AI assistant
CStone Pharmaceuticals — Annual Report 2006
Apr 20, 2007
50715_rns_2007-04-20_12036492-0215-4b69-a6c7-c428988e01ba.pdf
Annual Report
Open in viewerOpens in your device viewer
The Stock Exchange of Hong Kong Limited takes no responsibility for the contents of this announcement, makes no representation as to its accuracy or completeness and expressly disclaims any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
兗州煤業股份有限公司 YANZHOU COAL MINING COMPANY LIMITED
(a joint stock limited company incorporated in the People’s Republic of China with limited liability) (Stock Code: 1171)
ANNUAL RESULTS FOR THE YEAR ENDED 31ST DECEMBER, 2006
The Company is pleased to announce the operating results of the Company for the year ended 31st December, 2006:
-
The Company’s net sales for the year ended 31st December, 2006 was RMB12,007.3 million (approximately US$1,537.7 million, or HK$11,951.1 million), representing an increase of RMB490.4 million (approximately US$62.8 million, or HK$488.1 million), or 4.3% as compared with the 2005 net sales of RMB11,516.9 million (approximately US$1,428.1 million, or HK$11,068.9 million).
-
The Company’s net income attributable to the equity holders for the year ended 31st December, 2006 was RMB2,373.0 million (approximately US$303.9 million, or HK$2,361.9 million), representing a decrease by 17.6% as compared with the 2005 net income attributable to the equity holders of RMB2,881.5 million (approximately US$357.3 million, or HK$2,769.4 million).
-
To reward the Shareholders for their long-term support to the Company, the board of Directors proposes to declare a special cash dividend to the Shareholders for the year 2006 in addition to a cash dividend payable in accordance with the Company’s persistent dividend policy. The 2006 proposed cash dividend payable in accordance with the Company’s persistent dividend policy is RMB590.2 million (tax included) (approximately US$75.6 million, or HK$587.4 million) or RMB0.120 per share (tax included) (approximately US$0.015, or HK$0.119); and the 2006 proposed special cash dividends payable are RMB393.5 million (tax included) (approximately US$50.4 million, or HK$391.7 million) or RMB0.080 per share (tax included) (approximately US$0.0102, or HK$0.0796). The aggregate amount of the above dividends amounts to RMB983.7 million (tax included) (approximately US$126.0 million, or HK$979.1 million) or RMB0.200 per share (tax included) (approximately US$0.026, or HK$0.199). The proposed dividends payment will be presented to the Shareholders for approval at the Company’s 2006 AGM, and (if so approved) will be paid to all Shareholders within two months after the 2006 AGM is held.
Thanks to the great support of all the shareholders (the “Shareholders”) of Yanzhou Coal Mining Company Limited (“the Company”) and the hard work of our staffs, the income attributable to equity holders of the Company for the year 2006 was RMB2,373.0 million. To reward the Shareholders, the board (the “Board”) of directors of the Company (the “Directors”) proposes to declare a special cash dividend to the Shareholders for the year 2006 in addition to a cash dividend payable in accordance with the Company’s persistent dividend policy.
The Company, by successfully implementing operation strategies such as stabilizing the output and sales volume of coal, improving product quality, optimizing product mix and strengthening cost control and overcoming negative factors such as cost increase, has made comparatively good achievements for the year 2006: the output of raw coal was 36.05 million tonnes, representing an increase of 4.0% over that of 2005; sales of coal was 34.66 million tonnes, representing an increase of 6.7% over that of 2005; net income attributable to equity holders of the Company was RMB2,373.0 million, representing a 17.6% decrease over that of 2005. The audit committee of the Company has reviewed the results of the Company for the year 2006.
– 1 –
The Company’s strength in sustainable development has been enhanced through the development of new projects. Both Austar Coalmine in Australia and Tianchi Coalmine in Shanxi Province have been put into operation and will make contributions to the financial position of the Company in 2007. The commercial negotiation of Yushuwan Coalmine in Shaanxi Province has been completed, and the procedures regarding incorporation are being processed. The development of Zhaolou Coalmine in Shandong Province, the 0.6 million tonnes methanol project of Shaanxi province and the 0.1 million tonnes methanol project in Shanxi province is progressing smoothly.
The Company’s brand name and image have been greatly promoted through continuously regulating the Company’s operation and improving operation management. Pursuant to the requirements of the US Sarbanes-Oxley Act, the Company has basically completed the construction of internal control system. After obtaining the National Quality Award, the Company has been endowed with the Asia-Pacific International Quality Award by the Quality Association of Asia Pacific Region in 2006, by which the Company became the third Chinese enterprise which has won this honor. Moreover, the Company has been elected as 2005 Nifty Fifty Blue Chip Listed Companies with Most Growing Potential in China by the magazine New Finance and Economics, and rated as 2005 China Top 50 A Share Listed Companies in Investors’ Relationship Management by Capital Weekly.
FINANCIAL HIGHLIGHTS
(Prepared in accordance with International Financial Reporting Standards (“IFRS”))
The financial highlights are prepared based on the financial information set out in the audited consolidated statement of income, consolidated balance sheet, and consolidated statement of cash flows in 2006 and 2005.
OPERATING RESULTS
| OPERATING RESULTS | ||
|---|---|---|
| Year ended 31st December | ||
| 2006 | 2005 | |
| (RMB’000) | (RMB’000) | |
| Net sales | ||
| Net sales of coal | 11,846,948 | 11,353,485 |
| including: Headquarters | 11,710,664 | 11,353,485 |
| Domestic | 9,365,857 | 8,421,462 |
| Export | 2,344,807 | 2,932,023 |
| Yancoal Australia Pty | 114,409 | – |
| Shanxi Nenghua | 21,875 | – |
| Net Income of railway, Transportation Services | 160,399 | 163,437 |
| Total Net Sales | 12,007,347 | 11,516,922 |
| Gross Profit | 5,817,278 | 6,228,334 |
| Interest Expenses | (26,349) | (24,611) |
| Income Before Income Taxes | 3,726,624 | 4,419,973 |
| Income attributable to equity | ||
| holders of the Company | 2,372,985 | 2,881,461 |
| Earnings per Share | RMB0.48 | RMB0.59 |
| Dividend per Share | RMB0.200 | RMB0.220 |
| _Note: (1)_Dividend per share of year 2006 represents the dividend proposed. | ||
| ASSETS AND LIABILITIES | ||
| 31st December | ||
| 2006 | 2005 | |
| (RMB’000) | (RMB’000) | |
| Net Current Assets | 6,043,863 | 7,522,121 |
| Net Book Value of Property, Plant and Equipment | 12,139,939 | 9,318,486 |
| Total Assets | 23,458,749 | 21,254,444 |
| Total Borrowings | 403,138 | 231,827 |
| Equity attributable to equity holders of the Company | 18,931,779 | 17,618,577 |
| Net Asset Value per Share | RMB3.85 | RMB3.58 |
| Return on Net Assets (%) | 12.53 | 16.35 |
– 2 –
SUMMARY STATEMENT OF CASH FLOWS
| SUMMARY STATEMENT OF CASH FLOWS | ||
|---|---|---|
| Year ended 31st December | ||
| 2006 | 2005 | |
| (RMB’000) | (RMB’000) | |
| Net Cash from Operating Activities | 3,767,156 | 3,939,274 |
| (Decrease) Increase in Cash and Cash Equivalent | (1,149,916) | 667,529 |
| Net Cash Flow per Share from Operating Activities | RMB0.77 | RMB0.80 |
- Note: As at 31st December, 2002 and 2003, the total share capital of the Company was represented by 2,870 million shares; the total share capital was represented by 3,074.0 million shares as at 31st December, 2004. As at 31st December, 2005 and 31st December, 2006; the total share capital of the Company was represented by 4,918.4 million shares. Earnings per share in the above financial highlights is calculated according to the current net income attributable to the equity holders of the Company and the weighted average of shares over the years. The dividend per share, net asset value per share and net cash flow per share from operating activities in the above financial highlights are calculated based on the total share capital as at the end of each corresponding year of the Company.
The above financial indicators of year 2006 also consolidated the results of the financial statements of Shanxi Nenghua Company Limited (“Shanxi Nenghua”) during this reporting period. Since 2005, the financial statements of the Company have consolidated the financial statements of Heze Nenghua Company Limited (“Heze Nenghua”). Since 2004, the financial statements of the Company have consolidated the financial statements of Shandong Yanmei Shipping Co., Ltd. (“Yanmei Shipping”), Yanzhou Coal Yulin Nenghua Limited (“Yulin Nenghua”) and Yancoal Australia Pty.
The taxes, surcharges and gross profit resulting from the principal businesses of Yanmei Shipping are off set against the transportation cost of coal of the Company, thereby increasing the total coal sales. As the total sales, operating results and assets of Yanmei Shipping do not have any material impact on the Company, they are therefore not itemized in this announcement.
Yulin Nenghua and Heze Nenghua are currently under project construction and do not have a significant impact on the operational results of the Company, and hence are not itemized in this announcement.
“Headquarters of the Company” exclude subsidiaries whose operation results have been consolidated into the consolidated financial statements. These subsidiaries include Yanmei Shipping, Qingdao District Zhongyan Trading Company Limited (“Zhongyan Trading”), Yulin Nenghua, Yancoal Australia Pty, Shanxi Nenghua and Heze Nenghua.
ACHIEVEMENTS IN 2006
In 2006, the Company produced 36.05 million tonnes of raw coal, sold 34.66 million tonnes of coal and the railway transportation of coal achieved 19.49 million tonnes. In 2006, net sales of the Company was RMB12,007.3 million, among which net sales of coal was RMB11,846.9 million and net income of railway transportation services was RMB160.4 million, and the income attributable to the equity holders of the Company was RMB2,373.0 million.
COAL PRODUCTION
In 2006, the raw coal production of the Company was 36.05 million tonnes, representing an increase of 1.39 million tonnes or 4.0% as compared to the same period last year, among which, (1) the raw coal production of the Company’s six coal mines in the headquarters area was 35.49 million tonnes, representing an increase of 0.83 million tonnes or 2.4%, as compared to the same period last year. The increase was mainly due to the productivity of the raw coal mines in the headquarters during the fourth quarter of 2006 having resumed their normal level; (2) the raw coal production of Yancoal Australia Pty was 0.44 million tonnes; and (3) the raw coal production of Shanxi Nenghua was 0.12 million tonnes.
The output of saleable coal of the Company was 34.64 million tonnes in 2006, representing an increase of 2.70 million tonnes, or 8.5%, as compared with that of 2005, among which, (1) the output of coal of the Company’s six coal mines in the headquarters area was 34.09 million tonnes, representing an increase of 2.15 million tonnes or 6.7%, as compared with that of 2005; (2) the output of saleable coal of Yancoal Australia Pty was 0.43 million tonnes; and (3) the output of saleable coal of Shanxi Nenghua was 0.12 million tonnes.
– 3 –
PRODUCT PRICES AND SALES
The following table sets out the coal prices of the Company for the years ended 31st December, 2006 and 2005:
| 2006 | 2005 | ||
|---|---|---|---|
| (RMB/tonnes) | (RMB/tonne) | ||
| 1. | Headquarters | ||
| Clean Coal | |||
| No. 1 Clean Coal | 505.38 | 514.20 | |
| No. 2 Clean Coal | 479.40 | 491.51 | |
| Domestic | 493.02 | 513.67 | |
| Exports | 442.53 | 460.09 | |
| No. 3 Clean Coal | 377.72 | 370.54 | |
| Domestic | 387.10 | 361.30 | |
| Exports | 362.55 | 381.51 | |
| Lump Coal | 427.88 | 432.26 | |
| Domestic | 427.88 | 434.66 | |
| Exports | – | 397.53 | |
| Average coal price of Clean Coal | 414.58 | 413.69 | |
| Domestic | 429.92 | 420.26 | |
| Exports | 382.13 | 404.37 | |
| Screened Raw Coal | 289.89 | 321.88 | |
| Mixed Coal and Others | 147.17 | 150.45 | |
| Average Coal Price of Headquarters | 341.12 | 349.50 | |
| Domestic | 332.19 | 333.74 | |
| 2. | Yancoal Australia Pty | 594.55 | – |
| 3. | Shanxi Nenghua | 155.22 | – |
Notes: The coal prices represent the invoice prices less sales tax, transportation cost from the Company to ports, port charges and miscellaneous fees for coal sales.
The average coal price of the Company’s headquarters was RMB341.12/tonne in 2006, representing a decrease of RMB8.38/tonne, or 2.4%, as compared with that of 2005, of which, the average domestic coal price was RMB332.19/tonne, representing a decrease of RMB1.55/ tonne, or 0.5%, as compared with that of 2005 and the average export coal price was RMB382.13/tonne, representing a decrease of RMB22.24/tonne, or 5.5%, as compared with that of 2005.
The decrease in average coal price of the Company’s headquarters was mainly due to the corresponding decrease in export coal price.
The average coal price of Yancoal Australia Pty was RMB594.55/tonne in 2006.
The average coal price of Shanxi Nenghua was RMB155.22/tonne in 2006.
– 4 –
The following table sets out the Company’s sales volume and net sales of coal by product category for the years ended 31st December 2006 and 2005:
| Year ended | 31st December | ||||||
|---|---|---|---|---|---|---|---|
| 2006 | 2005 | ||||||
| % of total | % of total | ||||||
| Sales | Net sales | net sales | Sales | Net sales | Net sales | ||
| volume | of coal | of coal | volume | of coal | of coal | ||
| (‘000 | Tonnes) | (RMB’000) | (‘000 Tonnes) | (RMB’000) | |||
| 1. | Headquarters | ||||||
| Clean Coal | |||||||
| No. 1 Clean Coal | 869.3 | 439,320 | 3.7 | 773.9 | 397,957 | 3.5 | |
| No. 2 Clean Coal | 5,566.3 | 2,668,468 | 22.5 | 5,084.5 | 2,499,068 | 22.0 | |
| Domestic | 4,064.2 | 2,003,752 | 16.9 | 2,981.3 | 1,531,433 | 13.5 | |
| Export | 1,502.1 | 664,716 | 5.6 | 2,103.2 | 967,635 | 8.5 | |
| No. 3 Clean Coal | 12,129.7 | 4,581,674 | 38.7 | 11,183.0 | 4,143,820 | 36.5 | |
| Domestic | 7,495.6 | 2,901,583 | 24.5 | 6,066.8 | 2,191,938 | 19.3 | |
| Export | 4,634.1 | 1,680,091 | 14.2 | 5,116.2 | 1,951,882 | 17.2 | |
| Lump Coal | 555.4 | 237,649 | 2.0 | 485.5 | 209,862 | 1.8 | |
| Domestic | 555.4 | 237,649 | 2.0 | 454.0 | 197,356 | 1.7 | |
| Export | – | – | 0.0 | 31.5 | 12,506 | 0.1 | |
| Subtotal for Clean Coal | 19,120.7 | 7,927,111 | 66.9 | 17,527.0 | 7,250,707 | 63.9 | |
| Domestic | 12,984.5 | 5,582,304 | 47.1 | 10,276.2 | 4,318,684 | 38.0 | |
| Export | 6,136.2 | 2,344,807 | 19.8 | 7,250.8 | 2,932,023 | 25.8 | |
| Screened Raw Coal | 10,826.4 | 3,138,506 | 26.5 | 10,805.4 | 3,478,075 | 30.6 | |
| Mixed Coal and Others | 4,383.1 | 645,047 | 5.4 | 4,152.1 | 624,703 | 5.5 | |
| Subtotal for Headquarter | 34,330.2 | 11,710,664 | 98.8 | 32,484.5 | 11,353,485 | 100.0 | |
| Domestic | 28,194.0 | 9,365,857 | 79.0 | 25,233.7 | 8,421,462 | 74.2 | |
| 2. | Yancoal Australia Pty Ltd | 192.4 | 114,409 | 1.0 | – | – | – |
| 3. | Shanxi Nenghua | 140.9 | 21,875 | 0.2 | – | – | – |
| Total for the Company | 34,663.5 | 11,846,948 | 100.0 | 32,484.5 | 11,353,485 | 100.0 |
The Company sold 34.66 million tonnes of coal in 2006, representing an increase of 2.18 million tonnes, or 6.7%, as compared with that of 2005, among which, (1) sales volume of the Company’s six coal mines in the headquarters area was 34.33 million tonnes, representing an increase of 1.85 million tonnes, or 5.7%; of which domestic sales volume was 28.19 million tonnes, representing an increase of 2.96 million tonnes, or 11.7%, as compared with that of 2005; export sales volume was 6.14 million tonnes, representing a decrease of 1.11 million tonnes, or 15.3%, as compared with that of 2005. The sales volume of clean coal represented 55.7% of total coal sales volume of the headquarters in 2006, which was an increase from 54.0% of that in the year 2005. The change in sales structure is principally due to timely adjustment of product variety by the Company in light of market needs; (2) sales volume of Yancoal Australia Pty was 0.19 million tonnes in 2006; and (3) sales volume of Shanxi Nenghua was 0.14 million tonnes in 2006.
