other comprehensive income

Unit: RMB

Amount incurred in current year

Less: Amount

included in other Post-tax

comprehensive amount Post-tax

Amount income in the prior attributable to amount

before income periods that is shareholders attributable

tax incurred in transferred to profit Less: income of the to minority

Item Opening balance current year or loss for the period tax expenses Company holders Closing balance

2017

I. Other comprehensive income that will not be

- - - - - - -

reclassified subsequently to profit or loss

Including: Change as a result of remeasurement of

- - - - - - -

the net defined benefit plan liability or asset

Share of other comprehensive income of the

investee under the equity method that will not be - - - - - - -

reclassified to profit or loss

II. Other comprehensive income that will be

(8,039,646.43) 1,250,000.00 - 312,500.00 937,500.00 - (7,102,146.43)

reclassified subsequently to profit or loss

Including: Share of other comprehensive income

of the investee under the equity method that will 100,000.00 - - - - - 100,000.00

be reclassified to profit or loss

Gains or losses on changes in fair value of

5,572,500.00 1,250,000.00 - 312,500.00 937,500.00 - 6,510,000.00

available-for-sale financial assets

Gains or losses on reclassification of held-to-

maturity investments to available-for-sale - - - - - - -

financial assets

Effective portion of gains or losses on

- - - - - - -

cash flow hedges

Translation differences of financial statements

(13,712,146.43) - - - - - (13,712,146.43)

denominated in foreign currencies

Total (8,039,646.43) 1,250,000.00 - 312,500.00 937,500.00 - (7,102,146.43)

2016

I. Other comprehensive income that will not be

- - - - - - -

reclassified subsequently to profit or loss

Including: Change as a result of remeasurement of

- - - - - - -

the net defined benefit plan liability or asset

Share of other comprehensive income of the

investee under the equity method that will not - - - - - - -

be reclassified to profit or loss

II. Other comprehensive income that will be

(7,889,646.43) (200,000.00) - (50,000.00) (150,000.00) - (8,039,646.43)

reclassified subsequently to profit or loss

Including: Share of other comprehensive income

of the investee under the equity method that will 100,000.00 - - - - - 100,000.00

be reclassified to profit or loss

Gains or losses on changes in fair value of

5,722,500.00 (200,000.00) - (50,000.00) (150,000.00) - 5,572,500.00

available-for-sale financial assets

Gains or losses on reclassification of held-to-

maturity investments to available-for-sale - - - - - - -

financial assets

Effective portion of gains or losses on

- - - - - - -

cash flow hedges

Translation differences of financial statements

(13,712,146.43) - - - - - (13,712,146.43)

denominated in foreign currencies

Total (7,889,646.43) (200,000.00) - (50,000.00) (150,000.00) - (8,039,646.43)

34. Special reserve

Unit: RMB

Item Opening balance Increase Decrease Closing balance

2017:

Production safety fee 4,145,765.65 9,845,498.98 5,828,636.63 8,162,628.00

2016:

Production safety fee 3,719,755.58 19,844,261.39 19,418,251.32 4,145,765.65

- 63 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

35. Surplus reserve

Unit: RMB

Item Opening balance Increase Decrease Closing balance

2017:

Statutory surplus reserve 520,074,434.56 - - 520,074,434.56

2016:

Statutory surplus reserve 520,074,434.56 - - 520,074,434.56

Note: In accordance with the Company Law of the PRC and the Company's Articles of

Association, the Company should appropriate 10% of net profit for the year to the statutory

surplus reserve, and the Company can cease appropriation when the statutory surplus

reserve accumulates to more than 50% of the registered capital. The statutory surplus

reserve can be used to make up for the loss or increase the paid-in capital after approval.

36. Unappropriated profit

Unit: RMB

Proportion of

appropriation or

Item Amount allocation

2017:

Before adjustment: Unappropriated profit at the end of prior year 3,381,390,887.86

Adjustment: Total unappropriated profit at the beginning of year -

After adjustment: Unappropriated profit at the beginning of year 3,381,390,887.86

Add: Net profit attributable to shareholders

of the Company for the year 276,407,832.70

Less: Appropriation to statutory surplus reserve - Note1

Appropriation to discretionary surplus reserve -

Appropriation to general risk reserve -

Ordinary shares' dividends payable 319,802,810.08 Note2

Ordinary shares' dividends converted into share capital -

Unappropriated profit at the end of the year 3,337,995,910.48

2016:

Before adjustment: Unappropriated profit at the end of prior year 3,113,367,524.19

Adjustment: Total unappropriated profit at the beginning of year -

After adjustment: Unappropriated profit at the beginning of year 3,113,367,524.19

Add: Net profit attributable to shareholders

532,376,492.97

of the parent company for the year

Less: Appropriation to statutory surplus reserve -

Appropriation to discretionary surplus reserve -

Appropriation to general risk reserve -

Ordinary shares' dividends payable 264,353,129.30

Ordinary shares' dividends converted into share capital -

Unappropriated profit at the end of the year 3,381,390,887.86

Note 1: Appropriation to statutory surplus reserve

According to the Articles of Association, the Company is required to transfer 10% of its

net profit to the statutory surplus reserve. The Company can cease appropriation when the

statutory surplus reserve accumulated to more than 50% of the register capital.

- 64 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

36. Unappropriated profit - continued

Note 2: Cash dividends approved by shareholders' meeting during the year

Pursuant to the resolution of shareholders’ meeting on 5 June 2017, on the basis of

644,763,730 issued shares for the year ended 31 December 2016, dividends of RMB4.96

for every 10 shares were distributed to all shareholders, which amounted to RMB

319,802,810.08.

Note 3: Appropriation to surplus reserve made by subsidiaries

As of 30 Jun. 2017, the balance of the Group's unappropriated profit included

appropriation to surplus reserve made by subsidiaries amounting to RMB587,698,230.64

(31 December 2016: RMB587,698,230.64).

37. Operating income and operating costs

Unit: RMB

Jan.-Jun. 2017 Jan.-Jun. 2016

Item Income Cost Income Cost

Principal operating 912,048,648.43 535,264,027.24 892,403,001.57 490,985,319.24

Other operating 17,559,850.48 708,808.22 12,406,650.67 1,173,205.35

Total 929,608,498.91 535,972,835.46 904,809,652.24 492,158,524.59

38. Business taxes and levies

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Business tax - 1,499,967.15

City construction and maintenance tax 770,184.01 861,254.66

Education surcharges 649,751.23 718,325.63

Others 1,509,581.95 88,394.97

Building taxes 2,170,251.83 -

Total 5,099,769.02 3,167,942.41

39. Administrative expenses

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Employee benefits 53,881,018.25 60,212,414.71

Taxes 3,698.28 2,893,986.34

Depreciation expenses 1,578,761.13 1,436,738.38

Amortization of intangible assets 487,581.23 426,838.44

Others 16,373,672.29 16,977,890.84

Total 72,324,731.18 81,947,868.71

- 65 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

40. Financial expenses

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Interest expense 8,737,219.20 21,509,775.01

Less: Capitalized interest expenses 1,107,689.13 -

Less: Interest income 4,186,596.08 3,395,655.74

Exchange differences 6,393,283.53 (4,428,671.94)

Less: Capitalized exchange differences - -

Others 316,171.30 568,167.02

Total 10,152,388.82 14,253,614.35

41. Impairment losses of assets

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

I. Bad debt losses (1,908,239.31) 288,044.16

II. Write-down of inventories - -

III. Impairment on available-for-sale financial assets - -

IV. Impairment on held-to-maturity investments - -

V. Impairment on long-term equity investments - -

VI. Impairment on investment properties - -

VII. Impairment on fixed assets - -

VIII. Impairment on construction materials - -

IX. Impairment on construction in progress - -

X. Impairment on bearer biological assets - -

XI. Impairment on oil and gas assets - -

XII. Impairment on intangible assets - -

XIII. Impairment on goodwill - -

XIV. Others - -

Total (1,908,239.31) 288,044.16

42. Investment income

(1) Details of investment income

Unit: RMB

Jan.-Jun. 2017 Jan.-Jun. 2016

Long-term equity investments income under equity method 60,092,957.45 63,008,068.56

Investment income on available-for-sale financial assets 9,417,000.00 6,292,187.85

Total 69,509,957.45 69,300,256.41

(2) Details of long-term equity investments income under equity method

Unit: RMB

Reasons for increases or

decreases in the current

Investee Jan.-Jun. 2017 Jan.-Jun. 2016 compared to the prior period

MPIL 23,193,786.97 16,389,086.06 Net profit of investee fluctuates.

China Overseas Harbor Affairs (Laizhou) Co.,Ltd 29,155,806.47 37,197,754.16 Net profit of investee fluctuates.

CMBL 5,476,000.01 7,747,007.96 Net profit of investee fluctuates.

