AI assistant
CStone Pharmaceuticals — Interim / Quarterly Report 2008
Oct 24, 2008
50715_rns_2008-10-24_612b127d-85a3-4575-889b-4d70dfa6622e.pdf
Interim / Quarterly 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.
==> picture [46 x 23] intentionally omitted <==
==> picture [46 x 22] intentionally omitted <==
兖州煤业股份有限公司
YANZHOU COAL MINING COMPANY LIMITED
(a joint stock limited company incorporated in the People’s Republic of China
(“PRC”) with limited liability)
(Stock Code: 1171)
REPORT FOR THE THIRD QUARTER OF 2008
IMPORTANT NOTICE
This announcement is made pursuant to the disclosure requirement under Rule 13.09(2) of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited.
The board of directors (the “Board”), the supervisory committee, the directors, the supervisors, and the senior management of Yanzhou Coal Mining Company Limited (“Yanzhou Coal Mining” or the “Company”) confirm that this announcement does not contain any false information, misleading statements or material omissions, and accept joint and several responsibilities for the truthfulness, accuracy and completeness of the contents.
The report of the Company for the third quarter of 2008 (the “Report”) was considered and approved by the 4th meeting of the fourth session of the Board and all of the thirteen directors of the Board attended the meeting.
The financial statements in the Report have not been audited.
The Company’s chairman, Mr. Wang Xin, chief financial officer, Mr. Wu Yuxiang, and the chief of the planning and finance department, Mr. Zhao Qingchun, warrant that the financial statements of the Report are true and complete.
Summary of the unaudited results of the Company and its subsidiaries (the “Group”) for the third quarter ended 30th September 2008 is set out as follows:
-
The Report is prepared in accordance with the relevant regulations on Disclosure of Information in Quarterly Reports for Listed Companies promulgated by the China Securities Regulatory Commission.
-
All financial information contained in the Report is prepared in accordance with the relevant requirements and interpretations under the Accounting Standards for Enterprises (2006) promulgated by the Ministry of Finance in the People’s Republic of China (“PRC”). The Company has also provided information on the average product prices of the Group for the first three quarters of 2008 reporting on the same basis as adopted in its previous periodical reports announced overseas. Please refer to the section headed “Analysis of the product prices of the Group during the reporting period”. Shareholders of the Company (the “Shareholders”) and public investors should be aware of the different bases used in reporting the average product prices as adopted in this Report, the 2008 interim report and the 2007 annual report of the Company when trading in the shares of the Company.
-
Unless otherwise specified, the currency used in this Report is Renminbi (“RMB”).
-
For the third quarter of 2008, the operating income of the Group was RMB7,565.153 million, representing an increase of RMB3,429.478 million or 82.9% as compared with the corresponding period last year. Net profit attributable to the Shareholders was RMB2,883.731 million, representing an increase of RMB2,167.516 million or 302.6% as compared with the corresponding period of the previous year.
-
For the first three quarters of 2008, the operating income of the Group was RMB20,419.705 million, representing an increase of RMB8,505.819 million or 71.4% as compared with the corresponding period of the previous year. Net profit attributable to the Shareholders was RMB6,645.806 million, representing an increase of RMB4,820.673 million or 264.1% as compared with the corresponding period last year.
-
•Due to the increase in the domestic and international prices of coal, it is estimated that annual net profit attributable to the Shareholders of the Company for the year 2008 will increase by over 190% as compared with 2007.
-
The information in the Report is the same as that published on the Shanghai Stock Exchange. The Report is published simultaneously in the PRC and overseas.