The Company’s coal products are exported to East Asian countries, such as Japan and South Korea. Net export sales of coal in 2006 accounted for 20.8% of the Company’s total net sales of coal.
Domestic sales of the company’s coal products are concentrated in Eastern China, especially in Shandong Province.
RAILWAY ASSETS
In 2006, railway transportation volume of the Company was 19.49 million tonnes, representing a decrease of 0.67 million tonnes, or 3.3%, as compared with that of 2005. Net income from railway transportation services of the Company was RMB160.4 million in 2006, representing a decrease of RMB3.038 million or 1.9%, as compared with that of 2005.
OPERATING EXPENSES AND COST CONTROL
In 2006, the total operating expenses of the Company were RMB8,420.2 million, representing an increase by RMB1,212.8 million, or 16.8%, as compared with that of 2005. Costs of sales and railway transportation service and sales, general and administrative expenses increased by 17.0% and 16.2% as compared with that of 2005, respectively.
Total operating expenses over total net sales increased to 70.1% from 62.6% in 2005.
– 5 –
The following table sets out the Company’s principal operating expenses, which are also expressed as percentages of total net sales of the years ended 31st December 2006 and 2005:
| Year ended 31st | December | |||
|---|---|---|---|---|
| 2006 | 2005 | 2006 | 2005 | |
| (RMB’000) | (% of total net sales) | |||
| Net sales | ||||
| Net sales of coal | 11,846,948 | 11,353,485 | 98.7 | 98.6 |
| Net income of railway | ||||
| transportation service | 160,399 | 163,437 | 1.3 | 1.4 |
| Total net sales | 12,007,347 | 11,516,922 | 100.0 | 100.0 |
| Costs of coal sales and | ||||
| railway transportation service | ||||
| Materials | 1,320,596 | 1,147,572 | 11.0 | 10.0 |
| Wages and employee welfare | 1,646,018 | 1,258,333 | 13.7 | 10.9 |
| Electricity | 336,284 | 282,492 | 2.8 | 2.5 |
| Depreciation | 962,963 | 891,640 | 8.0 | 7.7 |
| Repairs and maintenance | 327,151 | 350,953 | 2.7 | 3.0 |
| Land subsidence, restoration, | ||||
| rehabilitation and environmental costs | 742,985 | 636,590 | 6.2 | 5.5 |
| Mining rights expenses | 25,049 | 19,604 | 0.2 | 0.2 |
| Other transportation fee | 106,572 | 98,787 | 0.9 | 0.9 |
| Other costs | 722,451 | 602,617 | 6.0 | 5.2 |
| Total cost of sales and railway | ||||
| transportation service | 6,190,069 | 5,288,588 | 51.6 | 45.9 |
| Sales, general and administrative | ||||
| expenses | 2,230,142 | 1,918,788 | 18.6 | 16.7 |
| Total operating expenses | 8,420,211 | 7,207,376 | 70.1 | 62.6 |
MANAGEMENT DISCUSSION AND ANALYSIS
The following discussion and analysis should be read in conjunction with the audited financial statements of the Company for 2005 and 2006 and the notes thereto included elsewhere in this announcement. Such financial statements have been prepared in accordance with IFRS. For a discussion of certain differences between IFRS and US Generally Accepted Accounting Principles (“US GAAP”), please refer to Note II contained herein or the Company’s annual report on Form 20-F filed with the Securities and Exchange Commission of United States of America, which will be provided to any Shareholder upon written request.
YEAR ENDED 31ST DECEMBER, 2006 COMPARED WITH YEAR ENDED 31ST DECEMBER 2005
The Company’s realized net sales in 2006 was RMB12,007.3 million, representing an increase of RMB490.4 million, or 4.3%, compared with RMB11,516.9 million in 2005, including: (1) realized net sales of coal was RMB11,846.9 million, among which: (a)realized net sales of coal of the headquarters was RMB11,710.7 million, representing an increase of RMB357.2 million, or 3.1%, compared with RMB11,353.5 million in 2005. The increase was mainly due to an increase of coal sales volume which resulted in an increase of net sales of coal by RMB644.9 million; and a decrease of average coal prices which resulted in the decrease of net sales by RMB287.7 million; (b) consolidated net sales of coal of Yancoal Australia Pty was RMB114.4 million in 2006; (c) consolidated net sales of coal of Shanxi Nenghua was RMB21.875 million in 2006; (2) net income from railway transportation service (calculated on ex-mine basis and on the basis of transportation expenses being borne by the customers on designated railway assets) was RMB160.4 million, representing a decrease of RMB3.038 million, or 1.9%, from RMB163.4 million in 2005. The decrease was principally due to the decrease in the volume of coal deliveries.
Cost of sales and cost of railway transportation service of the Company were increased by RMB901.5 million, or 17.0%, to RMB6,190.1 million in 2006, as compared to RMB5,288.6 million in 2005. Among which: (1) cost of coal sales of the headquarters was RMB5,841.4 million, representing an increase of RMB656.6 million, or 12.7%, compared with RMB5,184.8 million in 2005; unit cost of coal sales per tonne of the headquarters was RMB170.15, representing an increase of RMB10.54, or 6.6%, compared with RMB159.61 in 2005. This was principally due to a) the increase of prices of raw materials resulting in the increase of unit cost of coal sales by RMB3.07; b) an increase of unit cost of coal sales by RMB4.49 as a result of the increase of employees’ wages; c) the increase in subsidence fees of the Company as a result of the strengthening measures to resettle the villages located above the coal field resulting in the increase of unit cost of coal sales by RMB1.86; (d) frequent changes of working faces underground caused an increase of the unit coal sales by RMB1.94; (e) the partial set-off of part of the cost-increasing factors which resulted in the increase of unit cost of coal sales by the Company’s tightening of cost control measures; (2) Cost of coal sales of Yancoal Australia Pty was RMB235.0 million in 2006; and (3) Cost of coal sales of Shanxi Nenghua was RMB15.909 million in 2006.
– 6 –
Sales, general and administrative expenses of the Company were RMB2,230.1 million in 2006, representing an increase of RMB311.3 million, or 16.2%, from RMB1,918.8 million of 2005. Among which (1) sales, general and administrative expenses of the headquarters increased by RMB378.0 million, which was mainly due to the increase in employees’ insurance, wages and depreciation expenses; (2) Shanxi Nenghua’s sales, general and management expenses of RMB5.106 million in 2006 were included; and (3) sales, general and management expenses of Yancoal Australia Pty in 2006 decreased by RMB42.043 million compared with that in 2005.
Other operating income of the Company increased by RMB30.799 million or 22.8%, to RMB165.8 million in 2006 from RMB135.0 million in 2005. This was mainly due to: (1) profit from material and fittings increased by RMB12.874 million; (2) interest income of bank deposit increased by RMB8.401 million.
Interest expenses of the Company increased by RMB1.738 million, or 7.1%, to RMB26.349 million in 2006 from RMB24.611 million in 2005.
Income before income taxes of the Company decreased by RMB693.4 million, or 15.7%, to RMB3,726.6 million in 2006 from RMB4,420.0 million in 2005.
Income attributable to the equity holders of the Company decreased by RMB508.5 million, or 17.6%, to RMB2,373.0 million in 2006 from RMB2,881.5 million in 2005.
Total assets increased by RMB2,204.3 million, or 10.4%, to RMB23,458.7 million as at 31st December, 2006 from RMB21,254.4 million as at 31st December 2005. This was principally due to the increase of the appreciation of asset value from the Company’s production and operation activities.
Total liabilities increased by RMB857.9 million, or 23.8%, to RMB4,465.0 million as at 31st December, 2006 from RMB3,607.1 million as at 31st December, 2005.
Equity attributable to equity holders of the Company increased by RMB1,313.2 million, or 7.5%, to RMB18,931.80 million as at 31st December, 2006 from RMB17,618.6 million as at 31st December, 2005. The increase was mainly due to the increase of profit from operating activities.
LIQUIDITY AND CAPITAL RESOURCES
In 2006, the Company’s principal source of capital was the cash flow from operations. The Company’s principal uses of the capital include payment for operating expenses, purchase of property, machinery and equipment, and payment of Shareholders’ dividends, and purchase of the equity interest in Shanxi Nenghua.
As at 31st December 2006, the bills and accounts receivable were RMB2,211.9 million, representing a decrease of RMB12.927 million, or 0.6%, from RMB2,224.8 million as at 31st December, 2005. Bills receivable decreased by RMB88.524 million, or 4.2%, to RMB2,004.4 million as at 31st December, 2006 from RMB2,092.9 million as at 31st December, 2005. Accounts receivable increased by RMB75.597 million, or 57.3%, to RMB207.5 million as at 31st December, 2006 from RMB131.9 million as at 31st December, 2005. The increase was mainly due to (1) accounts receivable of the headquarters increased by RMB43.278 million in 2006, this was caused by the increasing of settlement balance for strategic consumers; (2) accounts receivable of Yancoal Australia Pty was RMB26.311 million in 2006; (3) accounts receivable of Shanxi Nenghua was RMB6.008 million in 2006;
The Company verified and cancelled its provision for doubtful accounts debts of RMB78.761 million during the reporting period. The Company cancelled its provision for doubtful accounts debts of RMB70.180 million and RMB8.581 million in accordance with the decision of sixth meeting (held on August 18th, 2006) and the tenth meeting (held on April 20th, 2007) of the third session of the Board respectively.
As at 31st December, 2006, inventories of the Company increased by RMB109.1 million, or 23.2%, to RMB579.6 million as at 31st December, 2006 from RMB470.5 million as at 31st December, 2005. The increase was due to the increase in coal inventories of Yancoal Australia Pty.
Prepayment and other current assets increased by RMB29.088 million, or14.4%, to RMB231.5 million as at 31st December, 2006, from RMB202.4 million as at 31st December, 2005. The increase was mainly due to the increase of prepayment of goods.
As at 31st December, 2006, bills and accounts payable increased by RMB248.0 million, or 49.8%, to RMB745.7 million from RMB497.7 million as at 31st December, 2005. The increase was mainly caused by the increase of bills payable of goods.
Other accounts payable and provisions increased by RMB323.8 million, or 20.5 %, to RMB1,899.7 million as at 31st December, 2006 from RMB1,575.9 million as at 31st December, 2005 principally due to (1) Customer’s deposits increased by RMB199.5 million; (2) accounts payable increased by RMB226.3 million for purchase of properties, machinery, equipment and project materials compared to that in 2005; and (3) resources compensation payable decreased by RMB100.9 million comparing to that in 2005.
– 7 –
Long-term liabilities increased by RMB458.9 million, or 257.7%, to RMB637.0 million as at 31st December 2006 from RMB178.1 million as at 31st December, 2005. This was principally due to (1) the new long-term loan of RMB330.0 million for Shanxi Nenghua; (2) deferred tax liabilities increased by RMB137.5 million comparing to that in 2005.
The Company’s capital expenditure for the purchase and construction of property, machinery and equipment was RMB1,290.5 million and RMB3,363.4 million in year 2005 and 2006 respectively, representing an increase of RMB2,072.9 million among which (1) capital expenditure for the construction of property increased by RMB1881.1 million; (2) capital expenditure for machinery and equipment increased by RMB185.6 million. These increases were mainly due to the increase in expenditure in the construction of properties and purchase of machinery and equipments for the projects being developed by some of the wholly owned subsidiaries and controlled entities of the Company.
According to the Acquisition Agreement of Jining III Coal Mine, the Company has paid to Yankuang Group Corporation Limited (the “Yankuang Group” or the “Controlling Shareholder”) RMB13.248 million for acquisition of the mining rights of Jining Coal Mines during this reporting period.
As at 31st December, 2006, the Company’s debt to equity ratio was 2.1%, which was calculated on the basis of the equity attributable to equity holders of the Company and total amount of borrowings amounted to RMB18,931.8 million and RMB403.1million, respectively.
The Company’s estimated capital expenditure for year 2007 is RMB4,147.2 million. This is mainly attributable to: (1) the capital expenditure for the purchase of property, machinery and equipment for the existing operating 6 coal mines and railway assets of approximately RMB1,035.3 million; (2) the capital expenditure for external projects development of approximately RMB3,111.9 million, including: (a) investment in 600,000 tonnes methanol project in Shannxi Province of approximately RMB1948.1 million; (b) investment in Zhaolou Coal Mine in Shandong Province of about RMB663.8 million; (c) investment in 100,000 tonnes methanol project in Shanxi Province of approximately RMB278.9 million; (d) investment in the construction of Yanzhou Austar Coal Mine in Australia of approximately RMB221.1 million. The funding of the above capital expenditure will be mainly from the Company’s cash in hand and the balance proceeds from the placing of H shares in 2004.
The cash currently held by the Company and the plenitude capital sources will be able to satisfy its operational and development requirements.
TAXATION
The Company is still subject to an income tax rate of 33% on its taxable profits in 2006.
US GAAP RECONCILIATION
The Company’s audited financial statements are prepared in compliance with IFRS, which differs in certain respects from accounting principles generally accepted in the United States of America (“US GAAP”). Please refer to Note II contained herein for a description of the differences between IFRS and US GAAP, and the current income attributable to equity holders of the Company for the year ended 31st December, 2006 and the equity attributable to equity holders of the Company as at 31st December, 2006 after reconciliation made in accordance with US GAAP.
OUTLOOK FOR 2007
The demand and supply of coal in the domestic market will generally be in equilibrium, and the coal price maintains stable.
Since China’s economic growth rate is maintained above 8%, the demand of coal by electricity power, metallurgy, building materials, chemicals and other primary industries will still be strong. The domestic coal resource supply will be increased due to additional production from newly constructed coalmines as well as policy adjustment by the Chinese Government, which abolished the tax refund for coal export, levied additional coal export tariff and reduced coal import tariff. The bottleneck of coal transportation capacity will be difficult to breakthrough radically in the short term. The Chinese Government will continue regulating and closing down sub-standard coal mines and strictly request the increase of safety investment. The Eleventh Five-Year Plan of Coal Industry encourages the development of large-scale coal enterprises under a group structure and the raising of admittance requirements for newly constructed coal mine, which is in favor of improving the centralization of China’s coal industry and enhancing the competitive advantages of large scale coal enterprises. The safety production level and operation system of the coal industry will be greatly improved.
