AI assistant
BOE TECHNOLOGY GROUP CO., LTD — Annual Report 2005
Apr 28, 2006
53782_rns_2006-04-28_6ec9636c-c42a-4b19-869a-4fee483e8b7d.PDF
Annual Report
Open in viewerOpens in your device viewer
BOE Technology Group Co., Ltd Summary of Annual Report 2005 Overseas Version
§1. Important Notes
1.1 The Board of Directors, the Supervisory Committee as well as the directors, supervisors and senior executives of BOE Technology Group Co., Ltd (hereinafter referred to as "the Company") hereby confirm that there are no false records, misleading statements or significant omissions in this report, and would shoulder any individual or joint responsibility concerning the authenticity, accuracy and completeness of the content. This Summary of Annual Report had been abstracted from the full text of the Annual Report. Investors may read the full text of the Annual Report to get more details. This Annual Report has been compiled in both Chinese and English. Should there be any ambiguity concerning meanings in the two versions, the Chinese one shall prevail.
1.2 No director, supervisor or senior executive declared that he/she could not guarantee the authenticity, accuracy or completeness of the content in the Annual Report, or that he/she had objections.
1.3 Independent Director Mr.Xie Zhihua and Mr. Li Zhaojie separately authorized Independent Director Mr. Tai Zhonghe and Mr. Zhang Baizhe to attend and vote at the BOD meeting.
1.4 KPMG Certified Public Accountants has provided the Company with a standard unqualified Auditors' Report.
1.5 Chairman of the Board and CEO Mr. Wang Dongsheng, President Mr. Liang Xinqing, COO Mr. B.D.Choi, CFO Mr. Wang Yanjun, and Chief Accounting Officer and concurrently Principal of Planning & Financial Dept. Ms. Sun Yun hereby declare that they can guarantee the authenticity and completeness of the Financial Report in this Annual Report.
§2. Company Profile
2.1 Basic information
| Stock abbreviation | G-BOE, BOE-B |
|---|---|
| Stock code | 00725, 200725 |
| Stock Exchange listed on | Shenzhen Stock Exchange |
| Registered address and office address | Registered address: No. 10, Jiu Xian Qiao Road, ChaoyangDistrict, BeijingOffice address: No. 10, Jiu Xian Qiao Road, Chaoyang District,Beijing |
| Postal code | Postal code of the registered address: 100016Postal code of the office address: 100016 |
| Internet website of the Company | http://www.boe.com.cn |
| E-mail of the Company | [email protected] |
2.2 Persons to contact and means for contact
| Secretary of the Board | Securities AffairsRepresentative | |
|---|---|---|
| Name | Chen Yanshun | Zhong Huifeng |
| Contact address | No. 10, Jiu Xian Qiao Road, Chaoyang | No. 10, Jiu Xian Qiao Road, Chaoyang |
| District, Beijing | District, Beijing | |
| Telephone | 010-64366264, 64318888 Ext. | 010-64366264, 64318888 Ext. |
| Fax | 010-64366264 | 010-64366264 |
| [email protected] | [email protected] |
§3. Accounting Data and Business Highlights
3.1 Major accounting data
| Unit: RMB'000 | |||
|---|---|---|---|
| 2005 | 2004 | Increase / | 2003 |
| Afteradjustment | Beforeadjustment | decreasethis yearcomparedwith thelast year(%) | Afteradjustment | Beforeadjustment | ||
|---|---|---|---|---|---|---|
| Salesrevenue | 13,449,713 | 12,441,708 | 12,441,708 | 8.10 | 11,180,106 | 11,180,106 |
| Net profit | -1,245,993 | 340,262 | 353,701 | -466.19 | 481,946 | 396,016 |
| Total assets | 21,524,766 | 18,223,237 | 18,106,758 | 18.12 | 12,322,084 | 12,232,806 |
| Shareholders'equity(excludingminorityinterests) | 3,967,616 | 5,270,862 | 5,154,384 | -24.73 | 2,643,140 | 2,553,862 |
3.2 Main financial indicators
| Unit: RMB | |||
|---|---|---|---|
| 2005 | 2004 (afteradjustment) | Increase / decrease this yearcompared with the last year (%) | |
| Earnings per share | -0.57 | 0.23 | -347.83 |
| Return on equity | -31.40% | 6.46% | -586.07 |
| Net assets per share | 1.81 | 3.60 | -49.72 |
Note: The aforesaid diluted data of 2004 had been calculated based upon the total share capital of 1,463,797,200 shares at the end of that year and those of 2005 upon the total share capital of 2,195,695,800 shares at the end of the year.
