AI assistant
BOE TECHNOLOGY GROUP CO., LTD — Annual Report 2003
Apr 27, 2004
53782_rns_2004-04-27_2074b664-f79e-4e6c-98b4-978d0e584b01.PDF
Annual Report
Open in viewerOpens in your device viewer

BOE TECHNOLOGY GROUP CO., LTD. SUMMARY OF ANNUAL REPORT 2003 (Overseas Version)
§1. Important Notes
1.1 Board of Directors of BOE TECHNOLOGY GROUP CO., LTD. (hereinafter referred to as the Company) and its members individually and collectively accept responsibility for the correctness, accuracy and completeness of the contents of this report and confirm that there are no material omissions nor errors which would render any statement misleading. The summary of annual report 2003 is abstracted from the annual report; the investors are suggested to read the full text of annual report to understand more details. If there is any different meaning between those two language, please abide the original Chinese meaning.
1.2 No director stated that they couldn't ensure the correctness, accuracy and completeness of the contents of the Annual Report or have objection for this report.
1.3 Director of the Company, Mr. Xuan Jiansheng, Zhao Caiyong, Wang Hui and Xie Zhi Hua were absent from the Board meeting, Xuan Jiansheng and Zhao Caiyong entrusted Director Mr. Chen Yanshun and Jiang Yukun in writing to exercised the voting right on their behalf.
1.4 PricewaterhouseCoopers Zhongtian Certified Public Accountants issued an unqualified Auditors' Report for the Company.
1.5 Chairman of the Board and concurrently CEO Mr. Wang Dongsheng, President and concurrently COO Mr. Liang Xinqing, CFO Mr. Wang Yanjun, and Vice CFO and concurrently Secretary of Planning & Financial Dept. Ms. Sun Yun hereby confirm that the Financial Report enclosed the Annual Report is true and complete.
§2. Company Profile
| Short form of the stock | BOE– A,BOE– B |
|---|---|
| Stock code | 000725, 200725 |
| Listed stock exchange | Shenzhen Stock Exchange |
| Registered address and office address | No. 10, Jiuxianqiao Road, Chaoyang District, Beijing |
| Post code | 100016 |
| Internet web site of the Company | http://www.boe.com.cn |
| E-mail of the Company | [email protected] |
2.1 Basic information
2.2 Contact person and method
| Secretary of the Board ofDirectors | Representative in charge ofSecurities Affairs | |
|---|---|---|
| Name | Zhong Huifeng |
| Contact address | No.10,JiuxianqiaoRoad, |
|---|---|
| Chaoyang District, Beijing | |
| Telephone | 010-64366264 |
| Fax | 010-64366264 |
| [email protected] |
§3. Summary of Accounting Data and Financial Indexes
| 3.1 Major accounting data | Unit: In RMB'000 |
|---|---|
| Profit before tax: | 519,332 |
| Net profit | 411,234 |
| Sales gross profit | 1,727,377 |
| Income from other business | 39,745 |
| Operation income | 665,837 |
| Net cash inflow | 709,206 |
| Balance of cash and its equivalence in the year end | 2,051,459 |
3.2 Major financial indexes (Unit: RMB.000)
| 2001 | ||||
|---|---|---|---|---|
| 指标项目 | 2003 | 2002 | Before | After |
| adjustment | adjustment | |||
| Sales | 11,180,106 | 4,782,587 | 2,669,543 | 2,683,798 |
| Net profit | 411,234 | 79,000 | 22,817 | 22,817 |
| Total assets | 12,040,450 | 6,779,294 | 4,034,811 | 4,034,811 |
| Shareholder's | 2,569,080 | |||
| rights | 2,176,390 | 2,113,010 | 2,113,010 | |
| Unit RMB | ||||
| Income per share | 0.62 | 0.12 | 0.04 | 0.04 |
| Net asset per share | 3.90 | 3.96 | 3.84 | 3.84 |
| Net cash flow per | 1.08 | |||
| share from | 0.35 | 0.78 | 0.78 | |
| operations | ||||
| The ratio of net | 16% | 3.63% | 1.08% | 1.08% |
| assets (%) |
3.3 Difference of net profit as audited by Chinese Accounting Standard (CAS) and
International Accounting Standard (IAS) Applicable Inapplicable
Unit: In RMB'000
| National accounting system | International accounting system | ||
|---|---|---|---|
| Net profit | 403,185.3 | 411,234.0 | |
| Net asset | Net profit | ||
| Balance as reported under Accounting System | |||
| for Enterprise Business | 2,570,869 | 403,185 | |
| Adjustment based on IFRS and other: | |||
| - Difference in term of amortization of goodwill | 4,001 | 1,333 | |
| Explanation | - Reckoning rewards and welfares of the employee | ||
| on difference | into administrative expenses | 828 | |
| - Government subsidy | 3,014 | 1,987 | |
| - Capitalization of R&D expenses | 8,676 | 8,676 | |
| - Difference in negative goodwill when acquire the | |||
| equity of subsidies | 2,171 | ||
| - others | 1,279 | 453 | |
| Balance after adjustment under IAS | 2,569,080 | 411,234 |
3.4 Changes in shareholders' equity in the report period (Unit: RMB'000)
| Ordinary | Premium | Total | ||||
|---|---|---|---|---|---|---|
| Items | share | share capital | Other reserve | Retained profit | ||
| Jan. 1, 2003 | 549,554 | 1,150,895 | 280,767 | 195,174 | 2,176,390 | |
| Transferring capital | ||||||
| reserve into share capital | 109911 | -109911 | - | |||
| Profit as of this year | - | - | - | 411234 | 411234 | |
| Translation difference | - | - | -18,554 | - | -18544 | |
| Public reserve | - | - | 160,943 | -160,943 | ||
| Dec. 31, 2003 | 659,465 | 1,040984 | 423,166 | 445,465 | 2569080 |
§4. Changes in Share Capital and Particulars about Shareholders
4.1 Statement of change in share capital (Unit: share)
| Increase / decrease in this time(+, -) | |||||
|---|---|---|---|---|---|
| Before thechange | Transferringcapital reserveSub-totalinto share | After thechange | |||