– 8 –
The demand for coal will be strong in the international coal market with stable coal prices coupled with steady increase. Due to continuous growth of the world economy, steady development of electric power and metallurgy industries, and the constant growth of oil price at a high level, the coal industry is one of the fastest-growing energy industries in terms of demand. The export volume of coal from Australia will remain stable on the whole, the export volume of coal from Indonesia and Vietnam will increase; while the import volume of coal by Japan and South Korea will remain stable and the import volume of coal by China and India will increase. Therefore, the demand and supply in the East Asian coal markets will be stable on the whole, and the supply of prime coal will be slightly tight. China’s adjustment in coal import and export policy in response to the strong domestic demand of coal will be in favor of the price rising in the East Asian coal market. The contract price for coal sales signed among international coal markets will be higher than in the year of 2006 on the whole. Ever since January 2007, the spot price of the Australian BJ steam coal has been stable with an increase trend. It is expected that the international coal price in 2007 will be stable coupled with steady increase. The average coal sales price of the Company is expected to increase slightly in 2007. Currently, the Company has signed domestic coal sales contracts of 13.03 million tonnes, with average contract price increase of RMB52.04 per tonne or 19.21% higher than the year of 2006.
The spot price for coal will be adjusted in response to market changes. Though the negotiation for coal export has not been completed, it is expected that the Company’s contract price of export coal will be slightly higher than the year of 2006.
The sales target for the year 2007 of the Company is 37.5 million tonnes including (a) the headquarters’ sales target is 34.50 million tonnes among which the export target is 3 million tonnes; (b) Yancoal Austrice Pty’s sales target is 2 million tonnes; (c) Shanxi Nenghua’s sales target is 1 million tonnes.
OPERATING STRATEGIES
The Company will continue to improve its profitability and Shareholders’ return through operating strategies of organic development and external expansion in parallel. In 2007, the Company will focus on the following operating strategies:
Improving operation management and enhancing profitability of the existing coal mines . Firstly, the Company will stabilize the output and sales volume of its headquarters, focus on optimizing coal mine production system, and make great efforts in improving the output of Austar Coalmine in Australia and Tianchi Coalmine of Shanxi Energy & Chemical Co. Secondly, the Company will continue to implement the “Three Nil Project” and the “Four Optimizations”, arrange the mix of domestic sales and coal export reasonably, adjust products mix of varieties, and increase the profitable sales of clean coal. Thirdly, giving prominence to management and cost control, the Company will ensure effective cost control through continuously improving financial control systems, strengthening capital budgeting management, and improving performance assessment systems for reward and punishment.
Expediting the existing projects construction and persisting to seek for new acquisition opportunities . The Company would strengthen project investment management in order to achieve standardization, optimization and high efficiency. Yushuwan Coalmine of Shannxi Province and 0.1 million tonnes of methanol project in Shanxi Province will be put into production in 2007, the construction of Zhaolou Coal mine of Shandong Province and 0.6 million tones of methanol project of Shannxi Province will be expedited this year so that they may be put into operation in the year of 2008. Meanwhile, through expending assets scale of coal mines, developing and expanding the further processing of coal, the Company will continue to seek new investment opportunities of coal reserves and correlative industries both at home and abroad.
Regulating operations and improving the management expertise of the Company . The Company plans to continue promoting the construction of its internal control system. Pursuant to the requirements of the US Sarbanes-Oxley Act, the Guidance on Internal Control for the Listed Companies of the Shanghai Stock Exchange, the Rules Governing the Listing of Securities on The Hong Kong Stock Exchange Limited (the “Hong Kong Listing Rules”), the relevant laws and regulations of the stock-listing places both in China and foreign countries and the requirements stipulated by the supervisory and management institutes of listed companies, the Company will improve its internal control of work flow and system. The Company will also strengthen training for its Directors, Supervisors, senior management and other senior working staff to strengthen their self-discipline and sense of responsibility, and to optimize corporate governance for the promotion of the standard operations of the Company.
– 9 –
PROPOSED PROFIT APPROPRIATION
The profit appropriation of the Company for the year ended 31st December, 2006 as proposed by the Board is as follows:
| (Prepared in accordance with PRC GAAP) | RMB’000 |
|---|---|
| Net Income | 1,749,341 |
| Unappropriated profits at the beginning of year | 5,843,972 |
| Appropriation to statutory surplus reserve | 175,821 |
| Distributable profits | 7,417,492 |
| Dividends paid-annual cash dividends | |
| as approved at the annual general meeting | 1,082,048 |
| Unappropriated profits at the end of year | 6,335,444 |
| of which: Proposed cash dividends | |
| after the date of the balance sheet | 983,680 |
The proposed profit appropriation will be presented to the Shareholders of the Company for approval at the forthcoming 2006 annual general meeting of the Company (the “2006 AGM”).
Pursuant to the articles of association of the Company (the “Articles”), the Company’s financial statements should be prepared according to the PRC GAAP and laws and regulations as well as the IFRS and the accounting standards of the places in which its shares are listed. For the purpose of determining the dividends payable to the Shareholders in a relevant year, the lower of the profits after taxation in the financial statements prepared according to these two accounting standards will be applied for the relevant year. For this purpose, audited profits after taxation in accordance with the PRC GAAP will be applied to determine the proposed cash dividends after the date of balance sheet for the year 2006.
DIVIDENDS
The Directors have decided to propose at the 2006 AGM a payment of cash dividends for the year 2006 of RMB983.7 million (tax included) or RMB0.200 (tax included) per share, which includes (1) a cash dividend for the year 2006 of RMB590.2 million (tax included) or RMB0.120 (tax included) per share in accordance with the Company’s consistent dividend policy, and (2) a special cash dividend for the year 2006 of RMB393.5 million (tax included) or RMB0.080 (tax included) per share. Subject to approval by the Shareholders at the 2006 AGM, the above dividends will be declared and paid to all Shareholders within two months after the 2006 AGM (if so approved).
Pursuant to the Articles, cash dividends payable to the Shareholders shall be calculated and declared in RMB. Cash dividends payable to holders of the Company’s domestic shares shall be paid in RMB, while cash dividends payable to holders of the Company’s H shares shall be paid in Hong Kong dollars.
ON-GOING CONNECTED TRANSACTIONS
The on-going connected transactions between the Company and Yankuang Group for the year 2006 included the following three aspects.
1. On-going Supply of Materials and Services
The on-going supply of materials and services between the Company and Yankuang Group are executed in accordance with Provision of Materials and Water Supply Agreement, Provision of Electricity Agreement, Provision of Labor and Services Agreement, Provision of Equipment Maintenance and Repair Works Agreement and Provision of Products and Materials Agreement entered into between the Company and Yankuang Group on 10th January, 2006, with effective term for each of these agreements mentioned above from 1st January, 2006 to 31 December, 2008. These agreements and the respective annual caps of such transactions for the year 2006 to 2008 have been approved by the independent Shareholders on 24th March, 2006.
Details of the on-going connected transactions are set out in the Announcement on Continuing Connected Transactions of Yanzhou Coal Mining Company Limited published in the domestic China Securities Journal and Shanghai Securities News; and Wen Wei Po and South China Morning Post of Hong Kong on 11th January, 2006 and the circular dated on 1st February, 2006, which is posted on the websites of the Shanghai Stock Exchange and the Stock Exchange of Hong Kong Limited.
– 10 –
Details of on-going supply of materials and services between the Company and Yankuang Group for year 2006 are shown in the following table.
| Types of | Annual cap | Value of | ||
|---|---|---|---|---|
| Connected | for the year | transactions for | ||
| **No. ** | Transaction | Agreement | 2006 | the year 2006 |
| (RMB’000) | (RMB’000) | |||
| Expenditure | ||||
| A | Raw materials, goods and | |||
| water purchased from | Provision of Materials and | 535,000 | 458,509 | |
| Yankuang Group | Water Supply Agreement | |||
| B | Fuel and power purchased | Provision of | 380,000 | 349,095 |
| from Yankuang Group | Electricity Agreement | |||
| C | Labor and services | Provision of Labor | 854,700 | 805,205 |
| provided by Yankuang Group | and Services Agreement | |||
| D | Maintenance and repair services | Provision of Equipment | 280,000 | 246,841 |
| provided by Yankuang Group | Maintenance and Repair | |||
| Works Agreement | ||||
| Revenue | ||||
| E | Products and materials | Provision of Products | 2,850,000 | 1,566,100 |
| sold to Yankuang Group | and Materials Agreement |
2. Mining Rights Fee
Upon approval by the relevant state-owned assets management and coal industry management authorities when the Company was incorporated, and pursuant to the Mining Right Agreement in October, 1997 and its supplemental agreement in February, 1998 entered into between the Company and Yankuang Group, the Company shall pay RMB12.98 million per year to Yankuang Group as mining rights fee of Nantun Coalmine, Xinglongzhuang Coalmine, Dongtan Coalmine, Baodian Coalmine and Jining II Coalmine (the “Five Coalmines”), all of which were owned by the Company when incorporated. Yankuang Group was commissioned to collect the mining rights fee for ten years since 1997. If there are any applicable new regulations governing the payment of mining right fee promulgated by the State after the ten years, such regulations will apply.
During this reporting period, the Company paid the mining right fee for the Five Coalmines of RMB12.98 million to Yankuang Group.
In September, 2006, the State Council approved the Implementation Proposal on Pilot Reform for Promoting System for Paid Use of Coal Resources jointly issued by the Ministry of Finance, the Ministry of Land & Resources and the National Development and Reform Commission, which stipulates that if any enterprise which uses coal mining rights provided by the State without consideration, it shall pay for such mining rights upon completion of evaluation of the remaining resource reserve. Shandong Province is one of the pilots designated for paid use of mining rights. As at this reporting date, detailed implementation rules regarding paid use of coal mining rights of Shandong Province have not been issued.
All other coal mines owned by the headquarters and the subsidiaries of the Company are all in paid use.
3. Payment of Pension Fund
Pursuant to the Provision of Administrative Services for Pension Fund and Retirement Benefits Agreement entered into between the Company and Yankuang Group dated 10th January, 2006, Yankuang Group undertakes to be responsible for the management of the old age insurance fund to the employees and payments of the pension and other benefits to the retires of the Company (the “Endowment Insurance Fund”) on a free of charge basis and such transaction constitutes an exempt continuing connected transaction which has been approved by the Board. The annual amount for the Endowment Insurance Fund for the year 2006 paid by the Company as approved at the fourth meeting of the third session of the Board on 4th March, 2006, was RMB605 million. Subsequently the amount actually paid by the Company was RMB640.62 million, with an excess of RMB35.62 million approved by the Board on 20th April, 2007.
– 11 –
The Company’s independent non-executive directors have reviewed the on-going connected transactions in the year 2006 and confirmed that: (1) all such connected transactions have been: (a) entered into by the Company in the ordinary and usual course of its business; (b) conducted either on normal commercial terms, or where there are not sufficient comparable transactions to judge whether they are on normal commercial terms, on terms no less favourable to the Company than terms available to or from any independent third parties; and (c) entered into in accordance with the relevant governing agreement on terms that are fair and reasonable and in the interests of the Shareholders as a whole; (2) the value of the connected transactions in respect of the ongoing supply of materials and services stated under “1. On-going Supply of Materials and Services” above has not exceeded the annual cap for the year 2006 approved by independent Shareholders on 24th March, 2006.
Pursuant to Rule 14A.38 of the Rules Governing the Listing Securities on The Stock Exchange of Hong Kong Limited (the “Hong Kong Listing Rules”), the Directors engaged the auditors of the Company to perform certain agreed upon procedures in respect of the continuing connected transactions of the Group. The auditors have reported their factual findings on these procedures to the Directors.
ACQUISITION OF CONNECTED ASSETS
Ming Right Consideration for Jining III Coalmine
Pursuant to the Jining III Coalmine Acquisition Agreement entered into between the Company and Yankuang Group, the consideration for the mining rights of Jining III Coalmine is approximately RMB132.5 million, which shall be paid to Yankuang Group in ten equal installments, free of interest and commencing from 2001. As for 2006, the Company has paid RMB13.248 million to Yankuang Group.
Acquisition of Equity Interest of Shanxi Nenghua
As reviewed and approved at the second extraordinary general meeting of 2006 dated 10th November, 2006, the Company contributed RMB733.34 million out of its own fund in acquisition of 98% equity interest in Shanxi Nenghua from Yankuang Group. Upon approval in the daily operation meeting by the general managers on 9th January, 2007, the Company contributed RMB14.9662 million out of its own fund in acquisition of the remaining 2% equity interest in Shanxi Nenghua from Lunan Fertilizer Plant, a subsidiary wholly owned by Yankuang Group.
Shanxi Nenghua holds 81.31% equity interest in Shanxi Heshun Tianchi Energy Company Limited (“Tianchi Company”), which is mainly responsible for the production and operation of Tianchi Coalmine. Tianchi Coalmine was put into operation in November 2006. Shanxi Nenghua holds 99.85% equity interest in Shanxi Tianhao Chemicals Company Limited (“Tianhao Company”), which mainly undertakes the construction and operation of a 100,000 tonnes methanol project. The methanol project is still under construction.
For details of the acquisition, please refer to the Announcement on Connected Transaction of Yanzhou Coal Mining Company Limited published in the domestic China Securities Journal and Shanghai Securities News; Wen Wei Po and South China Morning Post in Hong Kong by the Company on 21st August, 2006, and the circular dated on 7th September 2006 regarding the acquisition of Shanxi Nenghua, which is posted on the websites of the Shanghai Stock Exchange and the Stock Exchange of Hong Kong Limited.
Acquisition of Mining Right of Zhaolou Coalmine
The Company acquired 95.67% equity interest in Heze Nenghua from Yankuang Group in December 2005. Pursuant to the related acquisition agreements, Heze Nenghua has the right to purchase mining rights from Yankuang Group at any time within 12 months from the grant of the mining rights of Zhaolou Coalmine to Yankuang Group.
Yankuang Group has been granted the mining right certificate of Zhaolou Coalmine by the Ministry of Land and Resources on 28th June, 2006. The Company has started preliminary work for the acquisition of the mining rights of Zhaolou Coalmine pursuant to the terms of the relevant agreements, and the Company will make a public announcement on the acquisition as and when appropriate. Construction of Zhaolou Coalmine is expected to be completed in 2008.
– 12 –
HOUSING SCHEME
According to the Provision of Labour and Services Agreement entered into between the Company and Yankuang Group, which is set out in the paragraph headed “1. On-going Supply of Materials and Services” of the section headed “On-going Connected Transactions”, Yankuang Group is responsible for providing accommodation to its employees and the employees of the Company. The Company and Yankuang Group share the incidental expenses relating to the provision of such accommodation on a pro-rata basis based on their respective number of employees and mutual agreement. Such expenses amounted to RMB37.2 million and RMB86.2 million in 2005 and 2006, respectively.
Commencing from 2002, the Company paid to its employees a housing allowance, which is based on a fixed percentage of employees’ wages, for their purchase of residences. As for the year 2006, the employees’ housing allowances paid by the Company amounted to RMB165.6 million in total.
Details of the housing scheme are set out in Note 41 to the financial statements prepared in accordance with the IFRS contained herein.
DISCLOSURE OF SIGNIFICANT EVENTS
Implementation of Share Reform Plan
The share reform plan was executed on 31st March, 2006 by the Company (the “Share Reform Plan”). Yankuang Group, as the only non-tradable Shareholder of the Company, has paid a consideration of 2.5 non-tradable shares for every 10 shares held by each holder of A shares whose name appeared on the register of members of A share on 30th March, 2006. The original non-tradable shares held by the Yankuang Group were floated since 3rd April, 2006.
The financial indicators of the Company including assets, liabilities, ownership interest, total share capital and net profit remain unchanged upon implementation of the share reform plan.
Special undertakings made by Yankuang Group and the performance of the undertakings are as follows:
Special Undertakings
-
(1) The original non-tradable shares of the Company held by Yankuang Group shall not go public for dealings within forty-eight months from the date of execution of the share reform plan;
-
(2) Yankuang Group will, in accordance with the relevant governmental procedure, assign part of its operations including coal and electricity operations together with new projects which are in line with the Company’s development strategies in 2006 and support the Company in such implementation of assignment to enhance the operating results of the Company and minimize connected transactions and competition between Yankuang Group, and the Company.
-
(3) All related expenses accrued by the non-tradable shares reform will be bore by Yankuang Group.
Performance of Undertakings
The original non-tradable shares of the Company held by Yankuang Group have not been traded.