1
1. General Information of the Company and its Subsidiaries (the “Group”)
1.1 Major accounting data and financial indicators
| As at the end of this reporting period |
As at the end of last year |
Increase/decrease as at the end of this reporting period as compared with the end of lastyear(%) |
|
|---|---|---|---|
| Total assets (RMB) | 31,309,612,498 | 25,325,499,439 | 23.63 |
| Shareholders’ equity (excluding minorityinterest) (RMB) |
25,237,987,582 | 19,615,689,876 | 28.66 |
| Net assets per share attributable to the shareholders of the Company(RMB) |
5.131 | 3.988 | 28.66 |
| From the beginning of the year to the end of this reporting period (January-September) |
Increase/decrease for the reporting period as compared with the same period last year (%) |
||
| Net cash flows from operating activities(RMB) |
7,971,058,293 | 205.12 | |
| Net cash flows per share from operatingactivities (RMB) |
1.621 | 205.12 | |
| The Reporting Period (July-September) |
From the beginning of the year to the end of this reporting period (January-September) |
Increase/decrease for the reporting period as compared with the same period lastyear(%) |
|
| Net profit attributable to the shareholders of the Company (RMB) |
2,883,730,863 | 6,645,806,146 | 302.63 |
| Basic earningsper share (RMB) | 0.586 | 1.351 | 302.63 |
| Basic earnings per share after extraordinary gain and loss (RMB) |
0.585 | 1.352 | 302.95 |
| Return on fully diluted net assets (%) |
11.43 | 26.33 | increased by 7.61 percent |
| Return on fully diluted net assets after extraordinary gain and loss (%) |
11.41 | 26.35 | increased by 7.60 percent |
| Extraordinary gain and loss | Amount from the beginning of the year to the end of this reporting period (RMB) |
||
| The profits and losses on the disposal of non-current assets |
13,069,480 | ||
| Charitable donations | (18,150,000) | ||
| Other net non-operating income and expenditure |
(1,814,189) | ||
| Subtotal | (6,894,709) |
2
| Less: income tax influence | (1,366,907) |
|---|---|
| Total amount for extraordinary gain and loss |
(5,527,802) |
| Including: amount attributable to the shareholders of the Company |
(5,613,926) |
1.2 Total number of Shareholders at the end of this reporting period and the top 10 shareholders holding listed shares of the Company which are not subject to trading moratorium
Total number of Shareholders at the end of this 131,538 reporting period Top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium
| Total number of Shareholders at the end of this reporting period |
Total number of Shareholders at the end of this reporting period |
131,538 | 131,538 |
|---|---|---|---|
| Top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium |
|||
| Number of | Classes of shares | ||
| tradable shares not | held (A shares, B | ||
| Full Name of Shareholders | subject to trading moratorium | shares, H shares |
|
| at the end of this reporting | or others) |
||
| period(shares) | |||
| HKSCC Nominees Limited | 1,956,635,946 | H Shares | |
| Fortune SGAM Industry Selected SharesSecurities Investment Fund (华宝兴业行业精选股票型证券投资基金) |
14,200,434 |
A Shares | |
| 华安创新证券投资基金 | 11,000,008 | A Shares | |
| 华夏平稳增长混合型证券投资基金 | 7,999,929 | A Shares | |