China Merchants Holdings (international )

Information Technology Co.,Ltd

2,267,364.00 1,674,220.38 Net profit of investee fluctuates

Total 60,092,957.45 63,008,068.56

- 66 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENT - continued

43. Non-operating income

(1) Non-operating income

Unit: RMB

Amount recognized

as non-recurring

gain and loss in the

Item Jan.-Jun. 2017 Jan.-Jun. 2016 current period

Government grants 498,801.18 419,197.16 498,801.18

Gains on disposal of non-current assets 293,053.57 321,539.16 293,053.57

Including: Gains on disposal of fixed assets 293,053.57 140,891.16 293,053.57

Insurance compensation income - 1,421,480.12 -

Others 1,615,361.54 476,997.37 1,615,361.54

Total 2,407,216.29 2,639,213.81 2,407,216.29

(2) Government grants

Unit: RMB

Related to

assets/Related to

Item Jan.-Jun. 2017 Jan.-Jun. 2016 income

Local government subsidy for new-energy vehicles - 20,000.00 Related to income

Special funds for modern logistics project 83,478.24 83,478.24 Related to assets

Special funds for guiding the development of the

26,022.60 26,022.60 Related to assets

modern service sector

Reward for energy saving 100,000.02 - Related to assets

Special funds for energy saving and emission

180,000.00 280,000.02 Related to assets

reduction in transportation

Central government subsidy for low-carbon green

9,300.30 9,696.30 Related to assets

port project

Subsidy for electric buses 100,000.02 - Related to assets

Total 498,801.18 419,197.16

44. Non-operating expenses

Unit: RMB

Amount recognized as

non-recurring gain and

loss in the current

Item Jan.-Jun. 2017 Jan.-Jun. 2016 period

Total losses on disposal of non-current assets 741,487.52 497,708.60 741,487.52

Including: Losses on disposal of fixed assets 741,487.52 393,008.61 741,487.52

Donations contributed - - -

Amercement outlay - 862.00 -

Others 1,136.84 2,895.03 1,136.84

Total 742,624.36 501,465.63 742,624.36

- 67 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

45. Income tax expenses

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Current tax expense 58,847,008.80 49,661,006.76

Deferred income tax 49,425.00 -

Total 58,896,433.80 49,661,006.76

Reconciliation of income tax expenses to the accounting profit is as follows:

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Accounting profit 379,141,563.12 384,431,662.61

Income tax expenses calculated at 25% (the prior year: 25 %) 94,785,390.78 96,107,915.65

Effect of expenses that are not deductible for tax purposes 13,943.60 1,056,319.90

Effect of tax-free income (17,377,489.36) (17,325,064.10)

Effect of unrecognized deductible losses and deductible temporary

(2,173,730.24) (31,720.53)

differences for tax purposes

Effect of different tax rates of subsidiaries operating in other jurisdictions (253,656.69) (153,427.70)

Effect of tax preference policy (11,986,902.50) (31,303,251.96)

Withholding income tax (Note) 1,632,930.63 1,844,132.60

Effect of previous unrecognized deductible temporary differences

(5,744,052.41) (533,897.10)

of deferred income tax

Income tax expenses 58,896,433.80 49,661,006.76

Note: Withholding income tax was accrued at the rate of 5% or 10% for dividend payable to

Chiwan Wharf Holdings (H.K.) Limited, declared by those PRC subsidiaries of which

Chiwan Wharf Holdings (H.K.) Limited is a shareholder.

46. Other comprehensive income

Please refer to Note (V) 36.

47. Borrowing cost

Unit: RMB

Jan.-Jun. 2017 Jan.-Jun. 2016

Amount of borrowing Amount of borrowing

costs capitalized Capitalization costs capitalized Capitalization

Item during the year rate during the year rate

Construction in progress 1,107,689.13 4.35% - -

Sub-total of borrowing costs capitalized

during the year

1,107,689.13 - - -

Borrowing costs recognized in profit

or loss during the year

7,629,530.07 - 21,509,775.01 -

Total of borrowing costs during the year 8,737,219.20 - 21,509,775.01 -

- 68 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

48. Notes to items in the cash flow statement

(1) Other cash receipts relating to operating activities

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Government grants 20,000.00 -

Tonggu sea-route expenses 14,469,500.00 -

Interest income 3,498,376.84 3,480,587.17

Insurance indemnity 143,442.01 589,702.77

Refunds of harbor construction fee 361,547.93 187,255.90

Others 11,805,226.45 1,520,900.83

Total 30,298,093.23 5,778,446.67

(2) Other cash payments relating to operating activities

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Port expenses 1,840,742.84 3,110,545.07

Office expenses & utilities 1,813,506.04 3,452,774.73

Consulting & auditing 1,163,253.24 958,941.16

Entertainment 1,175,602.09 1,286,439.91

Verhicles 1,295,699.65 1,384,524.03

Property insurance 1,683,669.16 961,760.89

Travel & accommodation 604,205.21 990,291.95

River channel occupation fee - 14,469,500.00

Others 24,354,514.37 19,521,179.59

Total 33,931,192.60 46,135,957.33

(3) Other cash payments relating to financing activities

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Debt issue costs 15,792.33 25,986.89

- 69 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

49. Supplementary information to the cash flow statement

(1) Supplementary information to the cash flow statement

Unit: RMB

Supplementary Jan.-Jun. 2017 Jan.-Jun. 2016

1. Reconciliation of net profit to cash flows from operating activities:

Net profit 320,245,129.32 334,770,655.85

Add: Provision for impairment losses of assets (1,908,239.31) 288,044.16

Depreciation of fixed assets 93,053,985.18 96,908,007.22

Depreciation and amortization of investment property 412,916.04 460,990.32

Amortization of intangible assets 18,735,921.56 19,233,130.89

Amortization of long-term prepaid expenses 1,039,391.70 1,045,225.04

Losses on disposal of fixed assets , intangible assets and other

448,433.95 176,169.44

long-term assets

Financial expenses 14,320,347.84 17,480,007.18

Losses (gains) arising from investments (69,509,957.45) (69,300,256.41)

Decrease(Increase) in deferred tax assets 49,425.00 -

Decrease(Increase) in inventories (3,155,094.07) (581,772.67)

Decrease(Increase) in operating receivables (42,492,788.96) (46,999,409.75)

Increase(Decrease) in operating payables 88,292,309.11 15,176,452.53

Net cash flows from operating activities 419,531,779.91 368,657,243.80

2. Significant investing and financing activities that do not involve

cash receipts and payments:

Conversion of debt into capital - -

Convertible bonds due within one year - -

Fixed assets acquired under finance leases - -

3. Net changes in cash and cash equivalents:

Closing balance of cash 593,542,501.41 405,872,026.99

Less: Opening balance of cash 426,036,702.87 683,138,123.66

Add: Closing balance of cash equivalents - -

Less: Opening balance of cash equivalents - -

Net increase(Decrease) in cash and cash equivalents 167,505,798.54 (277,266,096.67)

(2) Composition of cash and cash equivalents

Unit: RMB

Item Closing balance Opening balance

I. Cash 593,542,501.41 426,036,702.87

Including: Cash on hand 9,319.45 28,943.84

Bank deposits 579,572,897.61 425,934,063.55

Other monetary funds 13,960,284.35 73,695.48

II. Cash equivalents - -

III. Closing balance of cash and cash equivalents 593,542,501.41 426,036,702.87

50. Asset with restricted ownership or use right

The Group has no assets with restricted ownership or use right.

- 70 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(V) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

51. Foreign currency monetary items

Unit: RMB

Closing balance of original Exchange

Item currency rate Closing amount in RMB

Cash and bank balances 263,432,256.56

Including: HKD 22,724,192.12 0.8679 19,722,326.34

USD 35,975,131.41 6.7744 243,709,930.22

Interest Receivable 2,816,790.51

Including: USD 415,799.26 6.7744 2,816,790.51

Accounts Receivable (1,316,749.70)

Including: HKD 22,344,682.27 0.8679 19,392,949.74

USD (3,057,052.94) 6.7744 (20,709,699.44)

Other Receivables 599,710.86

Including: HKD 122,698.97 0.8679 106,490.44

Accounts Payable 72,806.51 6.7744 493,220.42

Including: HKD 3,104,958.40 0.8679 2,694,793.40

Other Payable (857,378.38)

Including: HKD (32,185.64) 0.8679 (27,933.92)

USD (122,438.07) 6.7744 (829,444.46)

(VI) CHANGES IN CONSOLIDATION SCOPE

There is no change in consolidation scope during the year.

- 71 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VII) EQUITY IN OTHER ENTITIES

1. Interests in subsidiaries

(1) Composition of the Group

Unit: RMB

Registered Balance of other items Proportion of ownership Interest (%)

Capital(in ten Actual capital substantively constituting Indirect Proportion of

Principal place of Place of Nature of thousand Yuan unless contribution at the net investments in the Direct ownership ownership voting power Consolidated

Full name of the subsidiary business incorporation business otherwise stated) end of the period subsidiary interest interest (%) or not Approach of acquiring

Shenzhen Chiwan International Freight Logistics support Established through

Shenzhen, PRC Shenzhen, PRC 550.00 5,500,000.00 - 100.00 - 100.00 Y

Agency Company Limited services investment

Established through

Chiwan Wharf Holdings (H.K.) Limited Hong Kong SAR, PRC Hong Kong SAR, PRC Investment HKD 1,000,000.00 1,070,000.00 11,004,285.00 100.00 - 100.00 Y

investment

Dongguan Chiwan Wharf Logistics support Established through

Dongguan, PRC Dongguan, PRC 45,000.00 382,500,000.00 - 85.00 - 85.00 Y

Company Limited services investment

Dongguan Chiwan Terminal Logistics support Established through

Dongguan, PRC Dongguan, PRC 40,000.00 400,000,000.00 - 100.00 - 100.00 Y

Company Limited services investment

Established through

Hinwin Development Company Limited Hong Kong SAR, PRC Hong Kong SAR, PRC Investment HKD 10,000.00 6,278,500.00 94,014,181.00 100.00 - 100.00 Y

investment

Combination involving

Shenzhen Chiwan Harbor Container Logistics support

Shenzhen, PRC Shenzhen, PRC 28,820.00 250,920,000.00 - 100.00 - 100.00 Y enterprises under

Co., Ltd services

common control

Combination involving

Shenzhen Chiwan Transportation Logistics support

Shenzhen, PRC Shenzhen, PRC 1,500.00 7,000,000.00 - 100.00 - 100.00 Y enterprises under

Co., Ltd services

common control

Combination involving

Logistics support

Chiwan Container Terminal Co., Ltd Shenzhen, PRC Shenzhen, PRC USD 95,300,000.00 485,990,004.00 - 55.00 - 55.00 Y enterprises under

services

common control

Combination involving

Shenzhen Chiwan Shipping Logistics support

Shenzhen, PRC Shenzhen, PRC 2,400.00 24,000,000.00 - 100.00 - 100.00 Y enterprises under