The Company will be invited to invest in a coal liquefaction project which is being developed by Yankuang Group for co-development. Yankuang Group has assigned part of its coal operations to the Company. Please refer to the section headed “Acquisition of Connected Asset” for details of the assignment of this part. Yankuang Group has also started relevant preliminary works for the assignment of other projects, and the Company will make disclosures and when appropriate in accordance as with the supervisory regulations.
The undertaking has been fulfilled.
Adding New Operating Activities and Amendments to the Articles
Upon approval at the first extraordinary general meeting in 2006 on 24th March, 2006, the Company amended the Articles. Details of the amendments to the Articles were published in the Announcement on the Resolutions Passed at the Fourth Meeting of the Third Session of the Board of Directors in the domestic China Securities Journal and Shanghai Securities News, and Wen Wei Po and South China Morning Post of Hong Kong on 11th January, 2006.
– 13 –
Pursuant to approval at the 2005 annual general meeting of the Company on 28th June, 2006, the Company amended the Articles. Details of the amendments to the Articles were published in the Notice of the 2005 Shareholder General Meeting in the domestic China Securities Journal and Shanghai Securities News; and Wen Wei Po and South China Morning Post of Hong Kong on 9th May, 2006, and the circular dated 9th May, 2006, which was posted on the websites of the Shanghai Stock Exchange and the Stock Exchange of Hong Kong Limited. Pursuant to approval at the second extraordinary general meeting on 10 November 2006, the Company expanded its scope of operation to include the “production and sales of building materials made from the gangue collection”, and amended corresponding terms in the Articles. Details of the amendments were published in the Announcement on the Resolutions Passed at the Sixth Meeting of the Third Session of the Board of Directors in the domestic China Securities Journal and Shanghai Securities News; Wen Wei Po and South China Morning Post in Hong Kong by the Company on 21st August, 2006, and the circular dated 7th September, 2006 regarding the connected transaction and information on proposed amendments to the Articles, which has been posted on the websites of the Shanghai Stock Exchange and the Stock Exchange of Hong Kong Limited.
Adjustment of Organization
Upon approval at the seventh meeting of the third session of the Board on 20th September, 2006, the Company cancelled the former project department and established the enterprise development department, information management department and risk management department.
By-election of Director and Appointment of Secretary to the Board, Company Secretary, authorized representative and Deputy General Manager
The Board received written resignation from Mr. Chen Guangshui on 20th September, 2006, upon which Mr. Chen resigned his posts as a Director, the Secretary to the Board, the Company Secretary and an Authorized Representative of the Company for the reason of personal work reallocation. Details of Mr. Chen Guangshui’s resignation were published in the announcement in the domestic China Securities Journal and Shanghai Securities News; Wen Wei Po and South China Morning Post of Hong Kong on 21st September, 2006.
At the seventh meeting of the third session of the Board held on 20th September, 2006, Mr. Zhang Baocai was appointed as the Secretary to the Board, Company Secretary and an Authorized Representative of the Company, and was nominated as a candidate for a director by the Board. Mr. Zhang Baocai was elected as Director at the second extraordinary general meeting of year 2006 on 10th November, 2006.
As at the fifth meeting of the third session of the Board held on 21st April, 2006, Mr. Qu Tianzhi was appointed as a Deputy General Manager of the Company.
Setting up Shaanxi Yulin Yushuwan Coalmine Company Limited
Upon approval at the operation meeting by the general managers, Contract for China-Foreign Joint Venture of Yulin Yushuwan Coalmine Company Limited was entered into by the Company, Chia Tai Energy Chemical Limited (“Chia Tai Company”) and Yushen Coal Company Limited (“Yushen Company”) of Yulin City on 16th August, 2006, according to which, the three parties shall jointly contribute and establish Shaanxi Yulin Yushuwan Coalmine Company Limited (“Yushuwan Coalmine Company”).
The registered capital of Yushuwan Coalmine Company is contemplated to be RMB480 million. The Company holds 41% equity interest by contributing RMB196.8 million and will account for the investment of Yushuwan Coalmine Company by using the equity method; Chia Tai Company holds 40% equity interest by contributing RMB192 million; and Yushen Company holds 19% of equity interest by contributing RMB91.2 million.
Yushuwan Coalmine Company is responsible for the construction and operation of Yushuwan Coalmine. Yushuwan Coalmine is located in the Yushen coal mining area of Yulin City, Shaanxi Province, with recoverable reserve of 1,246 million tonnes and the main coal products are gas coal and thermal coal. Its designed annual capacity is 8 million tonnes.
In view of the preliminary project approval procedures and construction works being undertaken by Yushen Company, the Company and Chia Tai Company jointly paid RMB150 million to Yushen Company as compensation upon negotiation by the three parties, of which RMB75.93 million was paid by the Company in accordance with its corresponding equity proportion, and RMB74.07 was paid by Chia Tai Company.
The proposal on setting up Yushuwan Coalmine Company was reviewed and approved at the seventh meeting of the third session of the Board. As at this reporting date, procedures relevant to setting up Yushuwan Coalmine Company are being handled.
– 14 –
MATERIAL LITIGATION AND ARBITRATION
On 13th December 2004, the Company made an entrusted loan of RMB640 million to Shandong Xin Jia Industrial Company Limited (the “Entrusted Loan”). The Higher People’s Court of Shandong Province arranged and auctioned the 289 million shares held by Lianda Group Limited, the guarantor, in Huaxia Bank Company Limited (“Huaxia Shares”) in accordance with the relevant laws on 6th September, 2005 to repay the Company’s principal, interest, penalty interest and relevant expenses of the Entrusted Loan (the “Creditor’s Rights and Interests”). The final auction price was RMB3.5 per Huaxia Share and the total final auction amount was RMB1,011.5 million. As at the date hereof, the successful bidder of Huaxia Shares is still undergoing the process of qualification review by China Banking Regulatory Commission (“CBRC”).
The Company recently awares that, while the successful bidder of Huaxia Shares is undergoing the process of qualification review by CBRC, Shandong RunHua Group Company Limited (“RunHua Group”), a private enterprise, started legal proceeding in another action for the transfer of 240 million Huaxia Shares held by Lianda Group Limited. It is reported that the Supreme People’s Court judged that 240 million of the 360 million Huaxia Shares held by Lianda Group Limited should be transferred to RunHua Group. In accordance with notice of the Supreme People’s Court, the Higher People’s Court of Shandong Province also informed the Company that the Entrusted Loan case will be enforced continuously.
The State-owned Asset Supervision and Administration Commission of the State Council and the People’s Government of Shandong Province have respectively sent a letter to the Supreme People’s Court and formally requested the Supreme People’s Court: (1) to support the Company’s proposition, clarify the execution of the Entrusted Loan case as a matter of priority and repay the Company from the auctioned fund through auctioning the Huaxia Shares held by Lianda Group Limited; (2) if Lianda Group Limited shall transfer the HuaXin shares to RunHua Group, such transfer shall be proceeded in accordance with legally approved procedures. The letter also requested that without asset valuation as well as approvals by the state-owned asset supervision and administration organization and other related authorities, the Huaxia Shares held by Lianda Group shall not be transferred to RunHua Group so as to avoid loss of great amount of state-owned assets.
In view of the coincidence in the targeted matter in the two actions and that the company has seized the Huaxia Shares in priority, the Supreme People’s Court is mediating between the two law cases, and the People’s Government of Shandong Province also tries to solve the disputes through negotiation by coordinating all related parties, so as to protect the state-owned assets and the interest of the listed company and safeguard the interests of related parties. No clear result is available yet.
Considering the comparatively significant increase in equity value of Huaxia Shares, the Company is confident in enforcing its Creditor’s Rights and Interests through disposal of the Huaxia Shares. Any significant progress concerning the Entrusted Loan will be promptly disclosed by the Company.
Save as disclosed above, the Company was not involved in any other significant litigation or arbitration during this reporting period.
REPURCHASE, SALE OR REDEMPTION OF SHARES OF THE COMPANY
During this reporting period, the Company and its subsidiaries did not repurchase, sell or redeem any shares of the Company.
IMPACT OF FLUCTUATIONS IN EXCHANGE RATES ON THE COMPANY
China adopts a managed floating exchange rate regime based on market supply and demand with reference to a basket of currencies.
Impact of RMB fluctuations on the Company is mainly reflected in (a) income from coal export after conversion into RMB since coal exports of the Company are calculated in US dollar; (b) conversion loss of foreign currency deposit; and (c) the Company’s import costs of equipment and fittings. The Company has no plan to make hedging arrangements for the exchange rates of RMB to foreign currencies.
– 15 –
REMUNERATION POLICY
The remuneration for the Directors, Supervisors and senior management should be proposed to the Board by Remuneration Committee of the Board. Upon review and approval by the Board, the proposal of remuneration for the Directors and supervisors has to be approved in the Shareholders’ general meeting; while the remuneration for the senior management should be reviewed and approved by the Board.
The Company adopts a combined annual remuneration and risk control system as the principal means for assessing and rewarding the Directors and senior management of the Company. The annual remuneration consists of basic salary and benefit income: basic salary is determined according to the operational scale of the Company with reference to the market wages and the income of employees whereas benefit income is determined by the actual operational achievement of the Company.
The annual remunerations for the Directors and senior management of the Company are prepaid on a monthly basis and are cashed after the assessment to be carried out in the following year. The remuneration policy of the other employees of the Company is principally a position and skill remuneration system, which determines the remuneration of the employees on the basis of their positions and responsibilities and their quantified assessment results. Rewards are linked to the Company’s overall economic efficiency.
CORPORATE GOVERNANCE REPORT
As at 31st December, 2006, and as of the date of this announcement, the corporate governance practices documentation and the governance operation adopted by the Company are in compliance with the principles and the code provisions set out in the Code on Corporate Governance Practices contained in Appendix 14 of the Hong Kong Listing Rules.
DIRECTORS
As at the date of this announcement, the Directors are Mr. Wang Xin, Mr. Geng Jiahuai, Mr. Yang Deyu, Mr. Shi Xuerang, Mr. Chen Changchun, Mr. Wu Yuxiang, Mr. Wang Xinkun, Mr.Zhang Baocai and Mr. Dong Yunqing, and the independent non-executive Directors of the Company are Mr. Pu Hongjiu, Mr. Cui Jianmin, Mr. Wang Xiaojun, Mr. Wang Quanxi.
On behalf of the Board
Wang Xin
Chairman
Zoucheng, PRC, 20th April, 2007
– 16 –
PUBLICATION OF ANNUAL RESULTS ON THE WEBSITE OF THE STOCK EXCHANGE OF HONG KONG LIMITED (THE “STOCK EXCHANGE”) A results announcement containing the information required by paragraphs 45(1) to 45(3) of Appendix 16 to the Listing Rules will be published on the website of the Stock Exchange in due course.
ANNUAL RESULTS
The Board of Directors of the Company has the pleasure of presenting the audited annual operating results of the Company and its subsidiary for the year ended 31st December, 2006 prepared in conformity with (I) International Financial Reporting Standards (“IFRS”) and (II) the relevant accounting principles and regulations applicable to PRC enterprises (“PRC GAAP”). (I) Financial information under IFRS CONSOLIDATED STATEMENT OF INCOME
| NOTES GROSS SALES OF COAL 5 RAILWAY TRANSPORTATION SERVICE INCOME TOTAL REVENUE TRANSPORTATION COSTS OF COAL 5 COST OF SALES AND SERVICE PROVIDED 6 GROSS PROFIT SELLING, GENERAL AND ADMINISTRATIVE EXPENSES 7 OTHER INCOME 8 INTEREST EXPENSE 9 PROFIT BEFORE INCOME TAXES INCOME TAXES 10 PROFIT FOR THE YEAR Attributable to: Equity holders of the Company Minority interests APPROPRIATIONS TO RESERVES DIVIDEND RECOGNIZED AS DISTRIBUTION DURING THE YEAR 11 EARNINGS PER SHARE, BASIC 12 EARNINGS PER ADS, BASIC 12 |
Year ended December 31, 2006 2005 RMB’000 RMB’000 12,783,567 12,283,588 160,399 163,437 12,943,966 12,447,025 (936,619) (930,103 ) (6,190,069) (5,288,588 ) 5,817,278 6,228,334 (2,230,142) (1,918,788 ) 165,837 135,038 (26,349) (24,611 ) 3,726,624 4,419,973 (1,354,656) (1,538,036 ) 2,371,968 2,881,937 2,372,985 2,881,461 (1,017) 476 2,371,968 2,881,937 566,728 755,530 1,082,048 799,240 RMB0.48 RMB0.59 RMB24.12 RMB29.29 |
|---|---|
– 17 –
| CONSOLIDATED BALANCE SHEET NOTES ASSETS CURRENT ASSETS Bank balances and cash Term deposits Restricted cash Bills and accounts receivable 13 Inventories Other loans receivable Prepayments and other current assets Prepaid lease payments Prepayment for resources compensation fees Prepayment for land subsidence, restoration, rehabilitation and environmental costs TOTAL CURRENT ASSETS MINING RIGHTS PREPAID LEASE PAYMENTS PREPAYMENT FOR RESOURCES COMPENSATION FEES PROPERTY, PLANT AND EQUIPMENT GOODWILL INVESTMENTS IN SECURITIES RESTRICTED CASH DEPOSIT MADE ON INVESTMENT TOTAL ASSETS LIABILITIES AND SHAREHOLDERS’ EQUITY CURRENT LIABILITIES Bills and accounts payable 14 Other payables and accrued expenses Amounts due to Parent Company and its subsidiary companies Unsecured bank borrowings-due within one year Taxes payable TOTAL CURRENT LIABILITIES AMOUNTS DUE TO PARENT COMPANY AND ITS SUBSIDIARY COMPANIES-DUE AFTER ONE YEAR UNSECURED BANK BORROWINGS – DUE AFTER ONE YEAR DEFERRED TAX LIABILITY TOTAL LIABILITIES CAPITAL AND RESERVES SHARE CAPITAL RESERVES EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY MINORITY INTEREST TOTAL EQUITY TOTAL LIABILITIES AND EQUITY |
At December 31, 2006 2005 RMB’000 RMB’000 4,715,945 5,885,581 1,194,531 1,326,335 68,562 30,505 2,211,909 2,224,836 579,561 470,501 640,000 640,000 231,505 202,417 13,746 13,465 3,240 – 212,912 157,511 9,871,911 10,951,151 307,909 153,265 578,988 579,773 21,827 – 12,139,939 9,318,486 295,584 153,037 96,142 62,181 49,023 36,551 97,426 – 23,458,749 21,254,444 745,685 497,660 1,899,684 1,575,869 982,347 508,254 50,000 200,000 150,332 647,247 3,828,048 3,429,030 23,138 31,827 330,000 – 283,823 146,279 4,465,009 3,607,136 4,918,400 4,918,400 14,013,379 12,700,177 18,931,779 17,618,577 61,961 28,731 18,993,740 17,647,308 23,458,749 21,254,444 |
At December 31, 2006 2005 RMB’000 RMB’000 4,715,945 5,885,581 1,194,531 1,326,335 68,562 30,505 2,211,909 2,224,836 579,561 470,501 640,000 640,000 231,505 202,417 13,746 13,465 3,240 – 212,912 157,511 9,871,911 10,951,151 307,909 153,265 578,988 579,773 21,827 – 12,139,939 9,318,486 295,584 153,037 96,142 62,181 49,023 36,551 97,426 – 23,458,749 21,254,444 745,685 497,660 1,899,684 1,575,869 982,347 508,254 50,000 200,000 150,332 647,247 3,828,048 3,429,030 23,138 31,827 330,000 – 283,823 146,279 4,465,009 3,607,136 4,918,400 4,918,400 14,013,379 12,700,177 18,931,779 17,618,577 61,961 28,731 18,993,740 17,647,308 23,458,749 21,254,444 |
|---|---|---|
| 10,951,151 153,265 579,773 – 9,318,486 153,037 62,181 36,551 – |
||
| 21,254,444 | ||
| 497,660 1,575,869 508,254 200,000 647,247 |
||
| 3,429,030 31,827 – 146,279 |
||
| 3,607,136 4,918,400 12,700,177 |
||
| 17,618,577 28,731 |
||
| 17,647,308 | ||
| 21,254,444 |
– 18 –
CONSOLIDATED STATEMENT OF CASH FLOWS
| OPERATING ACTIVITIES Profit before income taxes Adjustments for: Finance costs Interest income Dividend income Depreciation of property, plant and equipment Amortization of prepaid lease payments Amortization of prepayment for resources compensation fees Amortization of mining rights (Reversal of) impairment loss on accounts receivable and other receivables Loss on disposal of property, plant and equipment Operating cash flows before movements in working capital Decrease (increase) in bills and accounts receivable Decrease (increase) in inventories Increase in prepayment for land subsidence, restoration, rehabilitation and environmental cost Decrease (increase) in prepayments and other current assets Decrease (increase) in amounts due from Parent Company and its subsidiary companies Increase in prepaid lease payments Increase in bills and accounts payable Increase (decrease) in other payables and accrued expenses Increase (decrease) in amounts due to Parent Company and its subsidiary companies Cash generated from operations Income taxes paid Interest paid Interest income received Dividend income received NET CASH FROM OPERATING ACTIVITIES INVESTING ACTIVITIES Decrease (increase) in term deposits Purchase of property, plant and equipment Decrease (increase) in other loans receivable Increase in restricted cash Proceeds on disposal of property, plant and equipment Acquisition of Shanxi Group Acquisition of Heze Acquisition of Southland Deposit made on investment Acquisition of mining rights in Southland NET CASH FLOW USED IN INVESTING ACTIVITIES |
Year ended December 31, 2006 2005 RMB’000 RMB’000 3,726,624 4,419,973 26,349 24,611 (94,372) (91,715 ) (6,311) (4,465 ) 1,061,976 952,096 13,826 13,171 320 – 12,069 6,624 (19,717) – 73,531 527 4,794,295 5,320,822 40,527 (1,001,048 ) (66,199) 59,989 (55,401) (53,377 ) (10,805) (17,261 ) – 213,871 (1,944) (14,691 ) 235,899 19,379 64,281 157,421 471,464 479,067 5,472,117 5,164,172 (1,782,465) (1,296,879 ) (23,179) (24,199 ) 94,372 91,715 6,311 4,465 3,767,156 3,939,274 131,804 (1,326,335 ) (3,137,145) (1,315,431 ) – 210,000 (50,529) (5,325 ) 14,165 4,378 (444,204) – – 170,247 (18,544) – (97,426) – (23,644) – (3,625,523) (2,262,466 ) |
|---|---|
– 19 –
| FINANCING ACTIVITIES Dividend paid Repayments of bank borrowings Repayment to Parent Company and its subsidiary companies in respect of consideration for acquisition of Jining III Dividend paid to a minority shareholder of a subsidiary NET CASH FLOW (USED IN) FROM FINANCING ACTIVITIES NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS CASH AND CASH EQUIVALENTS, AT JANUARY 1 EFFECT OF FOREIGN EXCHANGE RATE CHANGES CASH AND CASH EQUIVALENTS, DECEMBER 31, REPRESENTED BY BANK BALANCES AND CASH |
(1,082,048) (200,000) (9,230) (271) (1,291,549) (1,149,916) 5,885,581 (19,720) 4,715,945 |
(799,240 ) (200,000 ) (9,802 ) (237 ) (1,009,279 ) 667,529 5,216,738 1,314 5,885,581 |
|---|---|---|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
1. BASIS OF PRESENTATION
The accompanying financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”). The Company also prepares a set of financial statements in accordance with the relevant accounting principles and regulations applicable to PRC enterprises (“PRC GAAP”).