| I. Unlisted Shares | |||||
| 1. Sponsors' shares | 328,029,000 | 65,605,800 | 65,605,800 | 393,634,800 | |
| Including: State-owned share | 328,029,000 | 65,605,800 | 65,605,800 | 393,634,800 | |
| Domestic legal person's shares | 0 | 0 | |||
| Foreign legal person's shares | 0 | 0 |
| Others | 0 | 0 | ||
|---|---|---|---|---|
| 2. Raised legal person's shares | 3,575,000 | 715,000 | 715,000 | 4,290,000 |
| 3. Inner employees' shares | 8,450,000 | 1,690,000 | 1,690,000 | 10,140,000 |
| 4. Preference shares or others | 0 | 0 | ||
| Total unlisted shares | 340,054,000 | 68,010,800 | 68,010,800 | 408,064,800 |
| II. Listed Shares | ||||
| 1. RMB ordinary shares | 60,000,000 | 12,000,000 | 12,000,000 | 72,000,000 |
| 2. Domestically listed foreign | 149,500,000 | 29,900,000 | 29,900,000 | 179,400,000 |
| shares | ||||
| 3.Overseaslistedforeign | 0 | 0 | ||
| shares | ||||
| 4. Others | 0 | 0 | ||
| Total listed shares | 209,500,000 | 41,900,000 | 41,900,000 | 251,400,000 |
| III. Total shares | 549,554,000 | 109,910,800 | 109,910,800 | 659,464,800 |
4.2 Statement of shares held by the top ten shareholders and the top ten shareholders of circulation share
| Total number of shareholders at the end of report period | 51,815 | |||||
|---|---|---|---|---|---|---|
| Particulars about shares held by the top ten shareholders | ||||||
| Full name of Shareholders | Increase /decrease inthe reportyear (share) | Holdingshares atthe year-end(share) | Proportion(%) | Type of shares(Circulating/Non-circulating) | Number ofsharepledged/frozen(share) | Nature ofshareholders(State-ownedshareholder/foreignshareholder) |
| Beijing BOE Investment & Development | 58,411,800 | 350,470,800 | 53.14 | Non-circulating | Unknown | State-owned |
| Co., Ltd. | shareholder | |||||
| Beijing Dongdian Industrial DevelopmentCompany | 6,674,000 | 40,044,000 | 6.07 | Non-circulating | Unknown | State-ownedshareholder |
| Beijing Yixin Microdisplay Technology | 715,000 | 4,290,000 | 0.65 | Non-circulating | Unknown | Legal person |
| Development Center | shareholder | |||||
| FF GREATER CHINA FD GT1 24037 | Unknown | 3,499,940 | 0.53 | Circulating | Unknown | Foreignshareholder |
| Beijing CRT General Plant | 520,000 | 3,120,000 | 0.47 | Non-circulating | Unknown | State-ownedshareholder |
| Yu Long Securities Investment Funds | Unknown | 2,581,395 | 0.39 | Circulating | Unknown | |
| ABUDHABIINVESTMENTAUTHORITY | Unknown | 2,483,000 | 0.38 | Circulating | Unknown | Foreignshareholder |
| BEST RELIANCE INVESTMENTS LTD | Unknown | 2,040,400 | 0.31 | Circulating | Unknown | Foreignshareholder |
| DZBKINTLSAA/CUNIONINVESTMENT LUX SA S/A UNIEMFERNOST | Unknown | 2,000,000 | 0.30 | Circulating | Unknown | Foreignshareholder |
| NBP/FRUCTILUX SICAV | Unknown | 1,999,730 | 0.30 | Circulating | Unknown | Foreign |
|---|---|---|---|---|---|---|
| shareholder | ||||||
| Explanation on associated relationship | The actual controller of Beijing BOE Investment & Development Co., Ltd., Beijing | |||||
| among the top ten shareholders or | Dongdian Industrial Development Company and Beijing CRT General Plant is | |||||
| consistent action | Beijing Electronics Holding Co., Ltd For other shareholders, the Company is | |||||
| unknown whether there exists associated relationship. |
| Particulars about shares held by the top ten shareholders of circulation share | ||||||
|---|---|---|---|---|---|---|
| Name of shareholder (full name) | Number of circulation shares | Type (A-share, B-share, | ||||
| held at the year-end (share) | H-share and other) | |||||
| FF GREATER CHINA FD GT1 24037 | 3,499,940 | B-share | ||||
| YU LONG SECURITIES INVESTMENT | 2,581,395 | A-share | ||||
| FUNDS | ||||||
| ABUDHABIINVESTMENT | 2,483,000 | B-share | ||||
| AUTHORITY | ||||||
| BEST RELIANCE INVESTMENTS LTD | 2,040,400 | B-share | ||||
| DZBKINTLSAA/CUNION | 2,000,000 | B-share | ||||
| INVESTMENT LUX SA S/A UNIEM | ||||||
| FERNOST | ||||||
| NBP/FRUCTILUX SICAV | 1,999,730 | B-share | ||||
| CHINA SOUTHERN (HK) CO., LTD. | 1,900,000 | B-share | ||||
| TOYOSECURITIESASIA | 1,664,580 | B-share | ||||
| LIMITED-A/C CLIENT. | ||||||
| SHANGHAI (HONG KONG) WANGUO | 1,654,854 | B-share | ||||
| SECURITIES | ||||||
| JF REATER CHINA ABSOLUTE FUND | 1,599,985 | B-share | ||||
| Explanationonassociated | TheCompanyisunknown | whetherthereexistsassociated | ||||
| relationshipamongthetopten | relationship or consistent action. | |||||
| shareholderscirculationshareor | ||||||
| consistent action |
4.3 Particulars about controlling shareholders and actual controller of the Company
4.3.1 Particulars about change in controlling shareholders and actual controller of the Company
Applicable Inapplicable 4.3.2 Introduction of especial situation for controlling shareholder and other actual controller
Beijing BOE Investment & Development Co., Ltd. holds 53.15% of the Company's total shares, therefore is the virtual controlling shareholder of the Company; Beijing Electronics Holding Co., Ltd. holds 56.25% of the total shares of Beijing BOE Investment & Development Co. Ltd. and therefore is the virtual controller of the Company. Beijing Electronics Holding Co., Ltd. is a state-owned holding company under Beijing Municipal Government and is authorized to operate state-owned assets. Beijing BOE Investment & Development Co., Ltd.