Transportation Co., Ltd. services

common control

Combination involving

Logistics support

Chiwan Shipping (Hong Kong) Ltd. Hong Kong SAR, PRC Hong Kong SAR, PRC HKD 800,000.00 856,000.00 - 100.00 - 100.00 Y enterprises under

services

common control

- 72 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VII) EQUITY IN OTHER ENTITIES - continued

1. Interests in subsidiaries- continued

(2) Material non-wholly-owned subsidiaries

Unit: RMB

Proportion of ownership Profit or loss attributable Payments for dividends

interest held by the to minority shareholders to minority shareholders Closing balance of

Name of the subsidiary minority shareholders at the end of the period in the current period minority interest

2017

Dongguan Chiwan Wharf Company Limited 15% 6,549,369.92 - 121,612,422.30

Chiwan Container Terminal Co., Ltd 45% 37,287,926.70 - 850,230,794.94

Total 43,837,296.62 - 971,843,217.24

2016

Dongguan Chiwan Wharf Company Limited 15% 8,269,117.04 - 115,005,875.45

Chiwan Container Terminal Co., Ltd 45% 129,204,093.71 95,677,829.00 812,172,308.08

Total 137,473,210.75 95,677,829.00 927,178,183.53

(3) Significant financial information of material non-wholly-owned subsidiaries

Unit: RMB

Closing balance Opening balance

Current Non-current Non-current

Name of the subsidiary Current assets Non-current assets Total assets liabilities liabilities Total liabilities Current assets Non-current assets Total assets Current liabilities liabilities Total liabilities

Dongguan Chiwan Wharf 66,924,257.63 1,045,030,059.16 1,111,954,316.79 290,999,718.48 24,441,054.54 315,440,773.02 27,675,293.15 1,027,159,564.62 1,054,834,857.77 277,814,404.40 24,550,555.38 302,364,959.78

Company Limited

Chiwan Container Terminal Co., Ltd 576,471,800.96 1,537,406,810.66 2,113,878,611.62 156,473,119.70 68,003,725.40 224,476,845.10 389,403,217.21 1,575,821,422.22 1,965,224,639.43 87,814,329.79 72,582,958.32 160,397,288.11

Unit: RMB

Jan.-Jun. 2017 Jan.-Jun. 2016

Cash flows from operating Cash flows from operating

Name of the subsidiary Operating income Net profit Total comprehensive income activities Operating income Net profit Total comprehensive income activities

Dongguan Chiwan Wharf 159,643,720.20 43,662,466.15 43,662,466.15 35,258,020.10 137,362,432.71 32,992,167.94 32,992,167.94 41,785,806.63

Company Limited

Chiwan Container Terminal Co., Ltd 326,262,590.52 82,862,059.33 82,862,059.33 190,279,725.34 374,877,558.79 140,636,274.86 140,636,274.86 164,272,446.41

(4) No entities are added to the scope of consolidation in the current year.

- 73 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VII) EQUITY IN OTHER ENTITIES - continued

2. Interests in joint ventures and associates

(1) Material joint ventures or associates

Unit: RMB

Proportion of ownership Proportion of voting power in the Accounting method

Principal interests held by the Group (%) investee held by the Group (%) of investments in

place of Place of Nature of joint ventures and

Investee business incorporation business 30 Jun. 2017 31 Dec. 2016 30 Jun. 2017 31 Dec. 2016 associates

China Overseas Harbor Affairs Warehousing

Laizhou Laizhou 40.00 40.00 40.00 40.00 Equity method

(Laizhou) Co., Ltd and logistics

MPIL Shenzhen British Virgin Islands Investments 50.00 50.00 50.00 50.00 Equity method

(2) Financial information of material joint venture

Unit: RMB

China Overseas Harbor Affairs (Laizhou) Co., Ltd

30 Jun. 2017/ 31 Dec. 2016/

Jan.-Jun. 2017 Jan.-Jun. 2016

Current assets 400,211,214.81 472,412,233.11

Including: cash and cash equivalent 348,455,534.05 428,471,301.05

Non-current assets 1,573,625,586.20 1,746,234,554.37

Total assets 1,973,836,801.01 2,218,646,787.48

Current liabilities 241,883,098.17 60,897,644.03

Non-current liabilities - 172,396,000.00

Total liabilities 241,883,098.17 233,293,644.03

Minority interests 1,385,120.46 974,119.24

Total equity attributable to shareholders of

1,730,568,582.38 1,984,379,024.21

the parent company

Net assets calculated based on the proportion of

692,227,432.95 793,751,609.68

ownership interest

Adjustments

- Goodwill - -

- Unrealized Profits Resulting from Intragroup

- -

Transactions

- Others 77,750,005.32 1,229,696.54

Carrying amounts of equity investments in Joint Venture 769,977,438.27 794,981,306.22

Operating income 198,791,298.68 205,506,077.48

Financial expenses (2,636,003.23) (1,208,317.13)

Tax expenses 25,348,743.97 17,586,815.81

Net profit 72,846,811.50 93,016,705.73

Other comprehensive income - -

Total comprehensive income 72,846,811.50 93,016,705.73

Dividends received from joint ventures

54,159,674.42 36,132,189.03

in the current year

- 74 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VII) EQUITY IN OTHER ENTITIES- continued

2. Interests in joint ventures and associates - continued

(3) Financial information of material associates

Unit: RMB

MPIL

30 Jun. 2017/ 31 Dec. 2016/

Jan.-Jun. 2017 Jan.-Jun. 2016

Current assets 274,983,620.28 216,977,210.88

Including: cash and cash equivalent 175,748,639.85 160,156,678.41

Non-current assets 1,416,682,757.04 1,274,297,269.88

Total assets 1,691,666,377.32 1,491,274,480.76

Current liabilities 304,628,043.03 299,257,041.62

Non-current liabilities 6,677,923.17 4,031,799.53

Total liabilities 311,305,966.20 303,288,841.15

Minority interests 552,230,300.95 452,668,593.90

Total equity attributable to shareholders of the parent company 828,130,110.18 735,317,045.71

Net assets calculated based on the proportion 414,065,055.10

367,658,522.86

of ownership interest

Adjustments

- Goodwill - -

- Unrealized Profits Resulting from

- -

Intragroup Transactions

- Others (82,610,638.19) (26,739,280.23)

Carrying amounts of equity investments in Joint Venture 331,454,416.91 340,919,242.63

Operating income 294,856,119.93 242,222,181.42

Financial expenses 3,533,766.50 8,015,452.44

Tax expenses 17,791,571.03 11,674,494.48

Net profit 84,676,438.72 53,437,416.76

Other comprehensive income -

Total comprehensive income 84,676,438.72 53,437,416.76

Dividends received from joint ventures in the current year 32,658,612.69 36,572,459.27

(4) Summarized financial information of immaterial associates

Unit: RMB

30 Jun. 2017/ 30 Jun. 2016/

Jan.-Jun. 2017 Jan.-Jun. 2016

Associates:

Total carrying amounts of investment 362,270,471.68 354,527,107.68

Aggregate of following items calculated based on

the proportion of ownership interest

- Net profit 7,743,364.01 9,421,228.34

- Other comprehensive income - -

- Total comprehensive income 7,743,364.01 9,421,228.34

(5) As at 30 Jun. 2017, the long-term equity investments of the Group were not subject to

restriction on disposal or remittance of return on investments.

- 75 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VIII) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

The Group's major financial instruments include Cash and bank balances, available-for-sale

financial assets, borrowings, equity investments, account receivables, account payables, bond

payables etc. Details of these financial instruments are disclosed in Note (V). The risks associated

with these financial instruments and the policies on how to mitigate these risks are set out below.

Management manages and monitors these exposures to ensure the risks are monitored at a certain

level.

The Group adopts sensitivity analysis techniques to analyze how the entity's profit or loss and for

the period and shareholders' equity would have been affected by changes in the relevant risk

variables that were reasonably possible. As it is unlikely that risk variables will change in an

isolated manner, and the interdependence between risk variables will have significant effect on

the amount ultimately influenced by the changes in a single risk variable, the following items are

based on the assumption that each risk variable has changes on a stand-alone basis.

1. Risk management objectives and policies

The Group's risk management objectives are to achieve proper balance between risks and yield,

minimize the adverse impacts of risks on the Group's operation performance, and maximize the

benefits of the shareholders and other equity investors. Based on these risk management

objectives, the Group's basic risk management strategy is to identify and analyze the industry's

exposure to various risks, establish appropriate bottom line for risk tolerance, implement risk

management, and monitors these exposures to ensure the risks are monitored at a certain level.

1.1 Market risk

1.1.1 Currency risk

Currency risk is the risk that losses will occur because of changes in foreign exchange rates. The

Group's exposure to the currency risk is primarily associated with USD and HKD. Several of the

Group's subsidiaries have purchases and sales denominated in HKD while the Group's other

principal activities are denominated and settled in RMB. As at 30 Jun. 2017, the balance of the

Group's assets and liabilities are both denominated in functional currency, except that balance of

assets set out below is in HKD and USD. Currency risk arising from the foreign currency balance

of assets and liabilities may have impact on the Group's performance.