The financial statements reflect additional disclosures to conform with the disclosure requirements of the Hong Kong Companies Ordinance and the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited.
The consolidated financial statements are presented in Renminbi, which is also the functional currency of the Company.
2. ADOPTION OF NEW AND REVISED INTERNATIONAL FINANCIAL REPORTING STANDARDS
In the current year, the Group has applied, for the first time, a number of new standards, amendments and interpretations (“New IFRS”) issued by the International Accounting Standards Board (the “IASB”) and the International Financial Reporting Interpretations Committee (the IFRIC) of the IASB which are either effective for accounting periods beginning on or after December 1, 2005 or January 1, 2006. The adoption of the New IFRS had no material effect on how the results for the current or prior accounting periods have been prepared and presented. Accordingly, no prior period adjustment has been required.
At the date of authorization of these financial statements, the following standards and interpretations were in issue but not yet effective:
| IAS 1 (Amendment) | Presentation of Financial Statements: Capital Disclosures1 |
|---|---|
| IFRS 7 | Financial Instruments: Disclosures1 |
| IFRS 8 | Operating Segments2 |
| IFRIC 7 | Applying the Restatement Approach under IAS 29 Financial Reporting |
| in Hyperinflationary Economies3 | |
| IFRIC 8 | Scope of IFRS 24 |
| IFRIC 9 | Reassessment of Embedded Derivatives5 |
| IFRIC 10 | Interim Financial Reporting and Impairment6 |
| IFRIC 11 | IFRS 2 – Group and Treasury Share Transactions7 |
| IFRIC 12 | Service Concession Arrangements8 |
| 1 Effective for annual |
periods beginning on or after January 1, 2007. |
| 2 Effective for annual |
periods beginning on or after January 1, 2009. |
| 3 Effective for annual |
periods beginning on or after March 1, 2006. |
| 4 Effective for annual |
periods beginning on or after May 1, 2006. |
| 5 Effective for annual |
periods beginning on or after June 1, 2006. |
| 6 Effective for annual |
periods beginning on or after November 1, 2006. |
| 7 Effective for annual |
periods beginning on or after March 1, 2007. |
| 8 Effective for annual |
periods beginning on or after January 1, 2008. |
The directors anticipate that adoption of these Standards and Interpretations will have no material impact on the results and the financial position of the Group.
3. SIGNIFICANT ACCOUNTING POLICIES
The consolidated financial statements have been prepared on the historical cost basis except for financial instruments, which are stated at fair value.
– 20 –
4. SEGMENT INFORMATION
The Group is engaged primarily in the coal mining business. The Group is also engaged in the coal railway transportation business. The Company does not currently have direct export rights in the PRC and all of its export sales is made through China National Coal Industry Import and Export Corporation (“National Coal Corporation”), Minmetals Trading Co., Ltd. (“Minmetals Trading”) or Shanxi Coal Imp. & Exp. Group Corp. (“Shanxi Coal Corporation”). The final customer destination of the Company’s export sales is determined by the Company, National Coal Corporation, Minmetals Trading or Shanxi Coal Corporation. Certain of the Company’s subsidiaries are engaged in trading and processing of mining machinery and the transportation business via rivers and lakes in the PRC. No separate segment information about these businesses is presented in these financial statements as the underlying gross sales, results and assets of these businesses, which are currently included in the coal mining business segment, are insignificant to the Group.
Business segments
For management purposes, the Group is currently organized into two operating divisions-coal mining and coal railway transportation. These divisions are the basis on which the Group reports its primary segment information.
Principal activities are as follows:
– Coal mining Underground mining, preparation and sales of coal – Coal railway transportation Provision of railway transportation services
Segment information about these businesses is presented below:
INCOME STATEMENT
| For the year ended | For the year ended | December 31, 2006 | December 31, 2006 | |
|---|---|---|---|---|
| Coal railway | ||||
| Coal mining | transportation | Eliminations | Consolidated | |
| RMB’000 | RMB’000 | RMB’000 | RMB’000 | |
| GROSS REVENUE | ||||
| External | 12,783,567 | 160,399 | – | 12,943,966 |
| Inter-segment | – | 206,770 | (206,770 ) | – |
| Total | 12,783,567 | 367,169 | (206,770 ) | 12,943,966 |
Inter-segment revenue is charged at prices pre-determined by the relevant governmental authority.
| Coal railway | ||||
|---|---|---|---|---|
| Coal mining | transportation | Eliminations | Consolidated | |
| RMB’000 | RMB’000 | RMB’000 | RMB’000 | |
| RESULT | ||||
| Segment results | 4,093,855 | 8,664 | – | 4,102,519 |
| Unallocated corporate expenses | (461,760 ) | |||
| Unallocated corporate income | 112,214 | |||
| Interest expenses | (26,349 ) | |||
| Profit before income taxes | 3,726,624 | |||
| Income taxes | (1,354,656 ) | |||
| Profit for the year | 2,371,968 |
BALANCE SHEET
| At | December 31, | 2006 | |
|---|---|---|---|
| Coal railway | |||
| Coal mining | transportation | Consolidated | |
| RMB’000 | RMB’000 | RMB’000 | |
| ASSETS | |||
| Segment assets | 15,272,657 | 933,987 | 16,206,644 |
| Unallocated corporate assets | 7,252,105 | ||
| 23,458,749 | |||
| LIABILITIES | |||
| Segment liabilities | 3,048,669 | 20,368 | 3,069,037 |
| Unallocated corporate liabilities | 1,395,972 | ||
| 4,465,009 |
– 21 –
OTHER INFORMATION
| OTHER INFORMATION | |||||
|---|---|---|---|---|---|
| For the year ended | December 31, 2006 | ||||
| Coal railway | Corporate | ||||
| Coal mining | transportation | and others | Consolidated | ||
| RMB’000 | RMB’000 | RMB’000 | RMB’000 | ||
| Capital additions | 4,175,125 | 19,827 | 104,454 | 4,299,406 | |
| Amortization of mining rights | 12,069 | – | – | 12,069 | |
| Amortization of prepaid | |||||
| lease payments | 8,638 | 5,188 | – | 13,826 | |
| Depreciation of property, plant | |||||
| and equipment | 976,306 | 77,704 | 7,966 | 1,061,976 | |
| Loss on disposal of property, | |||||
| plant and equipment | 72,929 | 115 | 487 | 73,531 | |
| Impairment losses reversed on accounts | |||||
| receivable and other receivable | (19,717 ) | – | – | (19,717 ) | |
| INCOME STATEMENT | |||||
| For the year ended | December 31, 2005 | ||||
| Coal railway | |||||
| Coal mining | transportation | Eliminations | Consolidated | ||
| RMB’000 | RMB’000 | RMB’000 | RMB’000 | ||
| GROSS REVENUE | |||||
| External | 12,283,588 | 163,437 | – | 12,447,025 | |
| Inter-segment | – | 226,852 | (226,852 ) | – | |
| Total | 12,283,588 | 390,289 | (226,852 ) | 12,447,025 | |
| Inter-segment revenue is charged at prices pre-determined by the relevant | governmental authority. | ||||
| Coal railway | |||||
| Coal mining | transportation | Eliminations | Consolidated | ||
| RMB’000 | RMB’000 | RMB’000 | RMB’000 | ||
| RESULT | |||||
| Segment results | 4,601,715 | 67,381 | – | 4,669,096 | |
| Unallocated corporate expenses | (320,692 ) | ||||
| Unallocated corporate income | 96,180 | ||||
| Interest expenses | (24,611 ) | ||||
| Profit before income taxes | 4,419,973 | ||||
| Income taxes | (1,538,036 ) | ||||
| Profit for the year | 2,881,937 | ||||
| BALANCE SHEET | |||||
| At | December 31, 2005 | ||||
| Coal railway | |||||
| Coal mining | transportation | Consolidated | |||
| RMB’000 | RMB’000 | RMB’000 | |||
| ASSETS | |||||
| Segment assets | 12,139,834 | 1,031,347 | 13,171,181 | ||
| Unallocated corporate assets | 8,083,263 | ||||
| 21,254,444 | |||||
| LIABILITIES | |||||
| Segment liabilities | 2,584,110 | 29,500 | 2,613,610 | ||
| Unallocated corporate liabilities | 993,526 | ||||
| 3,607,136 | |||||
| OTHER INFORMATION | |||||
| For the year ended | December 31, 2005 | ||||
| Coal railway | Corporate | ||||
| Coal mining | transportation | and others | Consolidated | ||
| RMB’000 | RMB’000 | RMB’000 | RMB’000 | ||
| Capital additions | 1,828,130 | 23,710 | 5,531 | 1,857,371 | |
| Amortization of prepaid lease payments | 7,983 | 5,188 | – | 13,171 | |
| Depreciation of property, plant | |||||
| and equipment | 867,210 | 77,412 | 7,474 | 952,096 | |
| Amortization of mining rights | 6,624 | – | – | 6,624 | |
| (Gain) loss on disposal of property, | |||||
| plant and equipment | – | (13 ) | 540 | 527 |
– 22 –
The following is an analysis of the additions to property, plant and equipment and intangible assets analyzed by the geographical area in which the assets are located:
| The PRC Australia 5. NET SALES OF COAL Domestic sales of coal, gross Less: Transportation costs Domestic sales of coal, net Export sales of coal, gross Less: Transportation costs Export sales of coal, net Net sales of coal |
Additions to property, plant and equipment and intangible assets Year ended December 31, 2006 2005 RMB’000 RMB’000 3,582,427 1,599,372 716,979 257,999 4,299,406 1,857,371 Year ended December 31, 2006 2005 RMB’000 RMB’000 9,746,146 8,689,496 358,414 268,034 9,387,732 8,421,462 3,037,421 3,594,092 578,205 662,069 2,459,216 2,932,023 11,846,948 11,353,485 |
Additions to property, plant and equipment and intangible assets Year ended December 31, 2006 2005 RMB’000 RMB’000 3,582,427 1,599,372 716,979 257,999 4,299,406 1,857,371 Year ended December 31, 2006 2005 RMB’000 RMB’000 9,746,146 8,689,496 358,414 268,034 9,387,732 8,421,462 3,037,421 3,594,092 578,205 662,069 2,459,216 2,932,023 11,846,948 11,353,485 |
|---|---|---|
| 8,421,462 | ||
| 3,594,092 662,069 |
||
| 2,932,023 | ||
| 11,353,485 |
Net sales of coal represent the invoiced value of coal sold and are net of returns, discounts, sales taxes and transportation costs if the invoiced value includes transportation costs to the customers.
6. COST OF SALES AND SERVICE PROVIDED
| Materials Wages and employee benefits Electricity Depreciation Land subsidence, restoration, rehabilitation and environmental costs Repairs and maintenance Annual fee and amortization of mining rights Transportation costs Others 7. SELLING, GENERAL AND ADMINISTRATIVE EXPENSES Wages and employee benefits Additional medical insurance Staff training costs Depreciation Amortization of goodwill Distribution charges Impairment loss on accounts receivables Resource compensation fees (note) Repairs and maintenance Research and development Freight charges Loss on disposal of property, plant and equipment Others |
Year ended December 31, 2006 2005 RMB’000 RMB’000 1,320,596 1,147,572 1,646,018 1,258,333 336,284 282,492 962,963 891,640 742,985 636,590 327,151 350,953 25,049 19,604 106,572 98,787 722,451 602,617 6,190,069 5,288,588 Year ended December 31, 2006 2005 RMB’000 RMB’000 1,001,783 794,537 57,364 46,458 44,037 32,553 112,839 73,627 – – 57,100 35,626 – – 107,502 117,228 18,440 17,012 45,979 45,009 20,741 19,256 73,531 527 690,826 736,955 2,230,142 1,918,788 |
Year ended December 31, 2006 2005 RMB’000 RMB’000 1,320,596 1,147,572 1,646,018 1,258,333 336,284 282,492 962,963 891,640 742,985 636,590 327,151 350,953 25,049 19,604 106,572 98,787 722,451 602,617 6,190,069 5,288,588 Year ended December 31, 2006 2005 RMB’000 RMB’000 1,001,783 794,537 57,364 46,458 44,037 32,553 112,839 73,627 – – 57,100 35,626 – – 107,502 117,228 18,440 17,012 45,979 45,009 20,741 19,256 73,531 527 690,826 736,955 2,230,142 1,918,788 |
|---|---|---|
| 1,918,788 |
Note: In accordance with the relevant regulations, the Company pays resource compensation fees (effectively a government levy) to the Ministry of Geology and Mineral Resources at the rate of 1% on the imputed sales value of raw coal.