Legal Representative: Wang Dongsheng Date of Foundation: Oct.15, 1956 Location: No.10 Jiuxianqiao Road,Chaoyang District, Beijing Registered Capital: RMB 680.982 million Business Scope: project investment, manufacture and design of electronic products, communications equipment, computer software & hardware, paper products, industrial gasses, mould and matrix, steam; acquisition and sales of mechanical and electrical equipment, metal products, computer software and hardware and supporting equipment, construction material, general merchandise; technical development, technical consultation, technical service and transfer, undertaking exhibitions and sales Beijing Electronics Holding Co., Ltd. Legal Representative: Bao Yutong Date of Foundation: April 8, 1997 Location: No.12 Jiuxianqiao Road, Chaoyang District, Beijing Registered Capital: RMB 1307.37 million Type: Limited Liability Company (owned and funded solely by the state) Business scope: operation and management of state-owned assets within authorization; Communications equipments, audio & visual products for broadcasting and television; computer and its supporting equipments and the applied products; electronic raw material and components; home electric appliances and electronic products; electronic surveying instruments and meters; mechanical and electric equipments; electronic transportation products and investment in business fields other than electronics and its management; development of real estate, lease and sales of commodity apartments; property management.
§5. Particulars About Directors, Supervisors and Senior Executives
5.1 Particulars about changes in shares held by directors, supervisors and senior executives
| Shares held | Shares held | Reason for change | |||||
|---|---|---|---|---|---|---|---|
| Name | Title | Gender | Age | Office term | at the | at the | |
| year-begin | year-end | ||||||
| Wang Dongsheng | Chairman of the Board, | Male | 46 | June 2001-June 2004 | 6500 | 7800 | 2002profitdistribution: |
| Chairman of the Executive | transferring capital reserve | ||||||
| Committee, CEO | into share capital at the rate | ||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Jiang Yukun | Vice Chairman of the Board | Male | 50 | June 2001-June 2004 | 3900 | 4680 | 2002profitdistribution: |
| transferring capital reserve | |||||||
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Liang Xinqing | Executive Director, President | Male | 51 | June 2001-June 2004 | 2600 | 3120 | 2002profitdistribution: |
| and COO | transferring capital reserve | ||||||
|---|---|---|---|---|---|---|---|
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Cui Bingdou | Executive Director, Executive | Male | 54 | Oct. 2003- June 2004 | 0 | 0 | |
| Vice-President | |||||||
| Chen Yanshun | Executive Director, Senior | Male | 38 | June 2001-June 2004 | 0 | 0 | |
| Vice-President | |||||||
| Sun Jiping | Executive Director, Senior | Male | 45 | June 2001-June 2004 | 0 | 0 | |
| Vice-President | |||||||
| Zhao Caiyong | Director | Male | 56 | June 2001-June 2004 | 6500 | 7800 | 2002profitdistribution: |
| transferring capital reserve | |||||||
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Wang Hui | Director | Male | 48 | June 2001-June 2004 | 0 | 0 | |
| Tai Zhonghe | Independent Director | Male | 53 | June 2001-June 2004 | 0 | 0 | |
| Xie Zhihua | Independent Director | Male | 44 | May 2002- June 2004 | 0 | 0 | |
| Zhang Baizhe | Independent Director | Male | 60 | Oct. 2003- June 2004 | 0 | 0 | |
| Li Zhaojie | Independent Director | Male | 48 | Oct. 2003- June 2004 | 0 | 0 | |
| Wang Aizhen | Convener of the Supervisory | Female | 54 | June 2001-June 2004 | 1300 | 1560 | 2002profitdistribution: |
| Committee | transferring capital reserve | ||||||
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Mu Chengyuan | Supervisor | Male | 36 | Sep. 2001-June 2004 | 650 | 780 | 2002profitdistribution: |
| transferring capital reserve | |||||||
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Yang Anle | Supervisor | Male | 33 | June 2001-June 2004 | 0 | 0 | |
| Xu Yan | Employee Supervisor | Female | 52 | June 2001-June 2004 | 3900 | 4680 | 2002profitdistribution: |
| transferring capital reserve | |||||||
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Cao Hong | Employee Supervisor | Male | 49 | Aug. 2003- June 2004 | 1300 | 1560 | 2002profitdistribution: |
| transferring capital reserve | |||||||
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Song Ying | Senior Vice-President | Female | 46 | June 2001-June 2004 | 6500 | 7800 | 2002profitdistribution: |
| transferring capital reserve | |||||||
| into share capital at the rate |
| of 2 shares for every 10 | |||||||
|---|---|---|---|---|---|---|---|
| shares | |||||||
| Ren Jianchang | Senior Vice-President | Male | 57 | June 2001-June 2004 | 0 | 0 | |
| Han Guojian | Vice-President | Male | 50 | June 2001-June 2004 | 2600 | 3120 | 2002profitdistribution: |
| transferring capital reserve | |||||||
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Liu Xiaodong | Vice-President | Male | 39 | Apr. 2003- June 2004 | 0 | 0 | |
| Wang Jiaheng | Vice-President | Male | 35 | June 2001-June 2004 | 0 | 0 | |
| Wang Yanjun | Chief Financial Officer | Male | 34 | June 2001-June 2004 | 2600 | 3120 | 2002profitdistribution: |
| transferring capital reserve | |||||||
| into share capital at the rate | |||||||
| of 2 shares for every 10 | |||||||
| shares | |||||||
| Zhang Peng | Chief Tech. Supervisor | Male | 39 | June 2001-June 2004 | 0 | 0 | |
| Zhong Huifeng | Secretary of the Board | Male | 33 | Apr. 2002- June 2004 | 0 | 0 |
5.2 Particulars about directors and supervisors holding the post in Shareholding Company
Applicable Inapplicable
| Name | Name of ShareholdingCompany | Title in ShareholdingCompany | Office term | Drawing the paymentfrom the ShareholdingCompany (Yes / No) |
|---|---|---|---|---|
| Jinag Yukun | Beijing BOE Investment &Development Co., Ltd. | Director, President andSecretary of the PartyCommittee | 2004.1-2007.1 | Yes |