Unit: RMB

Item Closing balance Opening balance

Cash and bank balances 263,432,256.56 200,776,163.48

- HKD 19,722,326.34 25,539,100.17

- USD 243,709,930.22 175,237,063.31

Accounts receivable (717,038.84) 26,594,259.65

- HKD 19,499,440.18 7,223,373.15

- USD (20,216,479.02) 19,370,886.50

Short-term borrowings - -

- HKD - -

Accounts payable 1,837,415.02 2,183,342.35

- HKD 2,666,859.48 2,519,094.88

- USD (829,444.46) (335,752.53)

- 76 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VIII ) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT - continued

1. Risk management objectives and policies - continued

1.1 Market risk - continued

1.1.1 Currency risk - continued

The Group closely monitors the effects of changes in the foreign exchange rates on the Group's

currency risk exposures, to minimize the company's currency risk. According to the current risk

exposure and judgment of the exchange rate movements, management considers the probable

heavy loss resulted from foreign exchange rate fluctuation to be fairly low.

Sensitivity analysis on currency risk

The assumption for the sensitivity analysis on currency risk is that all the cash flow hedges and

hedges of a net investment in a foreign operation are highly effective. On the basis of the above

assumption, where all other variables are held constant, the reasonably possible changes in the

foreign exchange rate may have the following pre-tax effect on the profit or loss for the period or

equity:

Unit: RMB

Jan.-Jun. 2017 Jan.-Jun. 2016

Effect on Effect on

Changes in Effect on shareholders' Effect on shareholders'

Item exchange rate profits equity profits equity

5% appreciation

All foreign currencies 13,043,890.14 13,043,890.14 8,645,464.36 8,645,464.36

against RMB

5% depreciation

All foreign currencies (13,043,890.14) (13,043,890.14) (8,645,464.36) (8,645,464.36)

against RMB

1.1.2 Interest rate risk - changes in cash flows

Risk derived from changes in cash flows of financial instruments is mainly related to bank loan

with floating interest rate. Details are disclosed in Note (V) 20. This Group takes the measure of

maintaining the floating interest rate of the bank loan, as a way to reduce the interest rate risk

arising from changes in fair value.

Sensitivity analysis of interest rate risk

Sensitivity analysis of interest rate risk is based on the following assumptions:

Fluctuations of market interest rate can affect the interest income or expense of a financial

instrument with floating interest rate.

For a financial instrument at fair value with fixed interest rate, the fluctuations of market

interest rate can only affect its interest income or expense.

For a derivative financial instrument recognized as hedging instrument, the fluctuations of

market interest rate affects its fair value and interest rate hedging estimation are effective

and efficient.

Market interest rate at the balance sheet date is adopted to calculate fair value changes of

derivative financial instruments and other financial assets and liabilities under discounted

cash flow method.

- 77 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VIII) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT - continued

1. Risk management objectives and policies - continued

1.1 Market risk - continued

1.1.3 Other price risk

Available-for-sale financial assets are measured at fair value by the Group at the balance sheet

date. Hence the Group takes risk of changes in the securities market. The Group closely monitors

the effects of changes in the foreign exchange prices on the Group's equity investment securities.

The Group has not taken any measures to reduce prices risk of equity investment securities.

1.2 Credit risk

As at 30 Jun. 2017, the Group's maximum exposure to credit risk which will cause a financial loss

to the Group due to failure to discharge an obligation by the counterparties and financial

guarantees issued by the Group is arising from the carrying amount of the respective recognized

financial assets as stated in the consolidated balance sheet. For financial instruments measured at

fair value, the carrying amount reflects the exposure to risks but not the maximum exposure to

risks; the maximum exposure to risks would vary according to the future changes in fair value.

In order to minimize the credit risk, the Group has delegated a team responsible for determination

of credit limits, credit approvals and other monitoring procedures to ensure that follow-up action

is taken to recover overdue debts. In addition, the Group reviews the recoverable amount of each

individual trade debt at each balance sheet date to ensure that adequate impairment losses are

made for irrecoverable amounts. In this regard, the management of the Group considers that the

Group's credit risk is significantly reduced.

The credit risk on liquid funds is limited because the counterparties are banks with high credit

ratings.

The Company adopted necessary policies to make sure that all clients and customers are attributed

with merit credit records.

- 78 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(VIII) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT - continued

1. Risk management objectives and policies - continued

1.3 Liquidity risk

In the management of the liquidity risk, the Group monitors and maintains a level of cash and

cash equivalents deemed adequate by the management to finance the Group's operations and

mitigate the effects of fluctuations in cash flows. The management monitors the utilization of

bank borrowings and ensures compliance with loan covenants.

The following is the maturity analysis for financial assets and financial liabilities held by the

Group which is based on undiscounted remaining contractual obligations:

Unit: RMB

More than 5

Item Carrying amount Total amount Within one year 1-5 years

years

The non-derivative financial assets

Cash and bank balances 593,542,501.41 593,542,501.41 593,542,501.41 - -

Accounts receivable 243,504,003.91 243,504,003.91 243,504,003.91 - -

Interest receivable 1,264,914.26 1,264,914.26 1,264,914.26

Other receivables 18,699,162.98 18,699,162.98 18,699,162.98 - -

Available-for-sale financial

23,709,200.00 23,709,200.00 23,709,200.00 - -

assets

The non-derivative financial liabilities

Accounts payable 98,590,197.10 98,590,197.10 98,590,197.10 - -

Interest payable 6,371,260.30 6,371,260.30 6,371,260.30 - -

Dividends payable 319,802,810.47 319,802,810.47 319,802,810.47 - -

Other payable 75,105,519.60 75,105,519.60 75,105,519.60 - -

Bonds payable 298,629,041.09 298,629,041.09 - 298,629,041.09 -

(IX) FAIR VALUE

1. Closing balance of assets and liabilities measured at fair value

Unit: RMB

Closing Balance

Item Level 1 Level 2 Level 3 Total

Measurements at fair value continuously

Available-for-sale financial assets: 9,800,000.00 - - 9,800,000.00

- Equity instruments (Note) 9,800,000.00 - - 9,800,000.00

Total assets measured at fair value continuously 9,800,000.00 - - 9,800,000.00

Note: The available-for-sale financial assets held by the Company represent the fair value of the

circulating shares of Jiang Su Ninghu Expressway Company Ltd at the end of the year.

- 79 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(IX) FAIR VALUE - continued

2. Basis for determining the market price measured at fair value at level I continuously

The market price of assets and liabilities measured at fair value at level I continuously is

determined by the Shanghai stock exchange closing price of equity instruments at 30 Jun. 2017.

3. Information of financial assets and financial liabilities that are not measured at fair value

The management considers that the carrying amount of financial assets and liabilities measured at

amortized cost is approximately equal to the fair value of financial assets and liabilities.

(X) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS

1. Parent of the Company

Unit: RMB

Proportion of the

entity's ownership Proportion of the entity's

Related party Type of the Place of Legal Nature of interests held by the voting power held by the

Name of the parent relationship entity incorporation representative business Issued share capital parent (%) parent (%)

Listed in Hong

CMHI Parent company Hong Kong Li Xiao Peng Port shipping HKD34,766,421,285 - 66.10(Note)

Kong

Note: CMHI obtained 8.58% equity of the Company via its subsidiary Jing Feng Company, 25%

equity via its subsidiaries Shenzhen Malai Warehouse Co., Ltd., and obtained another

32.52% equity by entrustment of Nanshan Group's stock, totally holding 66.10% of the

voting shares, so CMHI is the parent company of the Company.

2. Subsidiaries of the Company

The general background and other related information of the subsidiaries are set out in Note (VII)

1.

3. Associates and joint ventures of the Company

The general background and other related information of the associates and joint ventures are set

out in Note (VII) 2.

- 80 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(X) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

4. Other related parties of the Company

Relationships between other related

Name of other related parties parties and the Company

Shenzhen Haiqin Engineering Management Co., Ltd. (Haiqin Engineering) Controlled by the same parent company

SMT Controlled by the same parent company

SMP Controlled by the same parent company

China Merchants Port Services (Shenzhen) Co., Ltd ("CMPS") Controlled by the same parent company

Shekou Container Terminals Limited ("SCT") Controlled by the same parent company

Shenzhen Haixing Harbor Development Co.,Ltd("Haixing") Controlled by the same parent company

Shenzhen Huxing Tug Service Co., Ltd.("Huxing Tug") Controlled by the same parent company

Shenzhen Lianda Tug Service Co., Ltd.("Lianda Tug") Controlled by the same parent company

Malai Warehouse Controlled by the same parent company

China Merchants Container Services Ltd.("China Merchants Container") Controlled by the same parent company

SMW Controlled by the same parent company

Hidoney Controlled by the same parent company

Shenzhen China Merchants Qianhaiwan Property Co., Ltd. ("Qianhai Property") Controlled by the same parent company

China Merchants International Cold Chain (Shenzhen) Co., Ltd ("CMCCL") Controlled by the same ultimate actual controller

Ocean Shipping Agency Controlled by the same ultimate actual controller

Shenzhen China Merchants Shangzhi Investment Co., Ltd.("China Merchants Shangzhi ") Controlled by the same ultimate actual controller

Shenzhen China Merchants International Shipping Agency Co., Ltd.("Shipping Agency") Controlled by the same ultimate actual controller

Youlian Shipyard (Shekou) Co. Ltd.("Youlian Shipyard") Controlled by the same ultimate actual controller

Shenzhen China Merchants Property Management Co., Ltd.("China Merchants Property") Controlled by the same ultimate actual controller

Guangzhou International Ocean Shipping Agency Co., Ltd. ("International Ocean Controlled by the same ultimate actual controller

Shipping")

China Ocean Shipping Tally Shenzhen Co., Ltd. ("Ocean Shipping Tally") Controlled by the same ultimate actual controller

China Merchants Houlder Insurance Co., Ltd. ("Houlder Insurance") Controlled by the same ultimate actual controller

Hoi Tung (Shanghai) Co., Ltd. Controlled by the same ultimate actual controller

Hoi Tung (Shenzhen) Co., Ltd. Controlled by the same ultimate actual controller

Sheanzhen South China Liquefied Gas Marine Co., Ltd.(South China Liquefied Gas) Controlled by the same ultimate actual controller