3.3 Differences in domestic and overseas accounting standards
√Applicable □Inapplicable
| Unit: 000RMB | ||
|---|---|---|
| CAS | IAS | |
| Net profit | -1,587,087 | -1,245,993 |
| Net profit | ||
| As reported under Accounting System for Enterprise Business | -1,587,087 | |
| Adjustment based on IFRS and other: | ||
| Recognition and amortisation of positive goodwill | 68,412 | |
| Recognition and amortisation of negative goodwill | -14,485 | |
| Government grant | 4,105 | |
| Explanation | Capitalised general borrowing costs, net of related depreciation | 33,185 |
| onthe | Capitalised development costs, net of related depreciation | 27,977 |
| differences | Gain on disposal of subsidiary | 141,631 |
| Appropriation of staff bonus and welfare fund | -916 | |
| Amortisation of loans arrangement fee | -3,085 | |
| Dilution gain on interest in associate | 80,397 | |
| Equity accounting for interest in associates with the issuance of | ||
| convertible debentures | ||
| - Others | 3,873 | |
| Balance after adjustment under IFRS | -1,245,993 |
§4. Change in Share Capital and Particulars about Shareholders
4.1 Statement on change in shares
| Unit: share | |||||||
|---|---|---|---|---|---|---|---|
| Before the change | Increase / decrease during this change(+/-) | After this change | |||||
| Amount | Proportion | Sharestransferredwith publicreserves | Others | Subtotal | Amount | Proportion | |
| I.Shareswithrestrictionson sale | 596,954,640 | 40.78 | 298,541,720 | -77,394,612 | 221,147,108 | 818,101,748 | 37.26% |
| 1.Shares | 0 | 0.00% | 0 | 0 | 0 | 0 | 0.00% |
| held by the | |||||||
|---|---|---|---|---|---|---|---|
| State | |||||||
| 2.SharesheldbyState-ownedlegalpersons | 590,452,200 | 40.34% | 295,226,100 | -76,784,000 | 218,442,100 | 808,894,300 | 36.84% |
| 3.Otherdomesticshares | 6,502,440 | 0.44% | 3,251,220 | -795,812 | 2,455,408 | 8,957,848 | 0.41% |
| Including: | |||||||
| Shares heldby domesticlegalpersons | 6,435,000 | 0.44% | 3,217,500 | -838,300 | 2,379,200 | 8,814,200 | 0.40% |
| Shares heldby domesticnaturalpersons | 67,440 | 0.00% | 33,720 | 42,488 | 76,208 | 143,648 | 0.01% |
| 4.Foreignshares | 0 | 0.00% | 64,400 | 185,200 | 249,600 | 249,600 | 0.01% |
| Including: | |||||||
| Shares heldby overseaslegalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0.00% |
| Shares heldby overseasnaturalpersons | 0 | 0.00% | 64,400 | 185,200 | 249,600 | 249,600 | 0.01% |
| II.Shareswithoutrestrictionson sale | 866,842,560 | 59.22% | 433,356,880 | 77,394,612 | 510,751,492 | 1,377,594,052 | 62.74% |
| 1.RMBordinaryshares | 123,142,560 | 8.41% | 61,571,280 | 77,579,812 | 139,151,092 | 262,293,652 | 11.95% |
| 2. B Share | 743,700,000 | 50.81% | 371,785,600 | -185,200 | 371,600,400 | 1,115,300,400 | 50.79% |
| 3. Overseaslistedforeignshares | 0 | 0.00% | 0 | 0 | 0 | 0 | 0.00% |
| 4. Others | 0 | 0.00% | 0 | 0 | 0 | 0 | 0.00% |
| III.Totalsharenumber | 1,463,797,200 | 100.00% | 731,898,600 | 0 | 731,898,600 | 2,195,695,800 | 100.00% |
Time for listing and trading of shares with restrictions on sale
| Unit: share | |
|---|---|
| -- | ------------- |
| No. | Name ofshareholdersholding shareswithrestrictions onsale | Number ofshares withrestriction onsale held | Time forlisting andtrading | Number ofnewlyincreasedsharesavailable forlisting andtrading | Restrictions |
|---|---|---|---|---|---|
| 1 | BeijingBOEInvestment&DevelopmentCo., Ltd | 720,197,300 | Dec. 1, 2006 | 36,009,865 | Sincethedayitgottheauthorization for listing and tradingin the A-share market, the BOElegal person shares held by it wouldnot be traded or transferred within12 months. After the expiration oftheaforesaidcommitment,theformer non-circulating shares soldby it through trading at the StockExchange would not exceed 5percent of the total shares of BOEwithin 12 months, and not exceed10 percent within 24 months. |
| Dec. 1, 2007 | 36,009,865 | ||||
|---|---|---|---|---|---|
| Dec. 1, 2008 | 648,177,570 | ||||
| 2 | BeijingDongdianIndustrialDevelopmentCompany | 82,290,200 | Dec. 1, 2006 | 82,290,200 | Sincethedayitgottheauthorization for listing and tradingin the A-share market, the BOElegal person shares held by it wouldnot be traded or transferred within12 months. |
| 3 | BeijingYixinMicroDisplayTechnologyDevelopmentCenter | 8,814,200 | Dec. 1, 2006 | 8,814,200 | Sincethedayitgottheauthorization for listing and tradingin the A-share market, the BOElegal person shares held by it wouldnot be traded or transferred within12 months. |
| 4 | BeijingKinescopeGeneral Factory | 6,406,800 | Dec. 1, 2006 | 6,406,800 | Sincethedayitgottheauthorization for listing and tradingin the A-share market, the BOElegal person shares held by it wouldnot be traded or transferred within12 months. |
4.2 Statement on the shares held by the top ten shareholders and those held by the top ten shareholders holding shares without restrictions on sale
Unit: share
| Total number of shareholders | 71,341 | ||||
|---|---|---|---|---|---|
| Shares held by the top ten shareholders | |||||
| Name of shareholder | Nature ofshareholder | Proportion ofshares held | Total numberof shares held | Number of shareswith restrictionson sale held | Number ofsharespledged orfrozen |
| BEIJINGBOEINVESTMENT&DEVELOPMENT CO., LTD | State-ownedlegalpersonshareholder | 32.80% | 720,197,300 | 720,197,300 | 0 |
| FIELDSPACIFICLIMITED | Foreignshareholder | 6.15% | 135,000,000 | 0 | 0 |
| BEIJINGDONGDIANINDUSTRIALDEVELOPMETNCOMPANY | State-ownedlegalpersonshareholder | 3.75% | 82,290,200 | 82,290,200 | 0 |
| EMERGINGMARKETSGROWTH FUND INC | Foreignshareholder | 1.53% | 33,554,952 | 0 | 0 |
| SHANGHAI HONG KONGWANGUO SECURITIES | Foreignshareholder | 1.52% | 33,421,443 | 0 | 0 |
| BOCISECURITIESLIMITED | Foreignshareholder | 1.17% | 25,764,914 | 0 | 0 |
| TOPRESPECTGROUPLIMITED | Foreignshareholder | 0.92% | 20,250,000 | 0 | 0 |
| BONY-DREYFUSPIFI-DREYFUS PREMIERGREATER CHINA | Foreignshareholder | 0.80% | 17,551,667 | 0 | 0 |
| GUOTAIJUNANSECURITIESHONGKONG LIMITED | Foreignshareholder | 0.73% | 16,004,534 | 0 | 0 |
| CAPITALINTERNATIONALEMERGINGMARKETSFUND | Foreignshareholder | 0.71% | 15,629,925 | 0 | 0 |
| Shares held by the top ten shareholders of circulating shares | |||||
| Name of shareholder | Number of circulating sharesheld | Type of shares | |||
| FIELDS PACIFIC LIMITED | 135,000,000 | B Share | |||
| EMERGING MARKETS GROWTH FUND INC | 33,554,952 | B Share | |||
| SHANGHAIHONGSECURITIES | KONGWANGUO | 33,421,443 | B Share | ||
| BOCI SECURITIES LIMITED | 25,764,914 | B Share | |||
| TOP RESPECT GROUP LIMITED | 20,250,000 | B Share | |||
| BONY-DREYFUS PIFI-DREYFUS PREMIERGREATER CHINA | 17,551,667 | B Share |
4
| GUOTAI JUNAN SECURITIES HONG KONGLIMITED | 16,004,534 | B Share |
|---|---|---|
| CAPITALINTERNATIONALEMERGINGMARKETS FUND | 15,629,925 | B Share |
| BARINGS (IRELAND) SA THE ATLANTISCHINA FUND PLC | 10,999,919 | B Share |
| CITIC CAPITAL SECURITIES LIMITED | 10,394,249 | B Share |
| Explanation on the relations among the aforesaidshareholders or concerted actions | circulating shares. | It is unknown to the Company whether or not there were relatedrelations or concerted action among the top ten shareholders of |
4.3 Information about the controlling shareholder and the actual controller
4.3.1 Particulars about change of the controlling shareholders and the actual controller
□Applicable √Inapplicable
4.3.2 Details about the controlling shareholder and the actual controller
(1) About the controlling shareholders
Beijing BOE Investment & Development Co., Ltd. holds 32.80% of the Company's total shares, therefore is the virtual controlling shareholder of the Company, whose main information is as follows:
Name: Beijing BOE Investment & Development Co., Ltd.