| Zhao Caiyong | Beijing BOE Investment &Development Co., Ltd. | Director, StandingVice-President and ChiefAccountants | 2004.1-2007.1 | Yes |
| BeijingDongdianIndustrialDevelopment Company | General Manager | No | ||
| Wang Aizhen | Beijing BOE Investment &Development Co., Ltd. | Supervisor, Vice Secretary ofthe Party Committee,Secretary of DisciplineCommission andChairwoman of Labor Union | 2004.1-2007.1 | Yes |
| Mu Chengyuan | Beijing BOE Investment &Development Co., Ltd. | Secretary of the Board andVice-President | 2004.1-2007.1 | Yes |
| Beijing BOE Investment &Development Co., Ltd. | Manager of Planning andFinancial Department | Yes | ||
| Yang Anle | BeijingDongdianIndustrialDevelopment Company | Chief Accountant | 2004.1-2007.1 | No |
| Total annual payment | RMB 6.135 million |
|---|---|
| Total annual payment of the top three directors | RMB 3.121 million |
| drawing the highestpayment | |
| Total annual payment of the top three senior | RMB 3.121 million |
| executives drawing the highestpayment | |
| Allowance of independent director | Mr. Tai Zhonghe: US$ 10,000 per yearMr. Xie Zhihua: |
| RMB 50,000 per yearMr. Zhang Baizhe& Mr. Li | |
| Zhaojie: RMB 12,500 per quarter | |
| Other treatment of independent directors | N/S |
| Name of directors and supervisors receiving no | Jiang yukun, Zhao yongcai, Wang Hui, Wang aizhen, Mu |
| payment or allowance from the Company | chengyuan, Yang anle |
| Payment (RMD) | Number of persons |
| More than 200 thousand | 12 |
| 100 thousand to 200 thousand | 2 |
| Less than 100 thousand | 1 |
5.3 Particulars about the annual payment of directors, supervisors and senior executives
§6. Report of the Board of Directors
6.1 Discussion and analysis to the whole operation in the report period
In the report period, the Company firmly carried out the work policy of "Changing those impossible into possible and creating strong points of individual, department and company", on the one hand, overcoming the influence of SARS epidemic, fully pushing the industrial development in all causes especially in TFT-LCD cause by catching market chance and gaining relatively good operating achievements; on the other hand, constructing and accomplishing the flat display industrial structure with TFT-LCD cause as the core so as to found a foundation for the future development of the Company. In the report period, the Company realized income from main operations amounting to RMB 11180 million, an increase of 133.77% over the same period of last year, and realized net profit amounting to RMB 411 million, an increase of 420.25% over the same period of last year.
6.2 Statement of main operations classified according to industries or products
| Unit: RMB'000 | ||||||
|---|---|---|---|---|---|---|
| Classified according | Income from | Cost of main | Gross | Increase/decrea | Increase/decr | Increase/decrea |
| to industries or | main | operations | profit | se in income from | ease in cost of | se in gross |
| products | operations | (RMB) | ratio | main operations | main | profit ratio |
| (RMB) | (%) | over the last | operations | over the last | ||
| year (%) | over the last | year (%) | ||||
| year (%) | ||||||
| Business of monitor | ||||||
| terminal products | 3,145,925 | 2,948,751 | 6.27% | 20.89% | 21.09% | -2.49% |
| Business of display | ||||||
|---|---|---|---|---|---|---|
| devices –Thin film | 5,673,909 | 4,561,763 | 19.61% | |||
| transistor liquid | ||||||
| Businessof | ||||||
| small-sized | 2,006,577 | 1,713,599 | 14.61% | 15.42% | 24.22% | -29.25% |
| display device | ||||||
| Other businesses | 514,365 | 389,841 | 24.21% | 13.33% | 13.19% | 0.37% |
| Others | -160,670 | -161,225 | ||||
| Counteraction | 11,180,106 | 9,452,729 | 15.46% | 133.77% | 128.14% | 16.33% |
| Sum | 3,145,925 | 2,948,751 | 6.27% | 20.89% | 21.09% | -2.49% |
6.3 Particulars about main operations classified according to areas
| Unit: RMB'000 | ||||||
|---|---|---|---|---|---|---|
| Sales | Total asset | Expense | ||||
| 2003 | 2002 | 2003 | 2002 | 2003 | 2002 | |
| China main | ||||||
| land | 4,819,366 | 2,089,709 | 6,082,407 | 5,625,647 | 331,327 | 709,568 |
| Korea | 1,475,971 | 506,144 | 5,282,140 | 893,756 | 3,286,213 | 30,045 |
| Taiwan | 1,049,462 | - | 349,625 | - | 902 | - |
| US | 952,761 | 691,978 | 43,676 | 22,348 | - | - |
| Germany | 848,566 | 545,950 | 116,014 | 237,543 | - | - |
| Other EU | ||||||
| countries | 498,578 | 682,676 | - | - | - | - |
| Other | ||||||
| countries | ||||||
| in Asia | 337,536 | 129,832 | 166,588 | - | 458 | - |
| Other | ||||||
| countries | 1,197,866 | 136,298 | - | - | - | - |
| 11,180,106 | 4,782,587 | 12,040,450 | 6,779,294 | 3,618,900 | 739,613 |
6.4 Particulars about the customers of purchase and sales
| Unit: RMB'0000 | |||
|---|---|---|---|
| Total amount of purchase | 368,656.00 | Proportioninthetotal | 39.00% |
| of the top five suppliers | amount of purchase | ||
| Total amount of sales of the | 357,763.00 | Proportioninthetotal | 32.00% |
| top five sales customers | amount of sales |
6.5 Operation of share-holding companies (applicable to the situation where investment earnings takes over 10% of its net profit)
Applicable Inapplicable
| Name of share-holding companyBeijing·Matsushita Color CRT Co., Ltd. |
|---|
| ------------------------------------------------------------------------- |
| Investment earnings contributed in the period | 8,862.00 | |
|---|---|---|
| Proportion in net profit of the listed company | 21.98% | |
| Shareholding company | Business scope | Production of CRT used in color TVs and CDT used incolor monitors, sales of self-produced products andprovision of after service |
| Net profit | 29,539.00 |
6.6 Explanation on reasons of material changes in main operations and its structure Applicable Inapplicable
Since the Company entered into the field of TFT-LCD business in Jan. 2003, the business volume of TFT-LCD business reached over 50% in main operations of the Company. BOE-Hydis Technology Co., Ltd., a subsidiary in Korea, was listed into the consolidated scope of the Company.