China Marine Shipping Agency, Shenzhen Co., Ltd. ("CMSA") (Note) Controlled by the same ultimate actual controller

Sinoway Shipping Ltd. ("Sinoway") (Note) Controlled by the same ultimate actual controller

China Merchants Heavy Industry Shenzhen Co., Ltd. ("CMHI") Controlled by the same ultimate actual controller

Shenzhen Chiwan Petroleum Supply Base Co., Ltd.("Chiwan Base ") Influenced significantly by parent company

Zengcheng Xinkang property Co., Ltd.("Zengcheng Xinkang") Influenced significantly by parent company

Shenzhen Baowan international logistics Co., Ltd.("Baowan Logistics") Influenced significantly by parent company

Shenzhen Chiwan Property Management Co., Ltd.("Chiwan Property") Influenced significantly by parent company

Shenzhen Xuqin Industrial Development Co., Ltd.(“Xuqin”) Influenced significantly by parent company

Shenzhen Chiwan Oriental Logistics Co., Ltd.("Chiwan Oriental Logistics") Influenced significantly by parent company

CDFC Influenced significantly by parent company

Invetsor that has significant influence on the

Nanshan Group

company

Influenced significantly by the ultimate actual

China Merchant Bank Co., Ltd.("CMB")

controller

Note: On 28 December 2015, State-owned Assets Supervision and Administration

Commission("SASAC") released an approval to transfer Sinotrans&CSC Holdings Co.,

Ltd.("Sinotrans & CSC"), as a whole, into China Merchants Group Co., Ltd .("CMG") for

free. On 24 Februrary 2016, SASAC confirmed that CMG is the controller shareholder of

Sinotrans & CSC. Therefore, the Company included the subsidiaries of Sinotrans& SCS,

CMSA and Sinoway as its related parties since 24 February 2016.

- 81 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(X) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

5. Related party transactions

(1) Provision and receipt of services

Unit: RMB

Pricing and decision-

Content of related party making procedures of

Related parties transaction related party transactions Jan.-Jun. 2017 Jan.-Jun. 2016

Receipt of services :

Haixing Load and unload service Negotiation 1,700,226.46 2,050,908.52

Sinotrans Shenzhen Marine Shipping Agency Co., Ltd. (“SSMSA”) Technical service fee Negotiation 1,976,679.00 1,747,860.00

China Merchants Holdings (International) Information Technology Company Ltd Technical service fee Negotiation 1,074,056.62 1,138,679.23

Property management

Chiwan Property Negotiation 1,022,057.59 925,553.89

service

SMT Load and unload service Negotiation 748,800.00 556,560.00

Property management

Zengcheng Xinkang Negotiation 159,666.73 393,625.32

service

Xuqin Landscape Engineering Negotiation 422,920.75 311,998.48

SMW Load and unload service Negotiation 1,159,412.08 250,330.19

CMBL Load and unload service Negotiation 1,003,449.45 243,745.29

Ocean Shipping Agency Agency service Negotiation 250,650.00 243,675.00

Lianda Tug Tugboat service Negotiation 203,305.19 163,684.43

Sinotrans Dongguan Logistics Co., Ltd. (“SDL”) logistics service Negotiation - 163,633.97

Haiqin Engineering Project management Negotiation 1,694,536.21 138,578.13

Property management

China Merchants Property Negotiation 1,153,153.32 125,089.30

service

SMP Load and unload service Negotiation 63,533.89 97,000.75

SCT Trailer service etc. Negotiation 2,273,719.92 69,056.60

Total 14,906,167.21 8,619,979.10

Rendering of services:

SCT Trailer service etc. Negotiation 7,339,564.71 7,206,689.95

Ocean Shipping Agency Tugboat service Negotiation 7,224,052.83 5,885,342.17

SMT Trailer service etc. Negotiation 8,728,097.72 5,873,774.53

SMP Tugboat service Negotiation 2,910,447.25 3,490,884.45

Sinotrans Shenzhen Marine Shipping Agency Co., Ltd. (“SSMSA”) Trailer service etc Negotiation 1,697,221.51 1,981,700.67

Shipping Agency Trailer service etc. Negotiation 1,537,334.91 1,283,371.50

China Overseas Harbour Affairs (Laizhou) Co., Ltd Labor dispatch service Negotiation - 736,553.60

International Ocean Shipping Berthage fee Negotiation 455,734.78 417,729.46

Lianda Tug Tugboat service Negotiation 280,898.54 268,439.64

Youlian Shipyard Tugboat service Negotiation 228,868.87 121,635.85

CMCCL Trailer service Negotiation - 118,620.75

CMBL Trailer service Negotiation - 39,004.71

Ocean Shipping Tally Others Negotiation - 32,233.58

Sinoway Shipping Ltd. (“Sinoway Shipping”) Load and unload service Negotiation 35,252.88 31,055.44

China Marine Shipping Agency Guangdong Co., Ltd. (“CMSA Guangdong”) Load and unload service Negotiation - 28,296.23

Zengcheng Xinkang Others Negotiation 1,820.31 2,701.97

COFCO & CM (Shenzhen) Grain Electronic Trading Center Load and unload service Negotiation 627,197.62 -

China Merchants Heavy Industry Shenzhen Co., Ltd. ("CMHI") Tugboat service Negotiation 16,796.23 -

Sinotrans Shenzhen Logistics Co., Ltd. Others Negotiation 10,787.74 -

Sinotrans Shenzhen Customs Broker Co., Ltd Others Negotiation 7,287.74 -

Total 31,101,363.64 27,518,034.50

- 82 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(X) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

5. Related party transactions - continued

(2) Leases with related parties

The Group as the lessor:

Unit: RMB

Lease income Lease income

recognised in the recognised in the

Name of lessee Type of leased assets current year previous year

CMBL Crane 932,038.83 932,038.86

Total 932,038.83 932,038.86

The Group as the lessee:

Unit: RMB

Lease payment

Lease payment recognised in

recognised in the previous

Name of lessor Type of leased assets the current year year

Nanshan Group Land, Office and packing yard 35,087,942.41 32,410,191.19

Malai Warehouse Office 4,960,034.15 4,642,399.87

Chiwan Base Office 772,310.94 2,706,819.39

CMPS Former Bay port lands 1,634,130.06 1,584,900.00

China Merchants Shangzhi Buildings 725,718.42 377,448.18

Qianhai Property Staff dormitory - 108,696.18

Baowan Logistics Warehouse 54,182.99 42,400.76

SCT Crane - 401,285.71

SMW Warehouse 384,863.11 -

Total 43,619,182.08 42,274,141.28

(3) Transfers of assets involved with related parties

Unit: RMB

related party Related trade Jan.-Jun. 2017 Jan.-Jun. 2016

Transfer-out of empty forklifts and

SMW - 129,227.69

computers

(4) Compensation for key management personnel

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Compensation for key management personnel 4,641,702.52 4,504,067.50

- 83 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(X) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

6. Amounts due from/to related parties

Unit: RMB

Item Related parties Closing balance Opening balance

Cash and bank CMB 227,204,466.31 244,449,550.95

China Development Finance Company LTD. 205,769.88 1,211,887.57

Total 227,410,236.19 245,661,438.52

Accounts receivable SCT 1,433,780.90 29,340.00

Ocean Shipping Agency 3,387,002.00 2,138,014.00

SMT 2,156,746.56 1,097,931.17

SSMSA 388,366.40 568,815.80

SMP 597,218.76 278,192.54

Shipping Agency 582,697.00 390,704.00

Sinoway 19,085.00 24,588.00

CMBL 11,160.00 -

International Ocean Shipping 53,902.00 -

Total 8,629,958.62 4,527,585.51

Other receivables SMP 282,027.61 1,366,290.52

SMT 669,136.63 870,864.34

CMBL 2,180,743.58 2,437,813.73

Nanshan Group 3,175,200.09 1,054,300.09

SCT 278,748.50 16,994.00

Qianhai Property 704,172.00 654,480.00

Xuqin 3,000.00 323,000.00

China Merchants Shangzhi 176,299.20 176,299.20

Chiwan Base 135,621.91 135,621.91

China Merchants Property - 5,294.00

COLOMBO International Container 129,070.78 -

Others 62,809.00 62,809.00

Total 7,796,829.30 7,103,766.79

Accounts payable Nanshan Group 14,629,308.23 10,090,213.25

Haixing 515,946.00 575,625.00

SSMSA 892,138.71 743,962.71

Xuqin 702,412.35 793,251.50

SCT 401,415.00 -

China Merchants Holdings Company Ltd 99,675.65 99,675.65

China Merchants Holdings (International)

29,000.00 -

Information Technology Company Ltd.

Zengcheng Xinkang - 207,845.50

CMPS 839,997.00 -

Hoi Tung (Shanghai) Company Limited - 188,945.00

Chiwan Base 139,400.00 -

Total 18,249,292.94 12,699,518.61

Dividends payable Nanshan Group 104,004,785.23 -

Malai Warehouse 79,950,702.77 -

Total 183,955,488.00 -

- 84 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(X) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

6. Amounts due from/to related parties - continued

Unit: RMB

Item Related parties Closing balance Opening balance

Other payables SMT 2,109,987.55 5,173,198.89

SMP 1,325,496.73 647,066.08

China Merchants Holdings (International)

815,800.00 42,900.00

Information Technology Company Ltd.