Legal Representative: Wang Dongsheng
Date of Foundation: Apr. 21, 2005
Address: No.10 Jiuxianqiao Road, Chaoyang District, Beijing
Registered Capital: RMB 680.982 million
Type of the company: Sino-foreign Equity Joint Ventures Enterprises (proportion of foreign-currency is lower than 25%)
Business Scope: R&D and production of electronic products, electronic raw materials and components; the relevant technical development, technical consultation, technical service and transfer; sales of self-produced products. (Other than projects with limit and special provision invested by foreign investors)
(2) The actual controller
Beijing Electronics Holding Co., Ltd. held 56.25% equity of Beijing BOE Investment & Development Co., Ltd., who is was the actual controller of the Company. Beijing Electronics Holding Co., Ltd. belonged to state-owned holding company directly under Beijing Municipality as well as a Beijing municipal state-owned assets authorized operation unit. Beijing Dongdian Industrial Development Company (holding 3.75% of the Company's shares) and Beijing Kinescope Factory (holding 0.29% of the Company's shares), Shareholders of the Company, both were wholly-owned subsidiaries of Beijing Electronics Holding Co., Ltd., and belongs to associated enterprise with Beijing BOE Investment & Development Co., Ltd.. The main information of Beijing Electronics Holding Co., Ltd. was as follows:
Name of the enterprise: Beijing Electronics Holding Co., Ltd.
Legal Representative: Piao Shicheng
Date of Foundation: April 8, 1997
Location: No.12 Jiuxianqiao Road, Chaoyang District, Beijing
Registered Capital: RMB 1307.37 million
Type: Limited Company (State-funded Corporations)
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.
4.3.3 The property right and controlling relationship between the Company and the actual controller are as follows:

Note: The Company regards Beijing Intelligent Kechuang Technology Development Co., Ltd. as a platform to implement equity encouragement for wholly core engineers and management, the aforesaid 20 subscribers are nominal shareholders, the equity of Beijing Intelligent Kechuang Technology Development Co., Ltd. was held in common by wholly core engineers and management.
§5. Directors, Supervisors and Senior Executives
5.1 Changes of shares held by directors, supervisors and senior executives and their remunerations
| Name | Title | Gender | Age | Beginningandendingday ofofficeterm | Numberof sharesheld atthebeginningof theyear | Numberofsharesheld atthe endof theyear | Reasons forthe change | Drawingremunerationfromshareholdingunits or otherrelated unitsor not |
|---|---|---|---|---|---|---|---|---|
| WangDongsheng | ChairmanoftheBoard,ChairmanofExecutiveCommittee,CEO | Male | 48 | Jun.3,2004tillnow | 11,700 | 24,921 | Capitalizationofpublicreserves,Split-shareReform | |
| Jiang Yukun | ViceChairman of | Male | 52 | Jun.5,2004tillnow | 7,020 | 14,953 | Capitalizationofpublicreserves,Split-share | Yes |
| the Board | Reform | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Zhao Caiyong | Director | Male | 58 | Jun.2004now | 5,till | 11,700 | 24,951 | Capitalizationofpublicreserves,Split-shareReform | Yes |
| Moriko | Director | Male | 58 | Sep.2005now | 5,till | 0 | 0 | Capitalizationofpublicreserves,Split-shareReform | Yes |
| Liang Xinqing | ExecutiveDirector,President | Male | 53 | Jun.2004now | 5,till | 4,680 | 9,969 | Capitalizationofpublicreserves,Split-shareReform | |
| B.D.Choi | ExecutiveDirector, COO | Male | 56 | Jun.2004now | 5,till | 0 | 249,600 | Buy-in,capitalizationofpublicreserves | |
| Cheng Yanshun | ExecutiveDirector,ExecutiveVice-president,Secretaryofthe Board | Male | 40 | Jun.2004now | 5,till | 0 | 0 | ||
| Tai Zhonghe | IndependentDirector | Male | 55 | Jun.2004now | 5,till | 0 | 0 | ||
| Xie Zhihua | IndependentDirector | Male | 46 | Jun.2004now | 5,till | 0 | 0 | ||
| Zhang Baizhe | IndependentDirector | Male | 62 | Jun.2004now | 5,till | 0 | 0 | ||
| Li Zhaojie | IndependentDirector | Male | 50 | Jun.2004now | 5,till | 0 | 0 | ||
| Xia Zhenzhi | ConvenerofSupervisoryCommittee | Male | 43 | Jun.2004now | 5,till | 750 | 1,598 | Capitalizationofpublicreserves,Split-shareReform | Yes |
| Mu Chengyuan | Supervisor | Male | 38 | Jun.2004now | 5,till | 1,170 | 2,492 | Capitalizationofpublicreserves,Split-shareReform | Yes |
| Yang Anle | EmployeeSupervisor | Male | 35 | Aug.2005now | 5,till | 0 | 0 | ||
| Xu Yan | EmployeeSupervisor | Female | 54 | Jun.2004now | 5,till | 7,020 | 14,953 | Capitalizationofpublicreserves,Split-shareReform | |
| Wang Yanjun | CFO | Male | 36 | Jun.2004now | 5,till | 4,680 | 9,968 | Capitalizationofpublicreserves,Split-shareReform |
| Song Ying | Vice president | Female | 48 | Jun.2004now | 5,till | 11,700 | 24,921 | Capitalizationofpublicreserves,Split-shareReform | |
|---|---|---|---|---|---|---|---|---|---|
| Ren Jianchang | Vice president | Male | 59 | Jun.2004now | 5,till | 0 | 0 | ||
| Han Guojian | Vice president | Male | 52 | Jun.2004now | 5,till | 4,680 | 9,968 | Capitalizationofpublicreserves,Split-shareReform | |
| Liu Xiaodong | Vice president | Male | 41 | Jun.2004now | 5,till | 0 | 0 | ||
| Wang Jiaheng | Vice president | Male | 37 | Jun.2004now | 5,till | 0 | 0 | ||
| Cao Hong | Vice-president,InvestmentManager | Male | 46 | Sep.2005now | 5,till | 2,340 | 4,984 | Capitalizationofpublicreserves,Split-shareReform | |