6.7 Explanation on reasons of material changes in profitability capability of main operations (gross profit ratio) than that in the last year
Applicable Inapplicable
6.8 Analysis to reasons of material changes in operating results and profit structure compared with the previous year
Applicable Inapplicable
Since the Company entered into the field of TFT-LCD business in Jan. 2003, the business volume of TFT-LCD business reached over 50% in main operations of the Company. BOE-Hydis Technology Co., Ltd., a subsidiary in Korea, was listed into the consolidated scope of the Company.
Analysis to reasons of material changes in the whole financial position than that in the last year
Applicable Inapplicable
6.9 Explanation on the past, current and future important effects of the material changes in production and operation environment, macro-policies and regulations on the Company's financial position and operating results
Applicable Inapplicable
- 6.10 Completion of the profit estimation
- Applicable Inapplicable
- 6.11 Completion of the business plan Applicable Inapplicable
6.12 Application of the raised proceeds Applicable Inapplicable
Unit: RMB'0000
| Totalamountofraised | Total amount | Total amount of raised |
|---|---|---|
| proceeds | ofraised | proceedsused |
| proceeds usedaccumulatively | ||||||
|---|---|---|---|---|---|---|
| in the report | ||||||
| year | ||||||
| Committed projects | Planned | Change | Actual | Accrued amount of | Compliance with | |
| amount of | projects or not | amount of | earnings | planned progress and | ||
| input | input | estimated earnings or | ||||
| not | ||||||
| Innovationprojectin | No | No | ||||
| developmenttechnologyof | ||||||
| municipal traffic "All-in-one | 10,000.00 | 7,511.00 | -836.00 | |||
| Card" system in Beijing | ||||||
| Brand access cause operating | No | Yes | ||||
| project | 11,200.00 | 9,345.00 | ||||
| PurchaseofTFT-LCD | No | Yes | ||||
| business project of Korean | 13,574.43 | 13,574.43 | 52,010.00 | |||
| Hydis Technology Inc. | ||||||
| Total | 34,774.43 | - | 30,000.43 | 51,174.00 | - | |
| Explanation on not reaching | Beijing urban traffic "All-in-one card" project: Due to adjustment in the whole implementation plan | |||||
| planned progress and earnings | of traffic "All-in-one card" project, the progress of engineering construction burdened by the | |||||
| (In detailed projects) | Company was adjusted accordingly. It was predicted that the trial operation in partial bus, track and | |||||
| taxi line would be enlarged in the second half of year 2003. | ||||||
| Explanation on reasons and | Annual Shareholders' General Meeting 2002 of the Company held on May 30, 2003 considered and | |||||
| proceduresofchange(In | passed Proposal on Changing and Adjusting Use of the Raised Proceeds in Partial Projects. The | |||||
| detailed projects) | Company | changed the use of the rest raised proceeds amounting to RMB 10.34 million in "BOE | ||||
| E-commerce project" to supplement the running capital of the Company; | All of the rest raised | |||||
| proceeds amounting to RMB 910,000 in "Technical reconstruction project of terminal production | ||||||
| lines for special computers" accomplished and the rest RMB 1.79 million in "Technical reconstruction | ||||||
| project of production lines in mobile computers" was adjusted to supplement the Company's running | ||||||
| capital. For details, please refer to Public Notice on Resolutions of Annual Shareholders' General | ||||||
| Meeting 2002 of BOE Technology Group Co., Ltd. published on Ta Kung Pao, Securities Times, | ||||||
| China Securities and Shanghai Securities News dated May 31, 2003. |
Particulars about the changed projects Applicable Inapplicable
| Unit: RMB'0000 | ||||||
|---|---|---|---|---|---|---|
| Total amount of capital | 1,304.00 | |||||
| of changed investment | ||||||
| projects | ||||||
| Projects after change | Corresponding | Planned | Actual amount | Accrued | Compliance with | |
| projects committed | input | of input | amount of | planned progress | ||
| originally | amount of | earnings | and estimated | |||
| changed | earnings or not | |||||
| projects | ||||||
| Supplementing running | BOE | E-commerce | 1,034.00 | 1,034.00 | 1,034.00 | Yes |
| capital | project | ||||
|---|---|---|---|---|---|
| Supplementing running | Technical | Yes | |||
| capital | reconstruction project | ||||
| of terminal production | 91.00 | 91.00 | 91.00 | ||
| linesforspecial | |||||
| computers | |||||
| Supplementing running | Technical | Yes | |||
| capital | reconstruction project | ||||
| of production lines in | 179.00 | 179.00 | 179.00 | ||
| mobile computers | |||||
| Total | - | 1,304.00 | 1,304.00 | 1,304.00 | - |
| Explanationonnot | Naught | ||||
| reachingplanned | |||||
| progress and earnings | |||||
| (In detailed projects) |
6.13 Application of the proceeds not raised through shares offering
Applicable Inapplicable
Unit: RMB'0000
| Names of projects | Amount of projects | Progress of projects | Earnings of projects |
|---|---|---|---|
| Purchaseof3.49% | 556.00 | Completed | 1084 |
| equity from Hyundai | |||
| LCD Inc. | |||
| Jointlyestablishing | 6,208.00 | Investment amount in | -966 |
| BeijingBOE | the 1st phase | ||
| Photoelectric | |||
| Technology Co., Ltd. | |||
| Purchase of 26.36% | 111,142.00 | Completed | Not annexed in 2003 |
| equityfromTop | |||
| Victory Technology | |||
| Jointlyestablishing | 620.70 | Investment amount in | 288 |
| BOEHyundaiLCD | the 2nd phase | ||
| Inc. | |||
| Reconstructionof | 10,247.00 | Developed as | 1874 |
| VFD production lines | scheduled | ||
| Engineering of main | 1,308.00 | Developed as | Cannotcalculate |
| body of factories | scheduled | independently income | |
| duetothe | |||
| construction of factory | |||
| Engineering of clear | 1,233.00 | Developed as | Cannotcalculate |
| factories | scheduled | independently income | |
| duetothe | |||
| construction of factory | |||
| Total | 241,932.59 | - | - |
6.14 Explanation of the Board of Directors on the "Qualified Opinion" made by the Certified Public Accountants
Applicable Inapplicable
6.15 Business plan as of the next year of the Board of Directors (If it has) Applicable Inapplicable
Profit estimation of the next year (If it has) Applicable Inapplicable
6.16 The preplan on the profit distribution and capitalization of capital public reserve of the Board of Directors
The Company realized net profit amounting to RMB 403,185,267 in 2003. According to the provisions in the Articles of Association of the Company, after 10% of the net profit being appropriating as statutory reserve amounting to RMB 40,235,748, 5% of the net profit being appropriating as statutory welfare funds amounting to RMB 20,117,874 and 25% of the net profit being appropriating as discretionary surplus reserve amounting to RMB 100,589,369 and after appropriated employee bonus and welfare funds amounting to RMB 827,792 being deducted, plus the accumulative retained earnings in previous years amounting to RMB 192,962,577, the actual profit available for distribution to shareholders was RMB 434,377,061 in 2003.