CMPS 839,997.00 -

Chiwan Base 689,477.50 -

China Merchants Shangzhi 1,057,795.20 117,532.80

Nanshan Group 193,487.63 155,593.03

SCT 133,980.95 247,360.66

Haiqin Engineering 742,184.61 389,509.73

Chiwan Property 62,264.92 14,100.90

China Merchants Group 8,570.12 -

China Merchants Property - 3,626.34

Xuqin 67,426.00 51,624.65

International Ocean Shipping 10,000.00 10,000.00

Qianhai Property 327,240.00 -

Total 6,854,233.71 6,852,513.08

(XI) COMMITMENTS AND CONTINGENCIES

1. Significant commitments

(1) Capital commitments

Unit: RMB

Item Closing balance Opening balance

Capital commitments that have been entered into but have not

been recognised in the financial statements:

- Commitment for acquisition of long-term assets 110,517,815.86 151,991,708.93

-Commitment for foreign investment 56,136,194.00 56,136,194.00

Total 166,654,009.86 208,127,902.93

(2) Operating lease commitments

As of the balance sheet date, the Group had the following commitments in respect of non-

cancellable operating leases:

Unit: RMB

Item Closing balance Opening balance

Minimum lease payments under non-cancellable

operating leases:

1st year subsequent to the balance sheet date 60,436,842.46 58,325,261.82

2nd year subsequent to the balance sheet date 28,923,889.60 54,599,108.85

3rd year subsequent to the balance sheet date 386,662.62 656,227.25

More than 3 years 323,171.29 -

Total 90,070,565.96 113,580,597.92

2. Contingencies

No material contingencies that should be disclosed by the Group.

- 85 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XII) EVENTS AFTER THE BALANCE SHEET

1. Profit appropriation

Unit: RMB

Item Amount

Proposed distribution of profits or dividends (Note) 319,802,810.08

Note: Please refer to Note (V) 39.

(XIII) OTHER SIGNIFICANT EVENTS

1. Annuity plan

On 3 June 2008, the Group participated in the enterprise annuity plan of Nanshan Group approved

by Shenzhen government. Funds involved were deposited in the managed account coordinated by

Nanshan Group. Staffs would be qualified to participant the annuity plan if the following

requirements are met:

(i)Staff with labor contracts signed. (ii)Staff with basic pension participated in.

(iii)On-the job and in-service staff with probation expired. (iv)Voluntarily participated in the plan

and perform the obligation of payment. The Group and staffs share the payment of the

supplementary pension. Excess payment would not be allowed so as to keep the payment made by

the Group and total payment made by the Group and the individual under the limit of one-twelfth

and the one-sixth of the prior year's gross payroll respectively.

2. Segment reporting

(1) Basis for determining and accounting treatments of reporting segments

Subject to the Group's in-house infrastructure, management requirements and internal reporting

system, the operation businesses of the Group are classified into four business segments. The

Group's management periodically evaluates the operating results of these segments to make

decisions about resources to be allocated to the segments and assess their performance. On the

basis of such business segments, the Group determined three reporting segments including load

and unload services, trailer and tugboat business, agency services and other segments, which are

classified based on the nature of business. Major products and services delivered or provided by

each of the reporting segments are load and unload services, trailer and tugboat business, agency

services and other segments.

Segment information is disclosed in accordance with the accounting policies and measurement

standards adopted by each segment when reporting to management. The measurement basis is

consistent with the accounting and measurement basis in the preparation of the financial

statements.

- 86 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIII) OTHER SIGNIFICANT EVENTS - continued

2. Segment reporting - continued

(2) Segment financial information

Unit: RMB

Load and unload services Trailer and tugboat business Agency and other services Unappropriated items Inter-segment deduction Total

Jan.-Jun. 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016

Operating income

Revenue arising from external

865,384,374.34 844,465,634.31 49,878,666.71 46,615,750.31 14,345,457.86 13,728,267.62 - - - - 929,608,498.91 904,809,652.24

transactions

Revenue arising from inter-segment

- - 33,158,187.84 30,707,142.71 - - - - (33,158,187.84) (30,707,142.71) - -

transactions

Total segment operating income 865,384,374.34 844,465,634.31 83,036,854.55 77,322,893.02 14,345,457.86 13,728,267.62 - - (33,158,187.84) (30,707,142.71) 929,608,498.91 904,809,652.24

Reconciling items:

Operating Income in the financial statements 929,608,498.91 904,809,652.24

Operating cost 497,194,719.83 458,877,279.34 61,369,223.59 56,538,338.80 10,551,079.86 7,450,049.16 - - (33,142,187.82) (30,707,142.71) 535,972,835.46 492,158,524.59

Segment operating profits 368,189,654.51 385,588,354.97 21,667,630.96 20,784,554.22 3,794,378.00 6,278,218.46 - - (16,000.02) - 393,635,663.45 412,651,127.65

Reconciling items:

Business taxes and surcharges 4,261,580.04 2,081,550.23 108,304.02 125,688.62 9,377.58 685,817.25 - - 720,507.38 274,886.31 5,099,769.02 3,167,942.41

Administrative expenses 52,148,830.54 57,605,219.02 5,921,650.84 6,952,748.64 2,375,212.07 3,001,025.95 11,879,037.73 14,388,875.10 - - 72,324,731.18 81,947,868.71

Financial expenses 9,957,541.29 6,084,491.80 (762,020.47) (760,243.01) 198,656.84 (561,181.41) 758,211.16 9,490,546.97 - - 10,152,388.82 14,253,614.35

Impairment losses of assets (1,710,539.31) 288,044.16 (197,700.00) - - - - - - - (1,908,239.31) 288,044.16

Investment Income - - - - - - 302,202,787.63 301,993,086.59 (232,692,830.18) (232,692,830.18) 69,509,957.45 69,300,256.41

Operating profit 303,532,241.95 319,529,049.76 16,597,396.57 14,466,359.97 1,211,131.51 3,152,556.67 289,565,538.74 278,113,664.52 (233,429,337.58) (232,967,716.49) 377,476,971.19 382,293,914.43

Non-operating income 2,295,857.98 2,488,565.79 111,358.31 120,000.02 - 30,648.00 - - - - 2,407,216.29 2,639,213.81

Non-operating expenses 224,356.40 500,603.63 518,267.96 862.00 - - - - - - 742,624.36 501,465.63

Gross profit 305,603,743.53 321,517,011.92 16,190,486.92 14,585,497.99 1,211,131.51 3,183,204.67 289,565,538.74 278,113,664.52 (233,429,337.58) (232,967,716.49) 379,141,563.12 384,431,662.61

Income tax expenses 53,152,811.68 44,125,732.88 4,047,621.74 3,646,374.51 63,069.75 44,766.77 1,632,930.63 1,844,132.60 - - 58,896,433.80 49,661,006.76

Net profit 252,450,931.85 277,391,279.04 12,142,865.18 10,939,123.48 1,148,061.76 3,138,437.90 287,932,608.11 276,269,531.92 (233,429,337.58) (232,967,716.49) 320,245,129.32 334,770,655.85

- 87 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIII) OTHER SIGNIFICANT EVENTS - continued

2. Segment reporting - continued

(2) Segment financial information - continued

Unit: RMB

Load and unload services Trailer and tugboat business Agency and other services Unappropriated items Inter-segment deduction Total

Jan.-Jun.

Jan.-Jun. 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016 Jan.-Jun. 2017 Jan.-Jun. 2016

Total segment assets 7,963,065,099.65 5,430,595,832.96 214,437,576.01 210,588,801.07 23,106,697.18 36,184,102.36 6,633,151,638.01 7,535,075,833.13 (8,049,339,462.32) (6,585,683,289.43) 6,784,421,548.53 6,626,761,280.09

Total assets in the financial

7,963,065,099.65 5,430,595,832.96 214,437,576.01 210,588,801.07 23,106,697.18 36,184,102.36 6,633,151,638.01 7,535,075,833.13 (8,049,339,462.32) (6,585,683,289.43) 6,784,421,548.53 6,626,761,280.09

statements

Total segment liabilities 2,334,819,894.52 1,470,340,168.48 116,970,014.74 114,510,739.19 12,669,458.57 26,199,615.99 170,616,779.95 1,764,787,576.27 (1,493,872,754.35) (2,052,120,486.34) 1,141,203,393.43 1,323,717,613.59

Total liabilities in the financial

2,334,819,894.52 1,470,340,168.48 116,970,014.74 114,510,739.19 12,669,458.57 26,199,615.99 170,616,779.95 1,764,787,576.27 (1,493,872,754.35) (2,052,120,486.34) 1,141,203,393.43 1,323,717,613.59

statements

Supplementary information

Depreciation 89,519,119.36 91,078,964.84 5,890,089.17 5,890,089.17 316,828.10 316,828.10 83,115.21 83,115.21 - - 95,809,151.84 97,368,997.32

Amortization 19,618,097.53 20,121,115.31 - 8,748.12 - - 157,175.70 142,659.36 - - 19,775,273.23 20,272,522.79

Interest income 14,654,057.22 1,173,650.03 212,306.96 210,552.90 6,467.63 403,115.28 21,265,871.78 (4,195,616.76) (31,952,107.51) 5,803,954.29 4,186,596.08 3,395,655.74

Interest expense 11,621,275.13 (5,924,339.39) - (65,254.86) - - 11,652,818.46 21,970,301.28 (13,429,185.26) 5,803,954.29 9,844,908.33 21,784,661.32

Investment income from

long-term equity investment - - - - - - - -

60,092,957.45 63,008,068.56 60,092,957.45 63,008,068.56

under equity method

Long-term equity investment

- - - - - - - -

under equity method 1,463,702,326.87 1,439,244,037.52 1,463,702,326.87 1,439,244,037.52

Non-current assets other than

long-term equity investment 4,311,287,038.27 4,303,834,271.18 117,493,640.22 120,159,617.69 84,470.81 16,188,638.70 307,839,267.10 180,875,139.97 (312,845,278.50) (162,765,586.89) 4,423,859,137.90 4,458,292,080.65

- 88 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIII) OTHER SIGNIFICANT EVENTS - continued

2. Segment reporting – continued

(3) Segment revenue from external transactions by source and non-current assets by geographical

location

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Revenue from external transactions with domestic customers 917,481,142.33 903,301,572.23

Revenue from external transactions with Hong Kong customers 12,127,356.58 1,508,080.01

Total 929,608,498.91 904,809,652.24

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Non-current assets sourced from Mainland of PRC 4,387,973,511.00 4,433,998,794.69

Non-current assets sourced from Hong Kong 4,093.43 6,850.61

Total 4,387,977,604.43 4,434,005,645.30

(4) Degree of reliance on major customers

The total operating income derived from the top five clients of the Group is RMB377,015,687.69 ,

occupying 40.56% of the Group's total operating income.