| 国信“金理财”价值增长股票精选集合资产管理 计划 |
6,289,707 | A Shares | |
| 广发小盘成长股票型证券投资基金 Guangfa Growing shares Securities Investment Fund |
6,013,414 |
A Shares | |
| Jiashi CSI 300 Index Securities Investment Fund | 4,306,349 | A Shares | |
| Yi Fang Da Value Growing Combined Securities Investment Fund |
4,000,000 |
A Shares | |
| 南方积极配置证券投资基金 | 3,882,571 | A Shares | |
| 华宝兴业先进成长股票型证券投资基金 | 3,600,644 | A Shares |
2. Significant Matters
2.1 Major operating data of the Group
| Items | The thirdquarter | The thirdquarter | The first threequarters | The first threequarters | The first threequarters | ||
|---|---|---|---|---|---|---|---|
| 2008 | 2007 | Increase/decrease (%) |
2008 | 2007 | Increase/decrease (%) |
3
| Items | The thirdquarter | The thirdquarter | The first threequarters | The first threequarters | The first threequarters | |
|---|---|---|---|---|---|---|
| 2008 | 2007 | Increase/decrease (%) |
2008 | 2007 | Increase/decrease (%) |
|
| I. Coal Business | ||||||
| 1. Raw coal production (million tonnes) |
8.80 | 8.79 | 0.11 | 26.87 | 26.94 | -0.26 |
| (1)The Company | 8.02 | 8.28 | -3.14 | 24.43 | 24.75 | -1.29 |
| (2)Shanxi NengHuaNote1 | 0.30 | 0.24 | 25.00 | 0.92 | 0.84 | 9.52 |
| (3)Yancoal AustraliaNote2 | 0.48 | 0.27 | 77.78 | 1.52 | 1.35 | 12.59 |
| 2. Salable coal production (million tonnes) |
8.66 | 8.46 | 2.36 | 26.51 | 26.13 | 1.45 |
| (1)The Company | 7.98 | 7.98 | 0 | 24.29 | 24.14 | 0.62 |
| (2)Shanxi NengHua | 0.30 | 0.24 | 25.00 | 0.92 | 0.84 | 9.52 |
| (3)Yancoal Australia | 0.38 | 0.24 | 58.33 | 1.30 | 1.15 | 13.04 |
| 3. Coal Sales(million tonnes) | 8.88 | 8.94 | -0.67 | 27.39 | 26.21 | 4.50 |
| (1)The Company | 7.46 | 8.13 | -8.24 | 23.23 | 23.64 | -1.73 |
| (2)Shanxi NengHua | 0.28 | 0.20 | 40.00 | 0.88 | 0.77 | 14.29 |
| (3)Yancoal Australia | 0.23 | 0.39 | -41.03 | 1.23 | 1.28 | -3.91 |
| (4)Outsourcingcoal | 0.91 | 0.22 | 313.64 | 2.05 | 0.52 | 294.23 |
| II. Railway Business | ||||||
| Transportation volume of Railway AssetsNote3 (million tonnes) |
4.82 | 4.52 | 6.64 | 13.32 | 13.21 | 0.83 |
| III. Methanol Business | ||||||
| 1. Methanol production (million tonnes) |
0.015 | 0 | — | 0.015 | 0 | — |
| Shanxi NengHua | 0.015 | 0 | — | 0.015 | 0 | — |
| 2.Methanol Sales(million tonnes) | 0.012 | 0 | — | 0.012 | 0 | — |
| Shanxi NengHua | 0.012 | 0 | — | 0.012 | 0 | — |
| IV. Electric Power Business | ||||||
| 1. Electric Power Generation (MkWh) |
17.25 | 0 | — | 17.25 | 0 | — |
| Shanxi NengHua | 17.25 | 0 | — | 17.25 | 0 | — |
| 2. Sales of Electric Power (MkWh) |
17.25 | 0 | — | 17.25 | 0 | — |
| Shanxi NengHua | 17.25 | 0 | — | 17.25 | 0 | — |
Note:1 Shanxi Neng Hua means Yanzhou Coal Shanxi Neng Hua Company Limited.
2 Yancoal Australia means Yancoal Australia Pty Limited.
3 Railway Assets means the railway asset specifically used for transportation of coal for the Company.
Since 1st January, 2008, the Group has changed the reporting basis for outsourcing coal. Coal purchased from outside sources was previously classified as other business but was classified as principal business since 1st January, 2008. Figures for the year 2007 in the above table were adjusted on the new reporting basis for comparison.