– 23 –
8. OTHER INCOME
| Year ended December 31, | Year ended December 31, | ||
|---|---|---|---|
| 2006 | 2005 | ||
| RMB’000 | RMB’000 | ||
| Dividend income | 6,311 | 4,465 | |
| Gain on sales of auxiliary materials | 49,623 | 36,749 | |
| Government grants | 4,000 | – | |
| Interest income from bank deposits | 94,372 | 85,971 | |
| Interest income on loan receivable | – | 5,744 | |
| Others | 11,531 | 2,109 | |
| 165,837 | 135,038 | ||
| 9. | INTEREST EXPENSE | ||
| Year ended December 31, | |||
| 2006 | 2005 | ||
| RMB’000 | RMB’000 | ||
| Interest expenses on: | |||
| – bank borrowings wholly repayable within 5 years | 10,058 | 20,753 | |
| – bank borrowings not wholly repayable within 5 years | 2,281 | – | |
| – bills receivable discounted without recourse | 10,840 | – | |
| Deemed interest expenses in respect of acquisition of Jining III | 3,170 | 3,858 | |
| 26,349 | 24,611 | ||
| No interest was capitalized during each of the years presented. | |||
| 10. | INCOME TAXES | ||
| Year ended December 31, | |||
| 2006 | 2005 | ||
| RMB’000 | RMB’000 | ||
| Income taxes: | |||
| Current taxes | 1,309,783 | 1,372,398 | |
| (Over) underprovision in prior years | (24,233 ) | 42,463 | |
| 1,285,550 | 1,414,861 | ||
| Deferred tax charge | 69,106 | 123,175 | |
| 1,354,656 | 1,538,036 | ||
| The Company and its subsidiaries in the PRC are subject to a standard income tax rate of 33% on its | |||
| taxable income. | |||
| Taxation arising in other jurisdictions is calculated at the rates prevailing in the relevant jurisdictions. | |||
| The total charge for the year can be reconciled to the accounting profit as follows: | |||
| Year ended December 31, | |||
| 2006 | 2005 | ||
| RMB’000 | RMB’000 | ||
| Standard income tax rate in the PRC | 33% | 33% | |
| Standard income tax rate applied to income before income taxes | 1,229,786 | 1,458,591 | |
| Reconciling items: | |||
| Transfer to future development fund deductible | |||
| for tax purposes but not charged to income under IFRS | (70,496 ) | (68,618 ) | |
| Deemed interest not deductible for tax purposes | 1,046 | 1,273 | |
| Expenses not deductible for tax purposes | 117,447 | – | |
| (Reversal) provision of impairment loss on | |||
| doubtful debts not subject to tax | (6,507 ) | – | |
| Loss on disposal of property, plant and equipment | |||
| not deductible for tax purposes | – | 836 | |
| Deemed interest income from subsidiaries subject to tax | 9,456 | – | |
| Tax effect of tax losses not recognized | 94,807 | 42,151 | |
| (Over) underprovision in prior years | (24,233 ) | 42,463 | |
| Write off deferred tax asset | – | 44,436 | |
| Others | 3,350 | 16,904 | |
| Income taxes | 1,354,656 | 1,538,036 | |
| Effective income tax rate | 36% | 35% | |
| 11. | DIVIDEND RECOGNIZED AS DISTRIBUTION DURING THE YEAR | ||
| Year ended December 31, | |||
| 2006 | 2005 | ||
| RMB’000 | RMB’000 | ||
| 2005 Final dividend, RMB0.220 per share | |||
| (2005: 2004 final dividend RMB0.260; | |||
| 2004: 2003 final dividend RMB0.114) | 1,082,048 | 799,240 | |
| 2004 Special dividend | |||
| RMB0.050 per share | – | – | |
| 1,082,048 | 799,240 |
– 24 –
12. EARNINGS PER SHARE AND PER ADS
The calculation of the earnings per share attributable to the equity holders of the Company for the years ended December 31, 2006, 2005 and 2004 is based on the profit attributable to the equity holders of the Company for the year of RMB2,372,985,000, RMB2,881,461,000 and RMB3,154,317,000 and on the weighted average number of 4,918,400,000 shares, 4,918,400,000 shares and 4,743,606,557 shares in issue, respectively, during the years.
The weighted average number of ordinary shares for the purpose of calculating basic earnings per share for all the period presented has been adjusted for the bonus issue of the Company on July 27, 2005. The earnings per ADS have been calculated based on the profit for the relevant periods and on one ADS, being equivalent to 50 shares, which has been adjusted for the bonus issue of the Company on July 27, 2005.
No diluted earning per share has been presented as there are no dilutive potential shares in issue during the years ended December 31, 2006, 2005 and 2004.
13. BILLS AND ACCOUNTS RECEIVABLE
| BILLS AND ACCOUNTS RECEIVABLE | ||
|---|---|---|
| Total bills receivable Total accounts receivable Less: Impairment loss Total bills and accounts receivable, net |
At December 31, 2006 2005 RMB’000 RMB’000 2,004,425 2,092,949 238,931 258,587 2,243,356 2,351,536 (31,447 ) (126,700 2,211,909 2,224,836 |
|
| 2,351,536 (126,700 |
||
| 2,224,836 |
Bills receivable represents unconditional orders in writing issued by or negotiated from customers of the Group for completed sale orders which entitle the Group to collect a sum of money from banks or other parties.
The fair value of bills and accounts receivable at December 31, 2006 approximates to their carrying amount.
An analysis of the impairment loss on bills and accounts receivable is as follows:
| Balance at January 1 Written off Reversal Balance at December 31 |
2006 RMB’000 126,700 (78,603 ) (16,650 ) 31,447 |
2005 RMB’000 126,700 – – |
|---|---|---|
| 126,700 |
According to the credit rating of different customers, the Group allows a range of credit periods to its trade customers not exceeding 180 days.
The following is an aged analysis of bills and accounts receivable at the reporting date:
| 1-180 days 181-365 days 1-3 years Over 3 years |
At December 31, 2006 2005 RMB’000 RMB’000 2,216,935 2,245,170 1,018 6,014 869 19 24,534 100,333 2,243,356 2,351,536 |
At December 31, 2006 2005 RMB’000 RMB’000 2,216,935 2,245,170 1,018 6,014 869 19 24,534 100,333 2,243,356 2,351,536 |
|---|---|---|
| 2,351,536 |
14. BILLS AND ACCOUNTS PAYABLE
| Bills payable Accounts payable |
At December 31, 2006 2005 RMB’000 RMB’000 159,632 136,779 586,053 360,881 745,685 497,660 |
At December 31, 2006 2005 RMB’000 RMB’000 159,632 136,779 586,053 360,881 745,685 497,660 |
|---|---|---|
| 497,660 |
The following is an aged analysis of bills and accounts payable at the reporting date:
| 1-180 days 181-365 days 1-2 years |
At December 31, 2006 2005 RMB’000 RMB’000 564,995 361,680 139,974 96,397 40,716 39,583 745,685 497,660 |
At December 31, 2006 2005 RMB’000 RMB’000 564,995 361,680 139,974 96,397 40,716 39,583 745,685 497,660 |
|---|---|---|
| 497,660 |
The fair value of the Group’s bills and accounts payable at December 31, 2006 approximates to their carrying amount.
– 25 –
15. ACQUISITION OF SHANXI NENG HUA COMPANY LIMITED AND ITS SUBSIDIARIES
The net assets of Shanxi Group acquired, and the goodwill arising, are as follows:
| Acquiree’s carrying Fair amount before value combination adjustments RMB’000 RMB’000 Bank balances and cash 289,142 Bills and accounts receivable 10,950 Inventories 4,609 Prepayment for resources compensation fees 25,387 Prepayments and other currents assets 15,216 Property, plant and equipment 628,976 Mining rights – 164,452 Deferred tax liability (2,962 ) (54,269 ) Prepaid lease payments 11,378 Accounts payable (12,126 ) Other payables and accrued expenses (75,436 ) Bank borrowings (380,000 ) Total net assets acquired 515,134 Minority interests Goodwill arising on acquisition Total consideration satisfied by: Cash consideration paid on acquisition Net cash outflow arising on acquisition: Cash paid on acquisition Bank balances and cash acquired |
Fair value RMB’000 289,142 10,950 4,609 25,387 15,216 628,976 164,452 (57,231 ) 11,378 (12,126 ) (75,436 ) (380,000 ) 625,317 (34,518 ) 142,547 733,346 733,346 (733,346 ) 289,142 (444,204 ) |
|---|---|
Shanxi Group contributed RMB21,875,000 and RMB8,755,000 to the Group’s turnover and loss respectively, for the period between the date of acquisition and the balance sheet date.
If the acquisition had been completed on January 1, 2006, the Group’s revenue for the period would have been RMB12,961,204,000, and the Group’s profit for the period would have been RMB2,274,162,000. The pro forma information is for illustrative purposes only and is not necessarily an indication of revenue and results of operations of the Group that actually would have been achieved had the acquisition been completed on January 1, 2006, nor is it intended to be a projection of future results.
The goodwill arising from the acquisition is attributable to the anticipated profitability and the anticipated future operating synergies from the combination.
16. RELATED PARTY BALANCES AND TRANSACTIONS
Transactions between the Company and its subsidiaries, which are related parties of the Company, have been eliminated on consolidation and are not disclosed. Details of balance and transactions between the Group and other related parties are disclosed below.
Related Party Balances
The amounts due to the Parent Company and its subsidiary companies are non-interest bearing and unsecured.
The amounts due to the Parent Company and its subsidiary companies as at December 31, 2006 included the present value of the outstanding balance that arose from the funding of the acquisition of the mining rights of Jining III as of January 1, 2001 discounted using the market rate of bank borrowings.
The consideration for the cost of the mining rights of approximately RMB132,479,000 is to be settled over the 10 years by equal instalments before December of each year, commencing from 2001.
| Amounts due to Parent Company and its subsidiary companies Within one year More than one year, but not exceeding two years More than two years, but not exceeding three years More than three years, but no exceeding four years More than four years, but not exceeding five years Total Less: amount due within one year Amount due after one year |
At December 31, 2006 2005 RMB’000 RMB’000 982,347 508,254 8,181 8,689 7,704 8,181 7,253 7,704 – 7,253 1,005,485 540,081 (982,347 ) (508,254 ) 23,138 31,827 |
|---|---|
Except the amounts disclosed above, the amounts due to the Parent Company and/or its subsidiary companies have no specific terms of repayments.
– 26 –
Related Party Transactions
During the years, the Group had the following significant transactions with the Parent Company and/or its subsidiary companies:
| subsidiary companies: | ||
|---|---|---|
| Year ended | December 31, | |
| 2006 | 2005 | |
| RMB’000 | RMB’000 | |
| Income | ||
| Sales of coal | 1,069,879 | 856,580 |
| Sales of auxiliary materials | 496,221 | 369,855 |
| Utilities and facilities | – | 29,000 |
| Expenditure | ||
| Utilities and facilities | 358,370 | 355,953 |
| Annual fee for mining rights | 12,980 | 12,980 |
| Purchases of supply materials and equipment | 458,329 | 341,935 |
| Repair and maintenance services | 246,841 | 197,624 |
| Social welfare and support services | 406,004 | 242,952 |
| Technical support and training | 20,000 | 15,130 |
| Road transportation services | 63,448 | 53,346 |
| Construction services | 306,658 | – |
Certain expenditure for social welfare and support services (excluding medical and child care expenses) of RMB165,900,000, RMB63,361,000 and RMB63,275,000 for the years ended December 31, 2006, 2005 and 2004, respectively, and for technical support and training of RMB20,000,000, RMB15,130,000 and RMB15,130,000, have been charged by the Parent Company at a negotiated amount per annum, subject to changes every year.
17. SIGNIFICANT RELATED PARTY TRANSACTIONS (UNDER PRC GAAP)
(1) The followings are related parties where a control relationship exists:
| Name of | Status | ||||
|---|---|---|---|---|---|
| related parties | Registration address | Major business | Relationship | Quality | representative |
| Yankuang Group | Zoucheng, Shandong | Industry processing | Major shareholder | State-owned | Geng Jia Huai |
| Zhongyan Trade | Qingdao, Shandong | International trade | Subsidiary | Limited company | Shao Hua Zhen |
| Yanmei Shipping | Jining, Shandong | Transportation service | Subsidiary | Limited company | Wang Xin Kun |
| via river and lakes | |||||
| Yulin Power | Yulin, Shanxi | Prepare for construction | Subsidiary | Limited company | Wang Xin |
| Heze Power | Heze, Shandong | Prepare for construction | Subsidiary | Limited company | Wang Xin |
| Yanmei Australia | Australia | Investment holding | Subsidiary | Limited company | |
| Austar Coal Mine | Australia | Coal exploitation | Subsidiary’s subsidiary | Limited company | – |
| Shanxi Power | Jinzhong, Shanxi | Investment holding | Subsidiary | Limited company | Wang Xisuo |
| Heshun Tianchi | Jinzhong, Shanxi | Coal mining business | Subsidiary’s sub | Limited company | Wang Xisuo |
| Tianhao Chemical | Xiaoyi, Shanxi | Development of methane | Subsidiary’s sub | Limited company | Wang Xisuo |
| Project |
| Project | Project | Project | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (2) | For the related parties | where a control relationship | exists, the registered capital and paid-in | ||||||
| capital and the changes | therein are as | follows: | |||||||
| Name of related parties | At January 1, 2006 | Additions | December 31, 2006 | ||||||
| RMB | RMB | RMB | |||||||
| Yankuang Group | 3,090,336,000 | 263,051,627 | 3,353,387,627 | ||||||
| Zhongyan Trade | 2,100,000 | – | 2,100,000 | ||||||
| Yanmei Shipping | 5,500,000 | – | 5,500,000 | ||||||
| Yulin Power | 800,000,000 | – | 800,000,000 | ||||||
| Yanmei Australia | 191,285,954 | 211,996,000 | 403,281,954 | ||||||
| Austar Coal Mine | 191,285,954 | 211,996,000 | 403,281,954 | ||||||
| Heze Power | 600,000,000 | – | 600,000,000 | ||||||
| Shanxi Power | – | 600,000,000 | 600,000,000 | ||||||
| Heshun Tianchi | – | 90,000,000 | 90,000,000 | ||||||
| Tianhao Chemical | – | 150,000,000 | 150,000,000 | ||||||
| (3) | For the related parties where a | control | relationship exists, | the proportion | and | changes of equity | |||
| interest are as follows: | |||||||||
| Name of related parties | January | 1, 2006 | Addition | Reversal | December 31, 2006 | ||||
| RMB | % | RMB | % | RMB | % | RMB % |
|||
| Yankuang Group | 2,672,000,000 | 54.33 | – | – | (72,000,000) | (1.47) | 2,600,000,000 52.86 |
||
| Zhongyan Trade | 1,100,000 | 52.38 | – | – | – | – | 1,100,000 52.38 |
||
| Yanmei Shipping | 5,060,000 | 92.00 | – | – | – | – | 5,060,000 92.00 |
||
| Yulin Power | 776,000,000 | 97.00 | – | – | – | – | 776,000,000 97.00 |
||
| Yanmei Australia | 191,285,954 | 100.00 | 211,996,000 | – | – | – | 403,281,954 100.00 |
||
| Austar Coal Mine | 191,285,954 | 100.00 | 211,996,000 | – | – | – | 403,281,954 100.00 |
||
| Heze Power | 574,000,000 | 95.67 | – | – | – | – | 574,000,000 95.67 |
||
| Shanxi Power | – | – | 588,000,000 | 98 | – | – | 588,000,000 98.00 |
||
| Heshun Tianchi | – | – | 73,179,000 | 81.31 | – | – | 73,179,000 81.31 |
||
| Tianhao Chemical | – | – | 149,775,000 | 99.85 | – | – | 149,775,000 99.85 |
– 27 –
(4) Significant transactions entered with the Company and above-mentioned related parties in current year:
- (a) Acquisition of Jining III
On January 1, 2001, the Company acquired Jinjing III according to the “Agreement for Acquisition of Jining III” signed with Yankuang Group at the consideration of RMB2,450,900,000 and mining rights of RMB132,480,000, totally RMB2,583,380,000.