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS

1. Accounts receivable

(1) Disclosure of accounts receivable by categories

Unit: RMB

Closing balance Opening balance

Carrying amount balance Bad debt provision Carrying amount balance Bad debt provision

Proportion Proportion Proportion Proportion

Category Amount (%) Amount (%) Carrying value Amount (%) Amount (%) Carrying value

Accounts

receivable that are

individually

significant and for

- - - - - - - - - -

which bad debt

provision has

been assessed

individually

Accounts receivable for which bad debt provision has been assessed by credit risk portfolios

Portfolio 1 2,262,003.80 9.36 - - 2,262,003.80 63,999.00 0.43 - 63,999.00

-

Portfolio 2 21,899,519.44 90.64 - - 21,899,519.44 14,666,413.29 99.57 - - 14,666,413.29

Subtotal of

24,161,523.24 100.00 - - 24,161,523.24 14,730,412.29 100.00 - - 14,730,412.29

portfolios

Accounts

receivable that are

not individually

significant but for

- - - - - - - - - -

which bad debt

provision has

been assessed

individually

Total 24,161,523.24 100.00 - - 24,161,523.24 14,730,412.29 100.00 - - 14,730,412.29

- 89 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS -

continued

1. Accounts receivable - continued

(1) Disclosure of accounts receivable by categories - continued

Accounts receivable portfolios for which bad debt provision has been assessed using the aging

analysis approach:

Unit: RMB

Closing balance Opening balance

Carrying Bad debt Proportion Carrying amount Bad debt Proportion

Aging amount balance provision (%) Carrying value balance provision (%) Carrying value

Within 1 year 21,899,519.44 - - 21,899,519.44 14,666,413.29 - - 14,666,413.29

(2) Top five balances of accounts receivable classified by debtor:

Unit: RMB

Proportion of

the closing

Relationship balance to the Closing balance

with the total accounts of bad debt

Name of entity Company Closing balance receivable (%) provision

Customer F Customer 7,358,127.15 30.45 -

Customer G Customer 6,188,829.45 25.61 -

Customer H Customer 2,763,000.00 11.44 -

Customer I Customer 2,000,000.00 8.28 -

Customer J Customer 1,512,486.82 6.26 -

Total 19,822,443.42 82.04 -

2. Other receivables

(1) Disclosure of other receivables by categories

Unit: RMB

Closing balance Opening balance

Carrying amount balance Bad debt provision Carrying amount balance Bad debt provision

Proportion Proporti Proportion Proportion

Category Amount (%) Amount on (%) BCarrying value Amount (%) Amount (%) BCarrying value

Other receivables that are

individually significant and for

which bad debt provision has been

- - - - - - - - - -

assessed individually

Other receivables for which bad debt provision has been assessed by credit risk portfolios

Portfolio 1 562,507,733.83 99.70 - - 562,507,733.83 581,387,532.80 99.75 - - 581,387,532.80

Portfolio 2 1,664,768.65 0.30 383,456.60 23.03 1,281,312.05 1,455,758.02 0.25 391,186.82 26.87 1,064,571.20

Subtotal of portfolios 564,172,502.48 100.00 383,456.60 0.07 563,789,045.88 582,843,290.82 100.00 391,186.82 0.07 582,452,104.00

Other receivables that are not

individually significant but for

- - - - - - - - - -

which bad debt provision has been

assessed individually

Total 564,172,502.48 100.00 383,456.60 0.07 563,789,045.88 582,843,290.82 100.00 391,186.82 0.07 582,452,104.00

- 90 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS -

continued

2. Other receivables - continued

(1) Disclosure of other receivables by categories - continued

Other receivables portfolios for which bad debt provision has been assessed using the aging

analysis

Unit: RMB

Closing balance Opening balance

Carrying Bad debt Proportion Carrying Carrying Bad debt Proportion Carrying

Aging amount balance provision (%) value amount balance provision (%) value

Within 1 year 1,281,312.05 - - 1,281,312.05 1,034,396.62 149.26 0.01 1,034,247.36

More than 1 year but

- - - - 37,904.80 7,580.96 20.00 30,323.84

not exceeding 2 years

More than 2 years but

- - - - - - - -

not exceeding 3 years

More than 3 years 383,456.60 383,456.60 100.00 - 383,456.60 383,456.60 100.00 -

Total 1,664,768.65 383,456.60 23.03 1,281,312.05 1,455,758.02 391,186.82 26.87 1,064,571.20

(2) Disclosure of other receivables by nature

Unit: RMB

Item Closing balance Opening balance

Temporary payments 5,205,270.86 2,095,061.81

Deposits 479,634.90 306,791.32

Others 558,487,596.72 580,441,437.69

Including: amounts due from subsidiaries 552,166,847.60 580,057,981.09

Total 564,172,502.48 582,843,290.82

(3) Top five balances of other receivables classified by debtor:

Unit: RMB

Proportion of the

amount to the Closing balance

total accounts of bad debt

Name of entity Nature of the fund Amount Aging receivable (%) provision

Dongguan Chiwan Terminal Temporary payment due

305,375,000.00 Within one year 54.13 -

Company Limited. from subsidiaries

Dongguan Chiwan Wharf Temporary payment due

246,791,847.60 Within one year 43.74 -

Co., Ltd. from subsidiaries

Chiwan Wharf Holdings Temporary payment due More than three

2,850,941.50 0.51 -

(H.K.) Limited. from subsidiaries year

Temporary payment due

Nanshan Group 2,822,760.39 Within one year 0.50 -

from related parties

Temporary payment due

CCT 695,498.23 Within one year 0.12 -

from related parties

Total 558,536,047.72 99.00 -

- 91 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS - continued

3. Long-term equity investments

Unit: RMB

Changes

Reconciling

items from Closing

other Cash dividends or balance of

Investment income under comprehensive Other equity profits announced Provision for provision for

Investee Opening balance Increase Decrease equity method income movements of issuance impairment Others Closing balance impairment

I. Subsidiaries

Shenzhen Chiwan International Freight

Not

Agency 5,500,000.00 - - Not applicable Not applicable Not applicable - - 5,500,000.00 -

applicable

Company Limited

Shenzhen Chiwan Harbor Container Not

250,920,000.00 - - Not applicable Not applicable Not applicable - - 250,920,000.00 -

Company Limited applicable

Shenzhen Chiwan Transportation Not

7,000,000.00 - - Not applicable Not applicable Not applicable - - 7,000,000.00 -

Company Limited applicable

Not

Chiwan Wharf Holdings (H.K.) Limited 1,070,000.00 - - Not applicable Not applicable Not applicable - - 1,070,000.00 -

applicable

Shenzhen Chiwan Tugboat Company Not

24,000,000.00 - - Not applicable Not applicable Not applicable - - 24,000,000.00 -

Limited applicable

Chiwan Container Terminal Company Not

421,023,199.85 - - Not applicable Not applicable Not applicable - - 421,023,199.85 -

Limited applicable

Not

Dongguan Chiwan Wharf Company Limited 186,525,000.00 - - Not applicable Not applicable Not applicable - - 186,525,000.00 -

applicable

Dongguan Chiwan Terminal Company Not

175,000,000.00 - - Not applicable Not applicable Not applicable - - 175,000,000.00 -

Limited applicable

Subtotal 1,071,038,199.85 - - - 1,071,038,199.85 -

II. Associates -

CMHI 14,595,240.92 2,267,364.00 - - 16,862,604.92 -

CMBL 151,985,444.98 2,738,000.00 - - 154,723,444.98 -

Subtotal 166,580,685.90 5,005,364.00 - - 171,586,049.90 -

III. Joint ventures

China Overseas Harbor Affairs (Laizhou)

794,981,306.22 29,155,806.47 - (54,159,674.42) 769,977,438.27 -

Co., Ltd

Total 2,032,600,191.97 34,161,170.47 - (54,159,674.42) 2,012,601,688.02 -

- 92 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS -

continued

4. Operating income and operating costs

Unit: RMB

Jan.-Jun. 2017 Jan.-Jun. 2016

Item Income Cost Income Cost

Principal operating 103,342,484.62 61,542,231.02 90,048,025.87 64,585,052.56

Other operating 16,693,852.72 451,533.62 15,662,004.26 364,898.28

Total 120,036,337.34 61,993,764.64 105,710,030.13 64,949,950.84

5. Investment income

Details of investment income

Unit: RMB

Item Jan.-Jun. 2017 Jan.-Jun. 2016

Income from long-term equity investments under equity method 34,161,170.47 42,745,478.52

Investment income on available-for-sale financial assets, etc. 9,417,000.00 6,292,187.85

Total 43,578,170.47 49,037,666.37

- 93 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS -

continued

6. Related party transactions

(1) Provision and receipt of services

Unit: RMB

Pricing and decision-

making procedures of

Content of related party related party

transaction transactions Jan.-Jun. 2017 Jan.-Jun. 2016

Receipt of services :

Chiwan Shipping (Hong Kong) Ltd Agency service Negotiation 461,799.81 940,321.59

Xuqin Landscape engineering Negotiation 416,694.34 179,068.96

Property management

Chiwan Property Negotiation 175,675.19 148,751.65

service

Haiqin Engineering Engineering Management Negotiation 145,848.28 138,578.13

China Merchants Holdings (International) Information

Technical service Negotiation 63,584.93 74,339.65

Technology Company Ltd

Shenzhen Chiwan Tugboat Company Limited Tugboat services Negotiation 12,166.04 13,766.04