| Feng Weidong | Vice president | Male | 38 | Sep.2004now | 5,till | 0 | 0 | ||
| Su Zhiwen | AuditorGeneral | Male | 37 | Sep.2004now | 5,till | 0 | 0 | ||
| Lin Rongzhen | TechnologyManager | Male | 43 | Nov.2005now | 8,till | 0 | 0 | ||
| Total | - | - | - | - | 67,440 | 393,248 | - | - |
§6 Report of the Board of Directors
6.1 Discussion and analyses of the management team
In the report period, the Company had spared no efforts to promote the realization of mass production of the Beijing TFT-LCD 5G production line as planned and increase the output quantity of TFT-LCD products. The sales revenue totaled RMB 13,449,713,000, up by 8.10% year-on-year. However, due to the price downslides in TFT-LCD market, small production capacity, low localized raw material supplying ratio, and increases in R&D expenses and financial expenses, the profitability of the main operations of the Company has decreased by large margins compared with the same period of the last year, and the losses totaled RMB1,245,993,000.
The Company plans to invest USD 90 million in the technological transformation work for the Beijing TFT-LCD 5G production line in 2006, expand the production scale of the Beijing TFT-LCD 5G production line from 60,000 pieces of substrate per month to 85,000 pieces per month, improve production capacity and reduce the depreciation level of each unit of product; actively promote the work on the localized supplying of the upper-stream raw materials, gradually replace the raw materials imported and cut purchase costs; speed up the adjusting of product structure, expand the output of the products of large market demands, increase the proportion of the products with added value of the AFFS technology and improve profitability.
| Product | Sales revenue | Sales cost | Gross profitratio | Increase or decreaseof sales revenueyear-on-year (%) | Increase or decrease ofsales cost year-on-year(%) | Increase or decrease ofgross profit ratioyear-on-year (%) |
|---|---|---|---|---|---|---|
| Display | ||||||
| terminal | ||||||
| products | 4,612,913 | 4,382,124 | 5.00% | 5.08 | 5.22 | -1.96 |
| Display | ||||||
| devices – Thin | ||||||
| Film | ||||||
| Transistor | ||||||
| Liquid Crystal | 7,950,352 | 8,431,119 | -6.05% | 45.35 | 70.40 | -163.48 |
| Small-size | ||||||
| display | ||||||
| devices | 682,158 | 565,189 | 17.15% | -73.16 | -73.92 | 16.35 |
| Other | ||||||
| operations | 1,083,246 | 814,380 | 24.82% | 30.00 | 41.17 | -19.15 |
| Internal offset | -878,956 | -809,207 | - | - | - | - |
| Total | 13,449,713 | 13,383,605 | 0.49 | 8.10 | 19.95 | -95.25 |
Breakdown of main operations classified according to products Unit: RMB'000
6.3 Main operations classified according to regions
| Unit: RMB'000 | ||
|---|---|---|
| Region | Income from mainoperations | Increase or decrease of income from main operationscompared with the last year (%) |
| China | 6,514,081 | 6.21% |
| Other Asian countries | 5,045,182 | 106.52% |
| Europe | 414,566 | -14.39% |
| America | 1,309,074 | -54.87% |
| Other regions | 166,810 | -65.26% |
| Total | 13,449,713 | 8.10% |
6.4 Use of raised proceeds
□Applicable √Inapplicable
Projects changed
□Applicable √Inapplicable
6.5 Projects invested with non-raised proceeds
√Applicable □Inapplicable
| Unit: RMB'0000 | |||
|---|---|---|---|
| Project | Investment | Progress of the | Profit-making status of the |
| amount | project | project | |
| TFT-LCD 5G Production Line | 274,375 | 831,672 | Finished |
| One Drop Filling Equipment (ODF) | 18,745 | 47,447 | Finished |
| Vacuum Fluorescent Display (VFD) Production | Finished | ||
| Line Phase 5 | 686 | 12,370 | |
| Investment in Beijing Fangyi Integrated Circuit | |||
| Designing Co., Ltd | 4,110 | 4,110 | Finished |
| Investment in Beijing BOE Chatani Electronics | |||
| Co., Ltd | 2803 | 2803 | Finished |
| Investment increase in BOE Hydis Technology | |||
| Co., Ltd | 1,035 | 125,227 | Finished |
| Investment increase in Suzhou BOE Chatani | |||
| Electronics Co., Ltd | 2,792 | 5,309 | Finished |
| Total | 304,546 | 1,028,938 |
6.6 Explanation given by the Board on the "qualified opinions" of the Certified Public Accountants
□Applicable √Inapplicable
6.7 Proposal on profit distribution or capitalization of public reserves made by the Board □Applicable √Inapplicable
There was profit made by the Company in the report period, but no cash profit distribution preplan had been proposed:
□Applicable √Inapplicable
§7 Significant Events
7.1 Purchase of assets □Applicable √Inapplicable 7.2 Sales of assets □Applicable √Inapplicable 7.3 Important guarantees √Applicable □Inapplicable
(1) External guarantees
The Company provided a 5% guarantee for the loan obtained by Beijing Municipal Administration & Communications Card Co., Ltd from the Beijing Branch of the Bank of Communications, the ceiling of the loan was RMB 120 million and the loan required guarantee. The ceiling of the guarantee to be provided by the Company was RMB 6 million. By Dec. 31, 2005, the Company had actually provided RMB 4.5 million guarantees for the loan totaling RMB 90 million got from the Beijing Branch of the Bank of Communications. The loan term was from Jan. 29, 2006 to Apr. 22, 2006. This guarantee issue had exerted no significant influence on the Company.