By December 31, 2006, the Company had paid RMB2,530,390,000 to Yankaung Group for the above acquisition, including the consideration of RMB2,450,900,000 and the mining rights of RMB79,490,000. Included in the above payment, RMB13,248,000 was paid in current year for acquisition of the mining rights.
According to the agreement, the Company will pay the interest-free consideration for the cost of mining rights over ten years by equal installments before December 31 of each year commencing from year 2001. The Company is scheduled to pay for the mining rights of RMB13,248,000 as the seventh installment before December 31, 2007.
The consideration for the acquisition is determined according to revaluation price.
- (b) Sales and purchases
| Sales and service provided Sales of coal-Yankuang Group and its affiliates Public utilities and facilities income – Yankuang Group and its affiliates Material and spare parts sales – Yankuang Group and its affiliates Purchases-Yankuang Group and its affiliates |
For the period ended December 31, 2006 2005 RMB’000 RMB’000 1,069,879 856,580 – 29,000 496,221 369,855 1,566,100 1,255,435 458,329 341,935 |
For the period ended December 31, 2006 2005 RMB’000 RMB’000 1,069,879 856,580 – 29,000 496,221 369,855 1,566,100 1,255,435 458,329 341,935 |
|---|---|---|
| 1,255,435 | ||
| 341,935 |
The price of the above transaction is determined according to market price or negotiated price. (c) Construction services
| Mining construction for Zhaolou Mine Construction of methane project in Yulin YMC Rescue Center YMC Nantun Coal Transportation System |
For the period ended December 31, 2006 2005 RMB’000 RMB’000 53,574 – 161,149 – 52,060 – 39,875 – 306,658 – |
For the period ended December 31, 2006 2005 RMB’000 RMB’000 53,574 – 161,149 – 52,060 – 39,875 – 306,658 – |
|---|---|---|
| – |
The price of the above transaction is determined at market price. (d) Amount due to or from related parties
| Account Company Notes receivable Yankuang Group and its affiliates Accounts receivable Yankuang Group and its affiliates Other receivables (Note) Yankuang Group and its affiliates Prepayments Yankuang Group and its affiliates Accounts payable Yankuang Group and its affiliates Advances from customers Yankuang Group and its affiliates Other payables (Note) Yankuang Group and its affiliates Long-term payable due within one year Yankuang Group and its affiliates Long-term payables Yankuang Group and its affiliates |
December 31, 2006 RMB 57,195,006 9,655,076 39,919,268 1,570,374 108,339,724 76,620,248 58,022,475 955,249,117 13,247,800 39,743,960 1,142,883,600 |
December 31, 2005 RMB 7,495,158 2,915,543 49,153,257 4,100,645 |
|---|---|---|
| 63,664,603 | ||
| 20,637,078 52,533,644 473,671,303 13,247,800 52,991,760 |
||
| 613,081,585 |
- Note: Other receivables due from Yankuang Group and its affiliates are interest free and receivable on demand.
Other payables due to Yankuang Group and its affiliates are interest free and repayable on demand.
– 28 –
-
(e) Other transactions
-
(1) Pursuant to an agreement signed between the Company and Yankuang Group, Yankuang Group manages the retirement benefits, medical benefits and other benefits of the two companies and makes combined payments of the total retirement benefits of the two companies to the government department in charge of the related funds. Amount charged to expenses of the Company for the year of 2006 and 2005 are RMB839,924,000 and RMB685,252,000 respectively.
-
(2) Pursuant to an agreement signed by the Company and Yankuang Group, the department and subsidiaries of Yankuang Group provided the following services and charged related service fees during the year:
| service fees during the year: | ||
|---|---|---|
| Electricity Repairs and maintenance Technical support and training fee Mining rights fees (Note) Public utilities expenses Road transportation fee Gases and eructate expenses Buildings management fee Children tuition fee Others Total |
2006 RMB’000 349,095 246,841 20,000 12,980 9,275 63,448 26,000 86,200 40,800 53,700 908,339 |
2005 RMB’000 351,313 197,624 15,130 12,980 4,640 53,346 11,020 37,200 16,600 15,530 |
| 715,383 |
-
Note: the Parent Company and the Company have entered into a mining rights agreement pursuant to which the Company has agreed to pay to the Parent Company, effective from February 1998, an annual fee of RMB12,980,000 as compensation for the Parent Company’s agreement to give up the mining rights associated with the Xinglongzhuang coal mine, Baodian coal mine, Nantun coal mine, Dongtan coal mine and Jining II. The annual fee is subject to change after a ten-year period.
-
(3) Total amount of salaries paid to key management, including salaries, welfare and subsidies paid in the form of cash, goods and others, for the year of 2006 and 2005 are RMB4,111,103 and RMB5,906,139 respectively.
-
(4) During the years of 2005 and 2006, the Company and Yankuang Group have made payments or collected receipts to or from individual third party or government authorities on behalf of each other, in respect of goods purchased, services received, other expenses and insurances. These payments and receipts made on behalf of the other have been recorded in other payables.
18. SUMMARY OF DIFFERENCES BETWEEN CONSOLIDATED FINANCIAL STATEMENT PREPARED UNDER IFRS AND THOSE UNDER PRC GAAP
The consolidated financial statements prepared under IFRS and those prepared under PRC GAAP have the following major differences:
-
(i) adjustment of future development fund, which is charged to income before income taxes under PRC GAAP, to shareholders’ equity;
-
(ii) reversal of the Work Safety Cost provided but not yet utilizing for the enhancement of safety production environment and facilities (see note 39), which is charged as expenses when provided under PRC GAAP;
-
(iii) depreciation provided for plant and equipment acquired by utilizing Work Safety Cost, which is charged as expenses in all once provided as Work Safety Cost under PRC GAAP;
-
(iv) negative goodwill arising under IFRS for the acquisition of Jining III was recognized as income in the statement of income on a systematic basis over the remaining weighted average useful life of the identifiable acquired depreciable/amortizable assets prior to January 1, 2005. No negative goodwill is recognized under PRC GAAP;
-
(v) the installments payable to the Parent Company for the acquisition of Jining III have been stated at present value discounted using market rates under IFRS while under PRC GAAP, the installments payable are stated at gross amounts. Accordingly, deemed interest expense arises on the installments payable to the Parent Company under IFRS and no such interest expenses are recognized under PRC GAAP;
-
(vi) write off pre-operating expenses capitalized in a subsidiary of the Company as a long-term asset under PRC GAAP;
-
(vii) reversal of amortization of goodwill under PRC GAAP, which is not amortized but instead tested for impairment at least annually under IFRS from January 1, 2005 onwards;
-
(viii) recognition of a deferred tax asset/liability under IFRS for the tax consequence of temporary differences by applying enacted statutory tax rates applicable to future years to differences between the financial statement carrying amounts and the tax bases of existing assets and liabilities; and
-
(ix) reversal of fair value change in available-for-sales investment, which is not taken up under PRC GAAP.
– 29 –
The following table summarizes the differences between consolidated financial statement prepared under IFRS and those under PRC GAAP:
| As per consolidated financial statements prepared under IFRS Impact of IFRS adjustments in respect of: – transfer to future development fund which is charged to income before income taxes under PRC GAAP – reversal of Work Safety Cost – release of negative goodwill to income – deemed interest expenses – (Reversal) write-off of pre-operating expenses of subsidiaries – reversal of goodwill amortization – deferred tax effect on temporary differences not recognized under PRC GAAP – fair value change of available-for-sales investment – others As per consolidated financial statements prepared under PRC GAAP |
Net income attributable to the Net assets attributable equity holders of the Company to equity holders of the for the year ended December 31, Company as at December 31, 2006 2005 2004 2006 2005 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 2,372,985 2,881,461 3,154,317 18,931,779 17,618,577 (390,907 ) (381,208 ) (331,548 ) (447,372 ) (269,945 ) (209,555 ) (238,600 ) (204,668 ) (652,823 ) (443,268 ) – – (27,620 ) (138,101 ) (138,101 ) 3,171 3,858 4,550 116,391 113,220 (80,051 ) 121,801 – 46,860 121,801 (16,007 ) (15,006 ) – (31,013 ) (15,006 ) 69,021 123,175 111,976 226,507 146,279 – – – (33,961 ) – 684 – 778 8,754 8,070 1,749,341 2,495,481 2,707,785 18,027,021 17,141,627 |
|---|---|
Note: There are also differences in other items in the consolidated financial statements due to differences in classification between IFRS and PRC GAAP.
19. SUMMARY OF DIFFERENCES BETWEEN CONSOLIDATED FINANCIAL STATEMENT PREPARED UNDER IFRS AND THOSE UNDER AND US GAAP
The consolidated financial statements are prepared in accordance with IFRS, which differ in certain significant respects from consolidated financial statement prepared under US GAAP. The significant differences relate principally to the accounting for the acquisitions of Jining II, Jining III and Railway Assets, the cost bases of property, plant and equipment and land use rights and related adjustments to deferred taxation.
Under IFRS, the acquisitions of Jining II, Jining III and the Railway Assets have been accounted for using the purchase method which accounts for the assets and liabilities of Jining II, Jining III, the Railway Assets, Heze and Shanxi Group at their fair value at the date of acquisition. Any excess of the purchase consideration over the fair value of the net assets acquired is capitalized as goodwill. Prior to January 1, 2005, such goodwill was amortized over a period of ten to twenty years. Subsequent to January 1, 2005, such goodwill is tested for impairment at least annually. Prior to January 1, 2005, any excess of the fair value of the net assets acquired over the purchase consideration is recorded as negative goodwill, which was presented as a deduction from the assets of the Group in the consolidated balance sheet. Such negative goodwill was released to the statement of income on a systematic basis over the remaining weighted average useful life of the identifiable acquired depreciable/ amortizable assets. The carrying amount of negative goodwill has been de-recognized and adjusted to the opening retained earnings at January 1, 2005.
Under US GAAP, as the Group, Jining II, Jining III, the Railway Assets, Heze and Shanxi Group are entities under the common control of the Parent Company, the assets and liabilities of Jining II, Jining III, the Railway Assets, Heze and Shanxi Group are required to be included in the consolidated balance sheet of the Group at historical cost. The difference between the historical cost of the assets and liabilities of Jining II, Jining III, the Railway Assets, Heze and Shanxi Group acquired and the purchase price paid is recorded as an adjustment to shareholders’ equity.
In applying the pooling of interest method, the financial statement items of the combining enterprises for the period in which the combination occurs and for any comparative periods disclosed should be included in the financial statements of the combined enterprises as if they had been combined from the beginning of the earliest period presented. The effect of accounting for the acquisition of Shanxi Group using the pooling of interest method on the net income under US GAAP for the year ended December 31, 2005 and 2004 is as follows:
| Net income As previously reported Pooling of interest adjustment Net loss from Shanxi As restated |
Year ended December 31, 2005 2004 RMB’000 RMB’000 2,994,711 3,263,892 – – (3,592 ) – 2,991,119 3,263,892 |
Year ended December 31, 2005 2004 RMB’000 RMB’000 2,994,711 3,263,892 – – (3,592 ) – 2,991,119 3,263,892 |
|---|---|---|
| 3,263,892 |
– 30 –
Under IFRS, the mining rights of Jining III and Shanxi Group are stated at purchase consideration less amortization. Mining rights are amortized on a straight line basis over twenty years and twenty-seven years, respectively, being the useful lives estimated based on the total proven and probable reserves of the coal mine. Under US GAAP, as both the Group and Jining III are entities under the common control of the Parent Company, the mining rights have to be restated at nil cost and no amortization on mining rights will be recognized. However, a deferred tax asset relating to the capitalization of mining rights is required to be recognized under US GAAP as a higher tax base resulting from the capitalization is utilized for PRC tax purposes.
Under IFRS, property, plant and equipment and prepaid lease payments have been stated based on their respective fair values at the date of acquisition even for cases involving transaction between entities under common control. The fair value amount becomes the new cost bases of the assets of the Company formed from the reorganization and depreciation is based on such new bases. Under US GAAP, when accounting for a transfer of assets or exchange of shares between entities under common control, the entity that receives the net assets or equity interests shall initially recognize the assets and liabilities transferred at their carrying amounts in the accounts of the transferring entity at the date of transfer. Accordingly, property, plant and equipment and prepaid lease payments are restated at the historical cost and no additional depreciation on the fair value amounts will be recognized under US GAAP. However, a deferred tax asset relating to the difference in cost bases between the fair value at the date of acquisition and historical cost is required to be recognized under US GAAP and the tax bases of the assets are the fair value amount at the date of acquisition.
Under IFRS, the acquisition of Yanmei Shipping has been accounted for using purchase method which accounted for the assets and liabilities of Yanmei Shipping at their fair value at the date of acquisition. The excess of the purchase consideration over the value of the net assets acquired is capitalized as goodwill and was, prior to January 1, 2007, amortized over a period of ten years prior to January 1, 2005. No further difference in this treatment of goodwill are identified from January 1, 2005 onwards. Under US GAAP, goodwill is not amortized but instead tested for impairment at least annually starting from the initial recognition of goodwill in 2003, when Yanmei Shipping was acquired by the Company.
Goodwill is tested for impairment annually or more frequently if events or changes in circumstances indicate that it might be impaired. The Group completes a two-step goodwill impairment test. The first step compares the fair value of each reporting unit to its carrying amount, including goodwill. If the fair value of each reporting unit exceeds its carrying amount, goodwill is not considered to be impaired and the second step will not be required. If the carrying amount of a reporting unit exceeds its fair value, the second step compares the implied fair value of goodwill to the carrying value of a reporting unit’s goodwill. The implied fair value of goodwill is determined in a manner similar to accounting for a business combination with the allocation of the assessed fair value determined in the first step to the assets and liabilities of the reporting unit. The excess of the fair value of the reporting unit over the amounts assigned to the assets and liabilities is the implied fair value of goodwill. This allocation process is only performed for purposes of evaluating goodwill impairment and does not result in an entry to adjust the value of any assets or liabilities. An impairment loss is recognized for any excess in the carrying value of goodwill over the implied fair value of goodwill.
The cost of mining structure is depreciated using the unit of production method based on the estimated production volume for proven and probable reserves, of which the structure was designed.