Shenzhen Chiwan International Freight Agency

Agency service Negotiation 13,007.98 5,368.30

Company Limited

Haixing Load and unload service Negotiation 47,518.00 -

Total 1,336,294.57 1,500,194.32

Rendering of services:

Dongguan Chiwan Wharf Company Limited Labor dispatch service Negotiation 5,189,549.19 11,552,504.65

China Overseas Harbour Affairs (Laizhou) Co., Ltd Labor dispatch service Negotiation - 736,553.60

SSMSA Load and unload service Negotiation 24,659.43 125,799.71

Shipping Agency Berthage fee , etc, Negotiation - 76,144.33

Ocean Shipping Tally Load and unload service Negotiation - 32,233.58

Ocean Shipping Agency Load and unload service Negotiation - 18,736.79

Dongguan Chiwan Terminal Company Limited Labor dispatch service Negotiation 3,953,940.28 -

COFCO & CM (Shenzhen) Grain Electronic Trading Center Load and unload service Negotiation 627,197.62 -

Total 9,795,346.52 12,541,972.66

- 94 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS -

continued

6. Related party transactions - continued

(2) Leases with related parties

The Group as the lessee:

Unit: RMB

Lease payment recognised in Lease payment recognised in

Name of lessor Type of leased assets the current year the previous year

Land, Office and packing

Nanshan Group 4,165,980.04 3,764,963.47

yard

Chiwan Base Office 772,310.94 786,661.42

Malai Warehouse Office 2,104,514.22 1,622,229.74

SCT Crane - 360,000.00

Total 7,042,805.20 6,533,854.63

7. Amounts due from/to related parties

Unit: RMB

Item Related parties Closing balance Opening balance

China Merchants Bank 25,771,062.09 19,265,421.23

Cash and bank

China Development Finance Co., Ltd. 205,769.88 1,211,887.57

balances

Total 25,976,831.97 20,477,308.80

Accounts SSMSA - 44,129.00

receivable

Shipping Agency - 19,870.00

Total - 63,999.00

Other receivables Dongguan Chiwan Terminal Company Limited 305,375,000.00 361,632,988.72

Dongguan Chiwan Wharf Company Limited 246,791,847.60 214,500,000.00

Chiwan Wharf Holdings (H.K.) Limited 2,850,941.50 2,851,360.05

Nanshan Group 2,823,660.39 1,022,760.39

Shenzhen Chiwan Tugboat Company Limited 94,268.78 -

Chiwan Base 135,621.91 135,621.91

China Merchants Shangzhi 58,766.40 58,766.40

Chiwan Container Terminal Company Limited 695,498.23 725,678.44

CHCC 296,575.90 309,683.43

Chiwan Property 150.00 150.00

Hiwin 38,270.45 38,270.45

Total 559,160,601.16 581,275,279.79

- 95 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS -

continued

7. Amounts due from/to related parties - continued

Item Related parties Closing balance Opening balance

Long-term

Chiwan Wharf Holdings (H.K.) Limited 11,004,284.75 11,004,284.75

receivables

Accounts Nanshan Group 4,238,274.40 2,906,947.14

payable

Xuqin 702,412.35 785,059.00

Chiwan Shipping (Hong Kong) Ltd 354,680.93 -

Total 5,295,367.68 3,692,006.14

Other payables Shenzhen Chiwan Harbour Container Company Limited 127,229,139.72 243,733,114.96

Chiwan Container Terminal Company Limited 73,876,018.86 9,697,899.00

Shenzhen Chiwan Transportation Company Limited 37,801,078.98 46,897,834.66

Dongguan Chiwan Wharf Company Limited 13,567,675.68 13,260,132.40

Shenzhen Chiwan Tugboat Company Limited 20,247,549.59 24,912,752.12

Dongguan Chiwan Terminal Company Limited 15,370,363.68 10,133,892.96

Shenzhen Chiwan International Freight Agency

1,006,117.10 975,053.00

Company Limited

Chiwan Shipping (Hong Kong) Ltd 160,677.46 1,183,964.01

Nanshan Group 59,845.95 58,539.14

China Merchants Shangzhi 352,598.40 -

Xuqin 35,741.00 10,000.00

China Merchants Holdings (International) Information

35,400.00 6,400.00

Technology Company Ltd.

Chiwan Property 19,321.90 -

Haiqin Engineering - 389,509.47

Total 289,761,528.32 351,259,091.72

Long-term

Chiwan Wharf Holdings (H.K.) Limited 151,378,000.00 116,662,000.00

payables

Interests payable Shenzhen Chiwan Transportation Company Limited 131,478.11 1,500,827.59

Shenzhen Chiwan Tugboat Company Limited 181,693.54 97,332.08

Shenzhen Chiwan Harbour Container Company Limited 208,854.27 1,492,533.76

Chiwan Container Terminal Company Limited 159,250.00 -

Total 681,275.92 3,090,693.43

Note: The Company collectively manages and coordinates the use of the capital within the Group.

The subsidiaries deposit their funds with the Company, and apply for fund when needed.

The Company collects fund usage expenses based on the actual financing costs incurred.

- 96 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017

(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY’S FINANCIAL STATEMENTS -

continued

8. Supplementary information to the cash flow statement

Unit: RMB

Supplementary information Jan.-Jun. 2017 Jan.-Jun. 2016

1. Reconciliation of net profit to cash flows from operating

activities:

Net profits 73,859,979.29 51,196,211.68

Add: Provision for impairment losses of assets (7,730.22) -

Depreciation of fixed assets 4,996,839.58 6,151,059.41

Depreciation and amortization of investment property 241,688.10 289,762.32

Amortization of intangible assets 1,467,600.87 1,675,610.86

Amortization of long-term prepaid expenses 89,810.34 89,810.34

Losses(Profits) on disposal of fixed assets, intangible assets

(81,245.01) 60,987.36

and other long-term assets

Financial expenses 9,366,137.76 22,414,459.22

Loss (Gains) arising from investments (43,578,170.47) (49,037,666.37)

Decrease (Increase) in deferred tax assets - -

Decrease(Increase) in inventories 22,917.22 (35,787.10)

Decrease (Increase) in operating receivables 9,406,947.17 127,664,188.41

Increase (Decrease) in operating payables (72,146,418.49) (49,194,021.19)

Net cash flows from operating activities (16,361,643.86) 111,274,614.94

2. Net changes in cash and cash equivalents:

Closing balance of cash 58,389,908.02 190,393,031.45

Less: Opening balance of cash 97,401,657.09 331,615,767.60

Net increase (decrease) in cash (39,011,749.07) (141,222,736.15)

- 97 -

SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

SUPPLEMENTARY INFORMATION TO THE CASH FLOW STATEMENT

FOR THE YEAR ENDED 30 JUNE 2017

1. BREAKDOWN OF EXTRAORDINARY GAINS AND LOSSES

Unit: RMB

Item Amounts Description

Profit or loss on disposal of non-current assets (448,433.95)

Tax refunds or reductions with ultra vires approval or without official

-

approval documents

Government grants recognized in profit or loss (except for grants that are closely

related to the Company's business and are in amounts and quantities fixed in 498,801.18

accordance with the national standard)

Money lending income earned from non-financial institutions in profit or loss -

The excess of attributable fair value of identifiable net assets over the consideration

-

paid for subsidiaries, associates and joint ventures

Profit or loss on exchange of non-monetary assets -

Profit or loss on entrusted investments or assets management -

Provision of impairment losses for each asset due to force majeure, e.g. acts of God -

Profit or loss on debt restructuring -

Business restructuring expenses, e.g., expenditure for layoff of employees,

-

integration expenses, etc.

Profit or loss relating to the unfair portion in transactions with unfair

-

transaction price

Net profit or loss of subsidiaries recognized as a result of business combination of

enterprises under common control from the beginning of the period up -

to the business combination date

Profit or loss arising from contingencies other than those related to normal operating

-

business

Profit or loss on changes in the fair value of financial assets and financial liabilities

held for trading and investment income on disposal of held-for-trading financial

-

assets, held-for-trading financial liabilities and available-for-sale financial assets,

other than the effective hedging activities relating to normal operating business

Reversal of provision for accounts receivable that are tested for impairment

-

losses individually

Profit or loss on entrusted loans -

Profit or loss on changes in the fair value of investment properties that are

-

subsequently measured using the fair value model

Effects on profit or loss of one-off adjustment to profit or loss for the period

-

according to the requirements by tax laws and accounting laws and regulations

Custodian fees earned from entrusted operation -

Other non-operating income or expenses other than above 1,614,224.70

Other profit or loss that meets the definition of non-recurring profit or loss -

Tax effects (334,195.42)

Effects of minority interest (after tax) (467,611.90)

Total 862,784.61

2. RETURN ON NET ASSETS AND EARNINGS PER SHARE ("EPS")

The return on net assets and EPS have been prepared by Shenzhen Chiwan Wharf Co., Ltd in accordance

with Information Disclosure and Presentation Rules for Companies Making Public Offering No. 9 -

Calculation and Disclosure of Return on Net Assets and Earnings per Share (Revised in 2010) issued by

China Securities Regulatory Commission.

Unit: RMB

Weighted average return on net EPS

Profits incurred in the current period assets (%) Basic EPS Diluted EPS

Net profit for the current period attributable

to ordinary shareholders

5.76 0.429 0.429

Net profit attributable to ordinary shareholders

after deducting extraordinary gains and 5.74 0.427 0.427

losses

查看公告原文

微信
扫描二维码
关注
证券之星微信
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-