The Company's subordinate subsidiary Zhejiang BOE had provided guarantee for Zhejiang Huanyu Construction Group Co., Ltd for its loan with a ceiling of RMB 50,000,000. By Dec. 31, 2005, the actual balance of this guarantee loan totaled RMB 42,100,000.
(2) Internal guarantees
In the report period, the Company had provided guarantees for the subordinate subsidiary Zhejiang BOE's loan of RMB 187,510,000, Vacuum Electric Equipment's loan of RMB 4,000,000, BOE Hyundai's loan of RMB 21,062,768 and BOEOT's loan of RMB 6,037,964,000 (BOEOT had provided its fixed assets with total net value of RMB 7,473,300,000 as mortgage.). The guarantees totaled RMB 716,896,507.
In the report period, Zhejiang BOE, the Company's subordinate subsidiary, had provided guarantees for its subordinate subsidiary Shaoxing BOE for a loan of RMB 9,000,000; the Company's subsidiary Suzhou Chatani for its subordinate subsidiary Beijing Chatani for a loan of RMB 41,700,000.
7.4 Significant related transactions
7.4.1 Related transactions concerning routine operation
√Applicable □Inapplicable
| Unit: RMB'0000 | ||||
|---|---|---|---|---|
| Selling products and offering laborservice to related parties | Purchasing products and acceptinglabor service from related parties | |||
| Related parties | Proportion taking up the | Proportion taking up the | ||
| Amount | amount of the same kind | Amount | amount of the same kind | |
| of transactions | of transactions | |||
| Marubeni Corporation, Japan | 0.00 | 0.00% | 129,046.07 | 6.70% |
| TPV Technology Limited | 246,944.53 | 18.34% | 39,863.56 | 2.07% |
| Hyundai LCD Inc. | 13,002.22 | 0.97% | 19,960.12 | 1.04% |
| Beijing Matsushita Color CRT | 7,752.45 | 0.58% | 0.52 | 0.00% |
| Co., Ltd | ||||
| Total | 267,699.20 | 188,870.27 | 9.80% |
An amount of RMB 460,000 occurred during the related transactions of the Company selling products or providing labor service to the controlling shareholder or its subsidiaries in the report period.
7.4.2 Related credits and liabilities current
√Applicable □Inapplicable
| Unit: RMB'0000 | ||||
|---|---|---|---|---|
| Related parties | Capital provided to relatedparties | Capital provided to the Listed Company byrelated parties | ||
| Amount | Balance | Amount | Balance | |
| Marubeni Corporation, Japan | 0.00 | 0.00 | 128,634.78 | 6,307.76 |
| Beijing Matsushita Color CRTCo., Ltd | 6,561.62 | 1,221.72 | 0.00 | 0.00 |
|---|---|---|---|---|
| TPV Technology Limited | 248,244.30 | 28,252.52 | 0.00 | 0.00 |
| Hyundai LCD Inc. | 13,005.69 | 4,258.61 | 19,960.12 | 4,182.27 |
| Beijing Xingcheng Property Co.,Ltd | 4,446.04 | 7,337.24 | 0.00 | 0.00 |
| Total | 272,257.65 | 41,070.09 | 148,594.90 | 10,490.03 |
In the report period, the Listed Company had provided RMB 5,000,000 to the controlling shareholder and its subsidiaries, and the balance was RMB 2,250,000.
Capital occupation and plan for clearing:
□Applicable √Inapplicable
7.5 Financing entrustment
□Applicable √Inapplicable
7.6 Implementation of commitments
7.6.1 Commitments on Split-share Reform
- Content of the commitments
All the shareholders holding non-circulating shares of the Company had promised not to trade or transfer the Company's shares held by them before Nov. 29, 2006. In the meantime, the controlling shareholder of the Company BOE Investment had made further commitments that after the expiration of the aforesaid commitment, the total former non-circulating shares sold by it through listing at the Stock Exchange would not exceed 5 percent of the Company's total share number within 12 months, and not exceed 10 percent within 24 months.
- Implementation of the commitments
The implementation of the Split-share Reform plan of the Company was finished on Nov. 30, 2005. All shareholders of non-circulating shares have fulfilled their commitments made in the Split-share Reform plan.
- Breach of commitments
□Applicable √Inapplicable
7.6.2 Other commitments
√Applicable □Inapplicable
For details of the commitments made by the Company, please read the relevant content on the commitments in the Notes to the Accounting Statements.
7.7 Significant lawsuits and arbitrations
√Applicable □Inapplicable
-
On Jan. 14, 2004, the Company's subordinate subsidiary Beijing BOE Land Co., Ltd (hereinafter referred to as "BOE Land") and Beijing Zhongye Anshunda Metallurgical Corporation (hereinafter referred to as Zhongye Anshunda) signed a Framework Agreement on Reorganizing the Beijing Zhongjin Shunda Property Co., Ltd (hereinafter referred to as Zhongjin Property). According to the agreement, BOE Land and Zhongye Anshunda would hold 60 percent and 40 percent of Zhongjin Property's equity after the reorganization respectively. BOE Land had finished the relevant reorganization procedures of capital injection, etc as according to the agreement, but Zhongye Anshunda had failed to finish the capital injection as planned due to the pledge of land. The Company had appealed to the court for the preservation of the investment fund in this project, and the Final Judgment (2005) GMZZ No. 1020 issued by Beijing Municipal High People's Court ruled that this Framework Agreement and relevant supplementary agreements be terminated, and that Zhongye Anshunda return the investment fund injected by the Company in this project. Right now, this judgment has not been implemented.
-
In October 2005, the Company's subordinate subsidiary, the South Korean BOE Hydis received notices from Sharp Company, LG Philips Company, Honeywell International Incorporation and Honeywell Intellectual Properties Incorporation, proclaiming that some of their patents had been infringed and that royalties had to be paid. The Board of Directors reckoned that this event was still under inspection and it was difficult to estimate the potential lawsuit result, therefore no reserves had been withdrawn in the consolidated statements for the possible liabilities that might be caused by this issue.