According to the Company's need for capital in the operation, the Board of Directors suggested no cash dividends being distributed in 2003 but capitalizing capital reserve to all its shareholders at the rate of 5 shares capitalized and RMB 0.1 (Tax included) distributed for every 10 shares based on the total share capital of the Company amounting to 975,864,800 shares after additional issuance of B shares.
§7. Significant Events
7.1 Purchase of assets
Applicable Inapplicable
Unit: (RMB) '0000
| Transaction parties and theassets purchased | Date of purchase | Purchase price | Contribution to net profit of theCompany of the assetspurchased from the date ofpurchase to the year-end | Relatedtransaction ornot (if yes,explain principleof pricing) |
|---|---|---|---|---|
| TFT-LCDbusinessofHYDIS | Jan. 22, 2003 | 52,010.00 | No | |
| 26.36% equity of TPV | Dec. 30, 2003 | 0.00 | No |
7.2 Sales of assets
Applicable Inapplicable
Unit: (RMB) '0000
| Transaction parties and theassets sold | Dateofsale | Saleprice | Contribution to net profit ofthe Company of the assetssold from the year-beginningto the date of sale | Profit orlossfromsale | Related transaction or not (if yes,explain principle of pricing) |
|---|---|---|---|---|---|
| Transactionparty:BeijingElectronics Town Co., Ltd.; theassets sold: 70% equity ofBeijing BOE Land Co., Ltd.held by the Company | Apr.21,2003 | 3,880.00 | 0.00 | 0.00 | Yes,pricingbasedontheassessed property price under theprinciple of market |
| Transactionparty:BeijingBOE Land Co., Ltd.; the assetssold: Xingke Building | Jul10,2003 | 8,270.00 | 0.00 | 0.00 | Yes,pricingbasedontheassessed price of land use right,house property and affiliatedequipments of Xing Ke Buildingunder the principle of market |
Influence on consistence of business and stability of managers caused by the issues interfered in purchase and sale
It is in favor of concentrating on the development of display industry, meanwhile is in favor of realizing the professional operation of real estate business.
7.3 Important guarantee
Applicable Inapplicable
7.4 Related credits and liabilities current
Applicable Inapplicable
Unit: (RMB) '0000
| Supply funds to related parties | Related parties supplied funds to the | ||||
|---|---|---|---|---|---|
| Related parties | Company | ||||
| Occurred amount | Balance | Occurred amount | Balance | ||
| Beijing·Matsushita Color CRT | |||||
| Co., Ltd. | 0.00 | 3,407.00 | 8,699.00 | 0.00 | |
| Top Victory Technology Co., | |||||
| Ltd. | 0.00 | 29,725.00 | 0.00 | 5,293.00 | |
| BeijingOrientMosler | |||||
| Intelligence Technology Co., | 345.00 | 211.00 | 135.00 | 0.00 | |
| Ltd. | |||||
| Beijing Xingcheng Land Co., | |||||
| Ltd. | 1,240.00 | 3,340.00 | 0.00 | 0.00 | |
| Beijing BOE Land Co., Ltd. | 1,049.00 | 1,049.00 | 0.00 | 387.00 | |
| Beijing BOE Investment & | |||||
| Development Co., Ltd. | 0.00 | 144.00 | 563.00 | 0.00 | |
| Shenzhen Zhongda Industrial | |||||
| Co., Ltd. | 0.00 | 37.00 | 67.00 | 0.00 |
| BeijingBOEDigital | 0.00 | 0.48 | 396.30 | 0.00 | |
|---|---|---|---|---|---|
| Technology Co., Ltd. | |||||
| Total amount | 2,634.00 | 37,913.48 | 9860.00 | 5,681.00 |
7.5 Entrusted assets
Applicable Inapplicable
7.6 Implementation of commitment items
Applicable Inapplicable
7.7 Significant lawsuit and arbitration Applicable Inapplicable
The Korean subsidiary of the Company, BOE-Hydis Technology Co., Ltd. received the notification of Sharp Corporation, LG·Philips LCD and Guardian Industries who announced the Company infringed some patent right of them and counterclaimed the use expense. The investigation of the event was still in process and it was difficult to assess the result of potential lawsuit temporarily, so the Company has not appropriated any provision for liabilities caused by the event in the consolidated statement.
7.8 Particulars about the performance of obligations of Independent Directors
The Company has engaged four independent directors at present, which were the specialists in IT, finance, law and TFT-LTD. During their term, independent directors performed their duties as Independent Director according to the relevant regulations of Guiding Opinions on the Establishment of Independent Director System in Listed Companies, actively expressed independent opinions on the Company's vital purchasing of assets, related transaction, posts change of directors and senior executives and the other major projects and played an important role in promoting the Company's strategic decision-making process, and safeguarded the benefits of the mass of medium and small shareholders and the interest of the Company in real earnest.
§8.Report of the Supervisory Committee
Meetings of the Supervisory Committee and their resolutions
On Apr. 18, 2003, the Company held the 7th meeting of the 3rd Supervisory Committee, which examined and approved Work Report of the Supervisory Committee in 2002, Financial Settlement Report in 2002, Profit Distribution Preplan for 2002, Annual Report 2002 and Summary, Proposal on Adjusting Usage of Raised Capital of Partial Items and Explanation on Usage of the Last Raised Capital.