– 31 –
The adjustments necessary to restate net income and shareholders’ equity in accordance with US GAAP are shown in the tables set out below.
| Income attributable to the equity holders of the Company as reported under IFRS US GAAP adjustments: Additional depreciation charged on fair value of property, plant and equipment and prepaid lease payments Additional deferred tax charge due to a higher tax base resulting from the difference in cost bases of property, plant and equipment and prepaid lease payments and capitalization of mining rights, net of minority interest Amortization of mining rights of Jining III Amortization of mining rights of Shanxi Group, net of minority interest Loss of Heze included in the Group using the pooling of interest method Loss of Shanxi Group included in the Group using the pooling of interest method Income under US GAAP Earnings per share under US GAAP, Basic and diluted Earnings per ADS under US GAAP Basic and diluted Equity attributable to the equity holders of the Company as reported under IFRS US GAAP adjustments: Difference in cost bases of property, plant and equipment and prepaid lease payments Additional depreciation/amortization charged on fair valued property, plant and equipment and prepaid lease payments Additional deferred tax asset due to a higher tax base resulting from the difference in cost bases of property, plant and equipment and prepaid lease payments Goodwill arising on acquisition of Jining II Mining rights of Jining III Additional deferred tax asset due to a higher tax base resulting from capitalization of mining rights Difference in cost bases of mining rights of Shanxi Group, net of minority interest of RMB33,308,000 in 2006 Additional deferred tax due to a higher tax base resulting from capitalization of mining rights of Shanxi Group, net of minority interest of RMB10,991,000 in 2006 Goodwill arising on acquisition of Railway Assets Goodwill arising on acquisition of Heze Amortization of goodwill on acquisition of Yanmei Shipping Net assets of Shanxi Neng Hua incorporated under pooling of interest – current assets – property, plant and equipment, net – prepaid lease payments – current liabilities – non current liabilities – minority interests Consideration payable on acquisition of Shanxi Goodwill arising on acquisition of Shanxi Group Shareholders’ equity under US GAAP |
Year ended December 31, 2006 2005 RMB’000 RMB’000 2,372,985 2,881,461 187,859 187,885 (64,311 ) (64,188 ) 6,624 6,624 402 – – (17,071 ) (97,806 ) (3,592 ) 2,405,753 2,991,119 RMB0.49 RMB0.61 RMB24.46 RMB30.41 18,931,779 17,618,577 (2,561,032 ) (2,561,032 ) 1,688,682 1,500,823 287,876 349,869 (10,106 ) (10,106 ) (92,735 ) (99,359 ) 30,602 32,788 (130,640 ) – 43,112 – (97,240 ) (97,240 ) (35,645 ) (35,645 ) 1,116 1,116 – 252,476 – 426,798 – 1,366 – (60,895 ) – (3,456 ) – (17,423 ) – 598,866 – (733,346 ) (142,547 ) – 17,913,222 16,565,311 |
|---|---|
Under US GAAP, the Group’s total assets would have been RMB22,134,052,000 and RMB20,189,379,000 at December 31, 2006 and 2005, respectively.
– 32 –
(II) Financial information under PRC GAAP BALANCE SHEET
At December 31, 2006
| The Group December December 31, 2006 31, 2005 RMB RMB ASSETS CURRENT ASSETS: Bank balances and cash 6,028,060,759 7,278,972,385 Current investments 640,000,000 640,000,000 Notes receivable 2,061,620,338 2,100,443,880 Dividends receivable – – Accounts receivable 214,170,457 134,802,711 Other receivables 192,373,095 143,528,596 Prepayments 115,894,464 73,704,963 Inventories 579,560,747 470,501,129 Deferred expenses 27,286,945 62,444,803 Other current assets 212,912,430 157,511,340 TOTAL CURRENT ASSETS 10,071,879,235 11,061,909,807 LONG-TERM INVESTMENTS Long-term equity investments 293,654,532 81,117,603 Including: Discrepancy on consolidation 231,473,839 18,936,910 Long-term debt investments – – 293,654,532 81,117,603 FIXED ASSETS: Fixed assets – cost 17,192,725,855 15,978,522,004 Less: Accumulated depreciation 8,397,535,375 7,902,722,461 Fixed assets – net book value 8,795,190,480 8,075,799,543 Materials held for construction of fixed assets 525,897,325 194,334,918 Fixed assets under construction 2,197,521,485 711,236,841 TOTAL FIXED ASSETS 11,518,609,290 8,981,371,302 INTANGIBLE ASSETS AND OTHER ASSETS Intangible assets 791,219,540 815,161,408 Long-term deferred expenses 121,344,906 148,620,077 Other long-term assets 97,425,900 – TOTAL INTANGIBLE ASSETS AND OTHER ASSETS 1,009,990,346 963,781,485 TOTAL ASSETS 22,894,133,403 21,088,180,197 LIABILITIES AND SHAREHOLDERS’ EQUITY CURRENT LIABILITIES: Notes payable 168,945,054 136,779,128 Accounts payable 662,673,015 381,517,651 Advances from customers 732,812,102 527,865,895 Salaries and wages payable 210,216,780 127,539,246 Taxes payable 356,052,352 897,202,321 Other payables 1,760,353,295 1,194,089,906 Long-term payable due within one year 93,455,596 304,709,446 TOTAL CURRENT LIABILITIES 3,984,508,194 3,569,703,593 |
The Company December December 31, 2006 31, 2005 RMB RMB 5,615,399,136 6,297,641,649 954,735,346 640,000,000 2,061,620,338 2,100,243,880 298,582 – 181,851,451 134,802,711 563,655,156 398,177,622 105,414,667 78,776,194 417,815,789 428,483,999 27,036,951 62,346,044 212,912,430 157,511,340 10,140,739,846 10,297,983,439 2,171,027,928 1,597,035,257 – – 1,132,504,700 162,200,000 3,303,532,628 1,759,235,257 15,853,380,321 15,669,699,268 8,330,849,937 7,883,750,808 7,522,530,384 7,785,948,460 21,829,853 8,926,618 111,624,099 124,679,186 7,655,984,336 7,919,554,264 728,963,957 761,255,776 – – 97,425,900 – 826,389,857 761,255,776 21,926,646,667 20,738,028,736 137,843,036 136,779,128 537,682,591 381,517,651 722,618,722 527,793,426 174,764,641 126,888,680 353,593,958 895,394,930 1,431,145,704 885,365,147 35,593,610 304,709,446 3,393,242,262 3,258,448,408 |
The Company December December 31, 2006 31, 2005 RMB RMB 5,615,399,136 6,297,641,649 954,735,346 640,000,000 2,061,620,338 2,100,243,880 298,582 – 181,851,451 134,802,711 563,655,156 398,177,622 105,414,667 78,776,194 417,815,789 428,483,999 27,036,951 62,346,044 212,912,430 157,511,340 10,140,739,846 10,297,983,439 2,171,027,928 1,597,035,257 – – 1,132,504,700 162,200,000 3,303,532,628 1,759,235,257 15,853,380,321 15,669,699,268 8,330,849,937 7,883,750,808 7,522,530,384 7,785,948,460 21,829,853 8,926,618 111,624,099 124,679,186 7,655,984,336 7,919,554,264 728,963,957 761,255,776 – – 97,425,900 – 826,389,857 761,255,776 21,926,646,667 20,738,028,736 137,843,036 136,779,128 537,682,591 381,517,651 722,618,722 527,793,426 174,764,641 126,888,680 353,593,958 895,394,930 1,431,145,704 885,365,147 35,593,610 304,709,446 3,393,242,262 3,258,448,408 |
|---|---|---|
| 10,297,983,439 | ||
| 1,597,035,257 – 162,200,000 |
||
| 1,759,235,257 | ||
| 15,669,699,268 7,883,750,808 |
||
| 7,785,948,460 8,926,618 124,679,186 |
||
| 7,919,554,264 | ||
| 761,255,776 – – |
||
| 761,255,776 | ||
| 20,738,028,736 | ||
| 136,779,128 381,517,651 527,793,426 126,888,680 895,394,930 885,365,147 304,709,446 |
||
| 3,258,448,408 |
– 33 –
| LONG-TERM LIABILITIES: Long-term loan Long-term payable TOTAL LONG-TERM LIABILITIES TOTAL LIABILITIES MINORITY INTERESTS SHAREHOLDERS’ EQUITY: Share capital Capital reserves Surplus reserves Including: Statutory common welfare fund Unappropriated profits Including: Cash dividend proposed after the balance sheet date Translation reserve TOTAL SHAREHOLDERS’ EQUITY TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
330,000,000 487,116,135 817,116,135 4,801,624,329 65,488,512 4,918,400,000 5,078,960,786 1,704,611,989 – 6,335,443,710 983,680,000 (10,395,923 ) 18,027,020,562 22,894,133,403 |
– 322,936,910 322,936,910 3,892,640,503 53,912,439 4,918,400,000 4,865,480,791 1,528,790,703 509,649,665 5,843,971,924 1,082,048,000 (15,016,163 ) 17,141,627,255 21,088,180,197 |
– 487,116,135 487,116,135 3,880,358,397 – 4,918,400,000 5,078,960,786 1,704,295,405 – 6,344,632,079 983,680,000 – 18,046,288,270 21,926,646,667 |
– 322,936,910 |
|---|---|---|---|---|
| 322,936,910 | ||||
| 3,581,385,318 | ||||
| – | ||||
| 4,918,400,000 4,865,480,791 1,528,474,119 509,491,373 5,844,288,508 1,082,048,000 – |
||||
| 17,156,643,418 | ||||
| 20,738,028,736 |
STATEMENT OF INCOME AND PROFITS APPROPRIATION
For the year ended December 31, 2006
| Revenue from principal operations Less: Cost of principal operations Sales taxes and surcharges Profit from principal operations Add: Profits from other operations Less: Operating expenses General and administrative expenses Financial expenses Operating profit Add: Investment income Subsidy income Non-operating income Less: Non-operating expenses Total profits Less: Income taxes Minority interest Net profit Add: Unappropriated profits at the beginning of the year Profits available for appropriation Less: Appropriations to statutory common reserve fund Appropriations to statutory common welfare fund Profits available for appropriation to shareholders Less: Dividend paid-cash dividend approved by the shareholders’ meeting of last year Unappropriated profits at the end of the year Including: Cash dividend proposed after the balance sheet date |
The Group 2006 2005 RMB RMB 13,224,295,672 12,705,529,905 6,790,533,878 5,907,119,918 280,330,911 258,504,729 6,153,430,883 6,539,905,258 72,300,910 43,674,129 1,037,997,906 997,377,040 2,118,379,216 1,627,752,362 (36,136,609 ) 45,193,046 3,105,491,280 3,913,256,939 4,194,304 9,092,385 4,000,000 – 11,109,124 2,397,034 89,562,125 13,927,078 3,035,232,583 3,910,819,280 1,285,550,000 1,414,861,832 341,511 475,997 1,749,341,072 2,495,481,451 5,843,971,924 4,522,052,692 7,593,312,996 7,017,534,143 175,821,286 249,548,146 – 124,774,073 7,417,491,710 6,643,211,924 1,082,048,000 799,240,000 6,335,443,710 5,843,971,924 983,680,000 1,082,048,000 |
The Company 2006 2005 RMB RMB 13,087,433,337 12,705,529,905 6,541,355,885 5,908,395,835 279,752,993 258,504,729 6,266,324,459 6,538,629,341 69,197,749 41,770,016 1,012,459,591 1,001,895,961 1,859,115,762 1,603,012,619 27,125,423 34,758,133 3,436,821,432 3,940,732,644 (324,978,456 ) (20,638,842 4,000,000 – 10,013,451 2,185,909 82,809,974 12,618,939 3,043,046,453 3,909,660,772 1,284,833,596 1,414,179,321 – – 1,758,212,857 2,495,481,451 5,844,288,508 4,522,369,276 7,602,501,365 7,017,850,727 175,821,286 249,548,146 – 124,774,073 7,426,680,079 6,643,528,508 1,082,048,000 799,240,000 6,344,632,079 5,844,288,508 983,680,000 1,082,048,000 |
The Company 2006 2005 RMB RMB 13,087,433,337 12,705,529,905 6,541,355,885 5,908,395,835 279,752,993 258,504,729 6,266,324,459 6,538,629,341 69,197,749 41,770,016 1,012,459,591 1,001,895,961 1,859,115,762 1,603,012,619 27,125,423 34,758,133 3,436,821,432 3,940,732,644 (324,978,456 ) (20,638,842 4,000,000 – 10,013,451 2,185,909 82,809,974 12,618,939 3,043,046,453 3,909,660,772 1,284,833,596 1,414,179,321 – – 1,758,212,857 2,495,481,451 5,844,288,508 4,522,369,276 7,602,501,365 7,017,850,727 175,821,286 249,548,146 – 124,774,073 7,426,680,079 6,643,528,508 1,082,048,000 799,240,000 6,344,632,079 5,844,288,508 983,680,000 1,082,048,000 |
|---|---|---|---|
| 6,538,629,341 41,770,016 1,001,895,961 1,603,012,619 34,758,133 |
|||
| 3,940,732,644 (20,638,842 – 2,185,909 12,618,939 |
|||
| 3,909,660,772 1,414,179,321 – |
|||
| 2,495,481,451 4,522,369,276 |
|||
| 7,017,850,727 249,548,146 124,774,073 |
|||
| 6,643,528,508 799,240,000 |
|||
| 5,844,288,508 | |||
| 1,082,048,000 |
– 34 –
CASH FLOW STATEMENT For the year ended December 31, 2006
| The Group 2006 2005 RMB RMB CASH FLOW FROM OPERATING ACTIVITIES: Cash received from sales of goods or rendering of services 15,745,513,926 13,476,932,655 Other cash received relating to operating activities 936,268,220 588,838,380 Sub-total of cash inflows 16,681,782,146 14,065,771,035 Cash paid for goods and services 4,952,717,269 3,903,830,672 Cash paid to and on behalf of employees 1,812,730,717 1,785,519,649 Taxes payment 3,318,349,229 2,537,018,590 Other cash paid relating to operating activities 2,221,163,657 1,846,492,022 Sub-total of cash outflows 12,304,960,872 10,072,860,933 NET CASH FLOW FROM OPERATING ACTIVITIES 4,376,821,274 3,992,910,102 CASH FLOW FROM INVESTING ACTIVITIES: Cash received from disposal of investments – 210,000,000 Cash received from return on investment 6,311,225 10,208,536 Net cash received from disposal of fixed assets, intangible assets and other long-term assets 14,173,454 4,378,342 Cash received from the acquisition of Heze – 170,247,828 Other cash received relating to investing activities – 303,647 Sub-total of cash inflows 20,484,679 395,138,353 Cash paid to acquire fixed assets, intangible assets and other long-term assets 3,770,532,448 1,353,764,616 Cash paid for investments 541,629,776 – Including: Cash paid for the acquisition of Heze – – Cash paid for the acquisition of Shanxi 444,203,876 – Cash paid for additional investment in Australia – – Investment prepaid to Yushuwan Coal Mine 97,425,900 – Other cash paid relating to investing activities 81,034,538 – Sub-total of cash outflows 4,393,196,762 1,353,764,616 NET CASH FLOW USED IN INVESTING ACTIVITIES (4,372,712,083 ) (958,626,263 ) |
The Company 2006 2005 RMB RMB 15,617,782,151 13,475,817,162 751,454,328 186,985,815 16,369,236,479 13,662,802,977 4,583,470,961 3,921,446,617 1,775,208,475 1,765,543,379 3,315,398,012 2,536,222,962 2,727,728,896 2,205,656,139 12,401,806,344 10,428,869,097 3,967,430,135 3,233,933,880 – 210,000,000 15,183,013 10,819,392 13,394,064 4,214,255 – – – – 28,577,077 225,033,647 1,067,365,264 959,394,956 2,296,351,100 172,207,700 – 10,007,700 733,346,200 – 211,996,000 – 97,425,900 – 15,503,032 – 3,379,219,396 1,131,602,656 (3,350,642,319 ) (906,569,009 ) |
|---|---|
– 35 –
| CASH FLOW FROM FINANCING ACTIVITIES: Repayments of borrowings 200,000,000 Cash paid for acquisition of Jining III 13,247,800 Dividends paid, profit distributed or interest paid 1,103,087,868 Including: dividends paid to minority shareholder of a subsidiary 271,449 Sub-total of cash outflows 1,316,335,668 NET CASH FLOW USED IN FINANCING ACTIVITIES (1,316,335,668 ) EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH (19,719,687 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (1,331,946,164 ) |
200,000,000 13,247,800 820,228,727 236,727 1,033,476,527 (1,033,476,527 ) – 2,000,807,312 |
200,000,000 13,247,800 1,101,285,561 – 1,314,533,361 (1,314,533,361 ) – (697,745,545 ) |
200,000,000 13,247,800 819,992,000 – 1,033,239,800 (1,033,239,800 ) – 1,294,125,071 |
|---|---|---|---|
Please also refer to the published version of this announcement in South China Morning Post.
– 36 –