§8 Report of the Supervisory Committee
√Applicable □Inapplicable
I. Meetings held and content of the resolutions
The Supervisory Committee had fulfilled their duties strictly in accordance with relevant regulations in the Company Law and Articles of Association, etc. It had held 3 meetings in the report period and attended the Board meetings, with details as follows:
- On Apr. 25, 2005, the 4th meeting of the 4th Supervisory Committee was held, at which some documents had been examined and approved, including:
-
Work Report 2004 of the Supervisory Committee;
-
Text and Summary of the Annual Report 2004;
-
1st Quarterly Report 2005;
-
Report on the Correction of Accounting Errors for the Year 2003;
-
Explanation on the Use of the Proceeds Raised Last Time;
-
Proposal on the Routine Related Transactions of 2005.
-
On Aug. 24, 2005, the 5th meeting of the 4th Supervisory Committee was held, at which the Semi-Annual Report 2005 had been examined and approved.
-
On Oct. 27, 2005, the 6th meeting of the 4th Supervisory Committee was held, at which the 3rd Quarterly Report 2005 had been examined and approved.
II. Independent opinions
- Operation
The Supervisory Committee had fulfilled its duties strictly in accordance with the Company Law, Articles of Association and the Rules of Procedure of the Supervisory Committee. In the report period, members of the Supervisory Committee had attended the Board meetings and had conducted supervision over the convening procedures and the decision-making procedures of the Shareholders' General Meeting and the Board of Directors, the implementation of the resolutions of the Shareholders' General Meeting by the Board, as well as the operation of the decisions of the Company. The Supervisory Committee believed that the various decision-making procedures of the Company had been legal, and that, the directors and senior executives had no behavior during their daily work that had gone against the Articles of Association or done harm to the interests of the shareholders or the Company.
- Finance inspection
The Supervisory Committee believed that the auditing opinions expressed by the KPMG Certified Public Accountants and the KPMG Huazhen Certified Public Accountants had been objective, and that the Financial Report had truly reflected the financial status and business performance of the Company.
- Transactions of assets purchase or sale
In the report period, the transaction prices of the assets sales had been reasonable and the transactions had been in conformity with legal procedures. And there had been no insides dealings or other cases that had done harm to the interests or rights of part of the shareholders or had led to the loss of the Company's assets.
- Related transactions
The related transactions of the Company had all been conducted according to the market rules and the principle of being fair and square. There were been no cases that had done harm to the interests of the minority shareholders. The Company had disclosed the information on the significant related transactions in time, and had also engaged financial consultants for professional advices. Independent directors had expressed their independent opinions as well.
§9. Financial Report
9.1 Auditing opinions
Auditing opinions: standard unqualified opinions
9.2 Financial statements (attached at the back)
9.3 Detailed explanation on the changes in the accounting policies, accounting estimation or accounting methods compared with the latest Annual Report
√Applicable □Inapplicable
The implementation of the newly revised International Financial Report Standards started on Jan. 1, 2005, and the Company has amended relevant accounting policies according to it.
9.4 Content of significant accounting errors, amounts changed, reasons and influences □Applicable √Inapplicable
9.5 Detailed explanation on the changes in the consolidation scope compared with the latest Annual Report
√Applicable □Inapplicable
(1) According to the Agreement on Transferring Shares of Beijing Top Victory Electronics Co., Ltd signed by the Company and TPV Technology Limited, the Company transferred its 45.21 percent equity in Beijing Top Victory Electronics Co., Ltd to TPV Technology Limited on Nov. 30, 2005. Therefore, only the business achievement before Nov. 30, 2005 of Beijing Top Victory Electronics Co., Ltd had been included in the consolidation scope in the report period.
(2) Beijing BOE Chatani Electronics Co., Ltd and Beijing Fangyi Integrated Circuit Designing Co., Ltd are companies newly established this year, and they had been included in the consolidation scope of the accounting statements.
(3) As approved by relevant institutions, the commercial registration of Beijing BOE TAIWA Optoelectronics Co., Ltd had been officially cancelled in 2005. Therefore, it had not been included in the consolidation scope.
BOE Technology Group Co., Ltd Board of Directors Apr. 25, 2006
Consolidated income statement For the year ended 31 December 2005
| 2005 | 2004 | ||||||
|---|---|---|---|---|---|---|---|
| Continuing | Discontinued | Continuing | Discontinued | ||||
| operations | operation | Total | operations | operations | Total | ||
| (restated) | |||||||
| Note | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | |
| Turnover | 5 | 8,836,800 | 4,612,913 | 13,449,713 | 8,051,994 | 4,389,714 | 12,441,708 |
| Cost of sales | (9,000,718)_________ | (4,382,887)_________ | (13,383,605)________ | (6,993,079)_________ | (4,164,761) | (11,157,840)__________ | |
| Gross (loss)/profit | (163,918) | 230,026 | 66,108 | _________224,953 | 1,283,868 | ||
| 1,058,915 | |||||||
| Other operating income/(expenses) | 7 | 94,053 | 6,331 | 100,384 | (15,524) | 4,654 | (10,870) |
| Distribution expenses | (267,824) | (54,924) | (322,748) | (258,093) | (57,356) | (315,449) | |
| Administrative expenses | (524,308) | (29,351) | (553,659) | (429,110) | (43,559) | (472,669) | |
| Research and development expenses | (346,836)_________ | (18,981)_________ | (365,817)________ | (304,215)_________ | (15,012) | (319,227)_______ | |
| (Loss)/profit from operations | (1,208,833) | 133,101 | (1,075,732) | 51,973 | _________113,680 | 165,653 | |
| Net financing costs | 8(a) | (463,357) | (3,991) | (467,348) | (38,252) | (8,112) | (46,364) |