On Apr. 29, 2003, the Company held the 8th meeting of the 3rd Supervisory Committee, which examined and approved the 1st Quarterly Report of 2003 of the Company.
On May 12, 2003, the Company held the 9 th meeting of the 3 rd Supervisory Committee, which examined and approved Proposal on Increasing Examined Items in Annual Shareholders' General Meeting 2002.
On Aug. 21, 2003, the Company held the 10th meeting of the 3 rd Supervisory Committee, which examined and approved Semiannual Report 2003 of the Company. On Oct. 29, 2003, the Company held the 10th meeting of the 3 rd Supervisory Committee, which examined and approved the 3 rd Quarterly Report of 2003 of the Company.
Independent opinion of the Supervisory Committee
In the report year, the Supervisory Committee supervised over the validity when the directors and senior executives of the Company executed the duties in the Company strictly according to relevant laws, regulations, Articles of Association of the Company and Procedure Rule for the Supervisory Committee, checked relevant financial report of the Company, put forward to new proposal before holding Annual Shareholders' General Meeting 2002 and specially examined the usage of the raised capital of the Company. Aiming for the work of the Company in this year, the Supervisory Committee expressed the independent opinion as follows:
(1) The Board of Directors, directors and other senior executives of the Company carried on the work strictly according to laws, regulations and Articles of Association of the Company and there was no behavior of damaging the interest of the Company and the shareholders.
(2) The Company truly and completely issued financial statement strictly according to relevant accounting laws, regulations and rules, standardized the internal control system in a systemic way, established and perfected the financial system of the Company.
(3) Taking the maximum of the interest of the shareholders and the Company as springboard, the Company consistently perfected the construction of the Company's administration structure, actually implemented every resolution of the Shareholders' General Meeting, did a large amount of work with effect in respect of urging the maximum of the fortune of the shareholders.
(4) The related transactions involved by the Company was strictly in accordance with the market rule and obeyed the principle of fairness and justness. There existed no situation of damaging the interest of minority shareholders and the Company made information disclosure for the significant related transactions in time and engaged financial consultant to issue consultant's opinion and the independent directors also expressed the independent opinion.
(5) The appointing and removing of senior executives of the Company was in accordance with relevant laws, regulations and the meet of stratagem development of the Company.
(6) The raised capital of the Company was put in strictly according to the promised items and the increase of used items and change of usage of the raised capital all implemented relevant law procedures.
(7) The relevant purchase behaviors of significant assets of the Company were made the feasibility research of the items. The Company engaged relevant experts to examine them and implemented relevant procedures of submitting and authorization in compliance with the systemic regulations of external investment and guaranteed the investment was scientific.
§9. Financial Report
9.1 Auditors' opinion
Please look though the attachment files behind
9.2 Consolidated Financial Reports Prepared by: BOE Technology Group Co., Ltd. Please look though the attachment files behind
9.3 Explanation on change of accounting policy, accounting assessment and settlement method compared with the latest annual report Applicable Inapplicable
9.4 The company's subsidiaries Suzhou Boe CHATANI Co. Ltd. and BOE-Hydis have been annexed into the range of accounting statement during report periods.
Board of Directors of Boe Technology Group Co., Ltd. Apr. 23, 2004
Report of the auditors
To the shareholders of BOE Technology Group Co., Ltd.
We have audited the accompanying consolidated balance sheet of BOE Technology Group Co., Ltd. (the Company) and its subsidiaries (the Group) as of 31 December 2003 and the related consolidated income and cash flow statements for the year then ended. These financial statements set out on pages 2 to 45 are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit in accordance with International Standards on Auditing. Those Standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall consolidated financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements present fairly in all material respects, the financial position of the Group as of 31 December 2003 and of the results of its operations and its cash flows for the year then ended in accordance with International Financial Reporting Standards.
PricewaterhouseCoopers Zhong Tian CPAs Co., Ltd.
23 April 2004
BOE TECHNOLOGY GROUP CO., LTD.
CONSOLIDATED INCOME STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2003
| Year ended 31 December | ||||
|---|---|---|---|---|
| (all amounts in RMB thousands) | Notes | 2003 | 2002 | |
| Sales | 11,180,106 | 4,782,587 |
| Cost of sales | (9,452,729) | (4,147,036) |
|---|---|---|
| I.Gross profit | 1,727,377 | 635,551 |
| II. | ||
| Other operating income | 39,745 | 18,979 |
| Distribution costs | (288,021) | (160,302) |
| Administrative expenses | (792,720) | (274,640) |
| Other operating expenses | (20,544) | (4,301) |
| III.Profit from operations | 665,837 | 215,287 |
| Finance costs – net | (235,550) | (65,542) |
| IV.Group profit before tax | 430,287 | 149,745 |
| Available-for-sale investments - losses | (11,047) | (5,761) |
| Share of result of associates before tax | 100,092 | 72,922 |
| V.Profit before tax | 519,332 | 216,906 |
| VI. | ||
| Income tax expenses | (30,003) | (51,356) |
| Group profit before minority interest | 489,329 | 165,550 |
| Minority interests | (78,095) | (86,550) |
| VII.Net profit | 411,234 | 79,000 |
| Basic earnings per share | Rmb0.62 | Rmb0.12 |
BOE TECHNOLOGY GROUP CO., LTD.