| Share of profits of associates | 17 | 296,470 | - | 296,470 | 316,046 | - | 316,046 |
| _________ | _________ | ________ | _________ | _________ | _______ | ||
| (Loss)/profit before tax | 8 | (1,375,720) | 129,110 | (1,246,610) | 329,767 | 105,568 | 435,335 |
| Income tax expense | 9(a) | (29,764)_________ | (11,965)_________ | (41,729)_______ | (4,652)_________ | (8,460) | (13,112)_______ |
| (Loss)/profit after tax but before gain | (1,405,484) | 117,145 | (1,288,339) | 325,115 | _________97,108 | 422,223 | |
| on sale of discontinued operation | |||||||
| Gain on sale of discontinued operation netof tax | 133,753 | - | 133,753 | - | - | - | |
| _________ | _________ | _______ | _________ | _________ | _______ | ||
| (Loss)/profit for the year | (1,271,731)======== | 117,145========= | (1,154,586)======== | 325,115======== | 97,108======== | 422,223======== | |
| Attributable to: | |||||||
| EquityshareholdersoftheCompany | (1,298,954) | 52,961 | (1,245,993) | 296,359 | 43,903 | 340,262 | |
| Minority interests | 27,223_________ | 64,184_________ | 91,407_________ | 28,756_________ | 53,205_________ | 81,961_________ | |
| (1,271,731)======== | 117,145========= | (1,154,586)======== | 325,115======== | 97,108======== | 422,223======== | ||
| Basic | |||||||
| (Loss)/earnings per share | 10 | (0.59) | 0.02 | (0.57) | 0.14 | 0.02 | 0.16 |
| ======== | ========= | ======== | ======== | ======== | ======== |
Consolidated balance sheet
At 31 December 2005
| Note | 2005 | 2004(restated) | |
|---|---|---|---|
| RMB'000 | RMB'000 | ||
| Non-current assets | |||
| Property, plant and equipment | 12 | 11,330,272 | 4,970,500 |
| Construction in progress | 13 | 285,244 | 5,065,349 |
| Intangible assets | 14 | 449,850 | 300,789 |
| Lease prepayments | 15 | 103,332 | 133,355 |
| Investment properties | 16 | 113,121 | 118,547 |
| Interest in associates | 17 | 2,820,463 | 2,209,700 |
| Other investments | 18 | 10,661 | 8,190 |
| Deferred tax assets | 19 | 1,940 | 13,220 |
| Long term deposits | 20 | 23,856 | 22,153 |
| Other non-current assets | 46,651 | 33,492 | |
| 15,185,390 | 12,875,295 | ||
| Current assets | |||
| Inventories | 21 | 1,919,901 | 1,127,066 |
| Trade receivables | 22 | 1,876,294 | 2,042,427 |
| Held-to-maturity securities | 18 | - | 44,031 |
| Prepayments, deposits and other receivables | 462,501 | 300,130 | |
| Deposits with banks | 23 | 916,628 | 298,318 |
| Cash and cash equivalents | 23 | 1,164,052 | 1,535,970 |
| 6,339,376 | 5,347,942 | ||
| Current liabilities | |||
| Trade payables | 24 | 1,769,720 | 1,975,512 |
| Other payables | 972,555 | 1,292,295 | |
| Current taxation | 9(b) | 23,211 | 7,172 |
| Provisions | 25 | 50,771 | 43,994 |
| Short term bank and other loans | 26 | 3,762,956 | 5,436,259 |
| 6,579,213 | 8,755,232 | ||
| Net current liabilities | (239,837) | (3,407,290) | |
| Total assets less current liabilities | 14,945,553 | 9,468,005 |
Consolidated balance sheet (continued)
At 31 December 2005
(Expressed in Renminbi)
| Note | 2005 | 2004(restated) | |
|---|---|---|---|
| RMB'000 | RMB'000 | ||
| Non-current liabilities | |||
| Bank and other loans | 26 | 9,569,710 | 2,493,721 |
| Long-term notes payable | 27 | 299,939 | 299,939 |
| Employee benefits | 28 | 17,280 | 19,685 |
| Deferred tax liabilities | 19 | 588 | 15 |
| Other non-current liabilities | 29 | 856,539 | 858,810 |
| 10,744,056 | 3,672,170 | ||
| Net assets | 4,201,497 | 5,795,835 | |
| Capital and reserves | |||
| Share capital | 30 | 2,195,696 | 1,463,797 |
| Share premium | 1,552,913 | 2,284,812 | |
| Reserves | 31 | 680,190 | 708,167 |
| (Accumulated losses)/retained profits | (461,183) | 814,086 | |
| Total equity attributable to equity | |||
| shareholders of the Company | 3,967,616 | 5,270,862 | |
| Minority interests | 233,881 | 524,973 | |
| Total equity | 4,201,497 | 5,795,835 |
Approved and authorised for issue by the board of directors on [25] April 2006.
) )
) )
) Directors
Consolidated statement of changes in equity For the year ended 31 December 2005
| Equity attributable to equity shareholders of the company__ | |||||||
|---|---|---|---|---|---|---|---|
| (Accumulated | |||||||
| Share | Share | losses)/ | Minority | ||||
| capital | premium | Reserves | retained profits | interests | Total equity | ||
| Note | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | |
| At 1 January 2004- As previously reported- Prior year adjustmentsarisingfrom | 659,465 | 1,040,984 | 406,358 | 447,055 | 525,602 | 3,079,464 | |
| changesinaccountingpolicies | 3 | - | - | 11,753 | 118,164 | - | 129,917 |
| As restated | _________659,465 | _________1,040,984 | _________418,111 | _________565,219 | _________525,602 | _________3,209,381 | |
| Issue of new shares | 30 | -------------316,400 | -------------1,731,760 | -------------- | -------------- | -------------- | -------------2,048,160 |
| Capitalisation of share | ------------- | ------------- | ------------- | ------------- | ------------- | ------------- | |
| premium | 30 | 487,932 | (487,932) | - | - | - | - |
| Net profit / (loss) for theyear-Aspreviouslyreported-Prioryearadjustments | -------------- | -------------- | -------------- | -------------353,701 | -------------- | -------------353,701 | |
| arisingfromchangesinaccountingpolicies | - | - | - | (13,439) | 81,961 | 68,522 | |
| As restated | _________- | _________- | _________- | _________340,262 | _________81,961 | _________422,223 | |
| Currencytranslationdifferences | 31 | --------------------------- | --------------------------- | -------------208,419------------- | --------------------------- | --------------------------- | -------------208,419------------- |
| Dividendapprovedduring the year | 11 | -------------- | -------------- | -------------- | (9,758)------------- | -------------- | (9,758)------------- |
| Transfer for the year | 31 | -_________ | -_________ | 81,637_________ | (81,637)_________ | -_________ | -_________ |
| Deemeddisposalofsubsidiary | -------------- | -------------- | -------------- | -------------- | (82,590)------------- | (82,590)------------- | |
| At 31 December 2004 | 1,463,797 | 2,284,812========= | 708,167======== | 814,086========= | 524,973======= | 5,795,835======== | |
| ======== | = |
Consolidated statement of changes in equity (continued) For the year ended 31 December 2005
| Equity attributable to equity shareholders of the Company | |||||||
|---|---|---|---|---|---|---|---|
| Sharecapital | Sharepremium | Reserves | (Accumulatedlosses)/retainedprofits | Minorityinterests | Total equity | ||
| Note | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | |
| At 1 January 2005-Aspreviouslyreported-Prioryearadjustments fromchangesin | 1,463,797 | 2,284,812 | 696,414 | 709,361 | - | 5,154,384 | |
| accountingpolicies | 3 | - | - | 11,753 | 104,725 | 524,973 | 641,451 |
| As restated | _________1,463,797 | _________2,284,812------------- | _________708,167------------- | _________814,086------------- | _________524,973------------- | _________5,795,835------------- | |
| Capitalisationofshare premium | 30 | -------------731,899 | (731,899)------------- | -------------- | -------------- | -------------- | -------------- |
| Net loss for the year | -------------- | -------------- | -------------- | (1,154,586)------------- | -------------- | (1,154,586)------------- | |
| Profitsattributabletominorityinterests | --------------------------- | -------------- | -------------- | (91,407)------------- | 91,407------------- | -------------- | |
| Currency translationdifferences | 31 | -------------- | -------------- | (27,977)------------- | -------------- | -------------- | (27,977)------------- |
| Dividendapprovedduring the year | 11 | - | -------------- | -------------- | (29,276)------------- | -------------- | (29,276)------------- |
| Capital contributionsfromminorityinterests | -------------- | -------------- | -------------- | -------------- | 18,529------------- | 18,529------------- | |
| Distributionstominority interests | -------------- | -------------- | -------------- | -------------- | (5,550)------------- | (5,550)------------- | |
| Disposalofsubsidiary | 6 | -------------- | - | - | - | (395,478) | (395,478) |
| ------------- | ------------- | ------------- | ------------- | ------------- | |||
|---|---|---|---|---|---|---|---|
| ------------- | |||||||
| At312005 | December | 2,195,696 | 1,552,913 | 680,190 | (461,183) | 233,881 | 4,201,497 |
Consolidated cash flow statement For the year ended 31 December 2005
| Year ended | 31 December | ||
|---|---|---|---|
| 2005 | 2004 | ||
| Note | RMB'000 | RMB'000 | |
| Cash flows from operating activities | |||
| 435,335 | |||
| (Loss)/profit before tax | (1,246,610) | ||
| Adjustments for: | |||
| 720,442 | |||
| - Depreciation | 1,229,595 | ||
| - Amortisation of intangible assets | 32,660 | 29,727 | |
| - Amortisation of lease prepayments | 2,934 | 2,609 | |
| - (Reversed)/ impairment loss on property, plant and equipment | (60) | 4,738 | |
| - Impairment loss on construction in progress | 19,932 | 340 | |
| - Impairment loss on intangible assets | 407 | 230 | |
| - Impairment loss on held-to-maturity securities | 17,961 | - | |
| - Impairment loss on unquoted equity securities | - | 15,688 | |
| - Provision for bad and doubtful debt | 5,623 | 11,042 | |
| - Provision for obsolete inventories | 85,411 | 75,961 | |
| - Share of profits of associates | (296,470) | (316,046) | |
| - Interest income | (51,691) | (66,207) | |
| - Other finance costs | 519,039 | 112,571 | |
| - (Gain)/ loss on disposal of property, plant and equipment | (5,697) | 500 | |
| - Gain on disposal of unquoted securities | (3,520) | (31,421) | |
| - Amortisation of government grant | (37,583) | (21,279) | |
| Operating profit before change in working capital | 271,931 | 974,230 | |
| Increase in inventories | (1,037,363) | (542,657) | |
| Increase in trade and other receivables | (1,181,452) | (316,479) | |
| Decrease in employee benefit obligations | 2,405 | 5,102 | |
| Increase in trade and other payables | 982,482 | 275,318 | |
| Cash generated from the operating activities | (961,997) | 395,514 | |
| Income taxes paid | (21,562) | (24,007) | |
| 371,507 | |||
| Net cash from operating activities | (983,559) | ||
| Cash flows from investing activities | |||
| Proceeds from sale of property, plant and equipment | 36,112 | 49,509 | |
| Proceeds from sales of intangible assets | 1,378 | - |
| Proceeds from sales of investments | 5,520 | - | |
|---|---|---|---|
| Interest income received | 51,691 | 53,358 | |
| Acquisitions of property, plant and equipment | (3,934,768) | (5,422,599) | |
| Acquisitions of intangible assets | (32,082) | (371,341) | |
| Acquisitions of available-for-sale investments | (8,576) | - | |
| Acquisitions of associate | - | (400) | |
| Acquisitions of convertible debenture | - | (2,235) | |
| Refund of investment costs | 26,070 | 32,978 | |
| Payments for lease prepayments | - | - | |
| Business combinations, net of cash acquired | - | (4,200) | |
| Disposal of subsidiaries, net of cash disposed | 6 | (53,609) | 58,197 |
| Disposal of an associate, net of cash disposed | - | 66,757 | |
| Increase in long-term receivables | (9,540) | (105,281) | |
| Placement of pledged deposits | (618,310) | 31,957 | |
| Placement of long-term fixed deposits | - | (220,749) | |
| Dividend received | 115,285 | 48,577 | |
| Net cash used in investing activities | (4,420,829) | (5,785,472) |
Consolidated cash flow statement (continued) For the year ended 31 December 2005
| Years ended 31 December | |||
|---|---|---|---|
| 2005 | 2004 | ||
| Rmb'000 | Rmb'000 | ||
| Cash flows from financing activities | |||
| Proceeds from government loan | - | 450,000 | |
| Proceeds from bank and other loans | 12,421,541 | 10,399,068 | |
| Proceeds from issue of convertible debentures | - | 71,448 | |
| Proceeds from issue of corporate debentures | 1,583,475 | - | |
| Proceeds from capital contribution | 18,529 | 2,076,121 | |
| Repayments of bank and other loans | (8,288,467) | (7,902,354) | |
| Dividend paid | (35,675) | (28,032) | |
| Interest paid | (552,157) | (287,847) | |
| Payment for other financing activities | (59,474) | (62,018) | |
| Net cash from financing activities | 5,087,772 | 4,716,386 | |
| Effect of exchange rate changes | (55,302) | 59,624 | |
| Net decrease in cash and cash equivalents | (371,918) | (637,955) | |
| Cash and cash equivalents at 1 January | 1,535,970 | 2,173,925 | |
| Cash and cash equivalents at 31 December | 1,164,052 | 1,535,970 |