CONSOLIDATED BALANCE SHEET AS AT 31 DECEMBER 2003
| As at 31 December | |||||||
|---|---|---|---|---|---|---|---|
| (all amounts in RMB thousands) | Notes | 2003 | 2003 | 2002 | 2002 | ||
| ASSETS | |||||||
| Non-current assets | |||||||
| Property, plant and equipment | 4,221,901 | 1,326,218 | |||||
| Investment Property | 14,780 | 17,430 | |||||
| Intangible assets | 41,438 | 96,924 | |||||
| Land use rights | 109,797 | 100,266 | |||||
| Investments in associates | 1,901,399 | 741,841 | |||||
| Available-for-sale investments | 66,474 | 93,200 | |||||
| Held-to-maturity investments | 173 | 22 | |||||
| Deferred tax assets | 10,759 | 3,753 | |||||
| Other assets | 125,547 | 15,664 | |||||
| 6,492,268 | 2,395,318 | ||||||
| Current assets | |||||||
| Inventories | 1,248,919 | 560,402 | |||||
| Receivables and prepayments | 2,247,804 | 1,529,348 | |||||
| Cash and cash equivalents | 2,051,459 | 2,294,226 | |||||
| 5,548,182 | 4,383,976 | ||||||
| Total assets | 12,040,450 | 6,779,294 | |||||
| EQUITY AND LIABILITIES | |||||||
| Capital and reserves | |||||||
| Ordinary shares | 659,465 | 549,554 | |||||
| Share premium | 1,040,984 | 1,150,895 | |||||
| Other reserves | 423,166 | 280,767 | |||||
| Retained earnings | 445,465 | 195,174 | |||||
| 2,569,080 | 2,176,390 | ||||||
| Minority interests | 525,602 | 457,862 | |||||
| Non-current liabilities | |||||||
| Borrowings | 1,766,291 | 268,804 | |||||
| Deferred tax liabilities | 8,383 | 9,523 | |||||
| Post-employment benefit obligations | 14,643 | 6,428 | |||||
| Other liabilities | 441,357 | 72,912 |
| 2,230,674 | 357,667 | |||
|---|---|---|---|---|
| Current liabilities | ||||
| Trade and other payables | 2,426,082 | 1,481,219 | ||
| Current tax liabilities | 13,530 | 28,751 | ||
| Borrowings | 4,249,483 | 2,263,875 | ||
| Provisions | 25,999 | 13,530 | ||
| 6,715,094 | 3,787,375 | |||
| Total liabilities | 8,945,768 | 4,145,042 | ||
| Total equity and liabilities | 12,040,450 | 6,779,294 | ||
BOE TECHNOLOGY GROUP CO., LTD.
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY FOR THE YEAR ENDED 31 DECEMBER 2003
| Ordinary | Share | Retained | |||
|---|---|---|---|---|---|
| (all amounts in RMB thousands) Notes | shares | premium | Other reserves | earnings | Total |
| Balance at 1 January 2002 | 549,554 | 1,150,895 | 235,871 | 176,690 | 2,113,010 |
| Addition of capital reserves | - | - | 4,412 | - | 4,412 |
| Dividends relating to 2001 | - | - | - | (27,478) | (27,478) |
| Net profit | - | - | - | 79,000 | 79,000 |
| Currency translation differences | 7,446 | - | 7,446 | ||
| Provision of general reserves | - | - | 33,038 | (33,038) | - |
| Balance at 31 December 2002/ | |||||
| 1 January 2003 | 549,554 | 1,150,895 | 280,767 | 195,174 | 2,176,390 |
| Conversion of share premium to | |||||
| ordinary shares | 109,911 | (109,911) | - | - | - |
| Net profit | - | - | - | 411,234 | 411,234 |
| Currency translation differences | - | - | (18,544) | - | (18,544) |
| Provision of general reserves | - | - | 160,943 | (160,943) | - |
| Balance at 31 December 2003 | 659,465 | 1,040,984 | 423,166 | 445,465 | 2,569,080 |
BOE TECHNOLOGY GROUP CO., LTD.
CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2003
| Year ended 31 December | |||
|---|---|---|---|
| (all amounts in RMB thousands) | Notes | 2003 | 2002 |
| Cash flows from operating activities | |||
| Net profit | 411,234 | 79,000 | |
| Adjustments for: | |||
| Minority interests | 78,095 | 86,550 | |
| Tax | 18,889 | 47,189 | |
| Depreciation | 615,248 | 136,756 | |
| Amortisation | 23,968 | 22,091 | |
| Impairment charge and write off | 109,756 | 28,358 | |
| Loss on sale of property, plant and equipment | 6,475 | 188 | |
| Finance costs | 211,824 | 64,644 | |
| Share of result before tax of associates | (100,092) | (72,922) | |
| Changes in working capital: | |||
| Inventories | (381,001) | (152,479) | |
| Trade and other receivables | (129,678) | (748,400) | |
| Pensions and other retirement benefits | 8,215 | 6,428 | |
| Payables | (183,185) | 712,276 | |
| Cash generated from operations | 689,748 | 209,679 | |
| Interest received | 39,651 | 8,629 | |
| Tax paid | (20,193) | (25,669) | |
| Net cash from operating activities | 709,206 | 192,639 | |
| Cash flows from investing activities | |||
| Acquisition of subsidiary, net of cash acquired | (2,433,235) | (526,396) | |
| Purchase of property, plant and equipment | (643,878) | (255,880) | |
| Purchase of intangible assets | (15,505) | (34,170) | |
| Purchase of available-for-sale investments | (84) | (25,171) | |
| Purchase of association | (1,174,623) | (11,443) | |
| Disposal of subsidiary, net of cash disposed | 1,389 | 2,704 | |
| Proceeds from sale of property, plant and machinery | 15,716 | 179 | |
| Dividends received | 20,442 | 3,733 | |
| Net cash used in investing activities | (4,229,778) | (846,444) | |
| Cash flows from financing activities | |||
| Proceeds from convertible bonds | - | 130,720 | |
| Proceeds from minority interest | - | 134,512 | |
| Proceeds from borrowings | 8,811,082 | 3,332,947 | |
| Proceeds from other financial activities | 104,413 | ||
| Repayments of borrowings | (5,352,148) | (1,787,367) | |
| Dividends paid to group shareholders | (13,434) | (42,487) | |
| Dividends paid to minority interests | (3,864) | (7,840) |
| Interest paid | (216,241) | (80,359) |
|---|---|---|
| Payment for other financing activities | (34,019) | (17,795) |
| Net cash from financing activities | 3,295,789 | 1,662,331 |
| Effects of exchange rate changes | (17,984) | 16,502 |
| Increase/(Decrease) in cash and cash equivalents | (242,767) | 1,025,028 |
| Cash and cash equivalent at beginning of year | 2,294,226 | 1,207,639 |
| Cash and cash equivalent at end of year | 2,051,459 | 2,232,667 |