4
2.2 Analysis of the product prices of the Group during the reporting period
- The following table sets out the average product prices of the Group during the reporting period reported on the same basis as adopted in its previous periodical reports announced in the PRC.
| Thirdquarter | Thirdquarter | First threequarters | First threequarters | The year 2007 (RMB/ tonne) |
|||
|---|---|---|---|---|---|---|---|
| 2008 (RMB/ tonne) |
2007 (RMB/ tonne) |
Increase/ decrease (%) |
2008 (RMB/ tonne) |
2007 (RMB/ tonne) |
Increase/ decrease (%) |
||
| I. coal | |||||||
| 1. the Company | 795.00 | 433.48 | 83.40 | 711.76 | 422.35 | 68.52 | 437.06 |
| domestic | 793.41 | 430.41 | 84.34 | 712.04 | 419.23 | 69.84 | 435.02 |
| export | 986.43 | 538.81 | 83.08 | 683.34 | 467.64 | 46.13 | 473.31 |
| 2. Shanxi Neng Hua | 358.90 | 216.98 | 65.41 | 277.85 | 204.57 | 35.82 | 208.68 |
| 3. Yancoal Australia | 1,920.68 | 557.00 | 244.83 | 957.98 | 554.76 | 72.68 | 522.78 |
| 4. Outsourcing coal | 838.41 | 487.48 | 71.99 | 745.16 | 498.81 | 49.39 | 507.01 |
| II. methonal | |||||||
| Shanxi Neng Hua | 2,536.68 | — | — | 2,536.68 | — | — | — |
- The following table sets out the Group’s average product prices during the reporting period reported on the same basis as adopted in its previous periodical reports announced overseas:
| Thirdquarter | Thirdquarter | First threequarters | First threequarters | The year 2007 (RMB/ tonne) |
|||
|---|---|---|---|---|---|---|---|
| 2008 (RMB/ tonne) |
2007 (RMB/ tonne) |
Increase/ decrease (%) |
2008 (RMB/ tonne) |
2007 (RMB/ tonne) |
Increase/ decrease (%) |
||
| I. coal | |||||||
| 1. the Company | 772.26 | 415.18 | 86.01 | 689.96 | 398.72 | 73.04 | 414.02 |
| domestic | 772.18 | 414.60 | 86.25 | 691.79 | 402.00 | 72.09 | 417.24 |
| export | 782.46 | 434.87 | 79.93 | 502.92 | 351.10 | 43.24 | 356.98 |
| 2. Shanxi Neng Hua | 354.42 | 209.35 | 69.30 | 273.66 | 199.03 | 37.50 | 204.13 |
| 3. Yancoal Australia | 1,800.75 | 498.69 | 261.10 | 881.56 | 498.57 | 76.82 | 465.10 |
| 4. Outsourcing coal | 829.20 | 487.48 | 70.10 | 740.81 | 498.81 | 48.52 | 507.01 |
| II. methonal | |||||||
| Shanxi Neng Hua | 2,536.68 | — | — | 2,536.68 | — | — | — |
5
Note: The average price represents the invoice price of product less the sale taxes and extra charges, transportation cost for coal sales.
2.3 Brief analysis on material changes of major items in the financial statements of the Group and the financial indicators of the during the reporting period.
1. Details and explanation on material changes in the items of the balance sheet of the Group during this reporting period.
| Item | As at 30th Sept, 2008 (RMB’000) |
As at 31st Dec, 2007 (RMB’000) |
Increase/ decrease (%) |
|---|---|---|---|
| Bank balances and cash | 10,830,429 | 5,779,552 | 87.39 |
| Receivables | 289,534 | 120,548 | 140.18 |
| Prepayments | 420,521 | 59,833 | 602.82 |
| Inventories | 801,603 | 440,134 | 82.13 |
| Non-current assets due within oneyear | 0 | 640,000 | -100.00 |
| Other current assets | 0 | 10,934 | -100.00 |
| Available-for-sale financial assets | 164,672 | 409,086 | -59.75 |
| Materials held for construction | 51,016 | 229,461 | -77.77 |
| Intangible assets | 1,483,140 | 788,505 | 88.10 |
| Short-term loan | 413,633 | 0 | — |
| Unearned revenue | 675,023 | 983,294 | -31.35 |
| Taxespayable | 585,260 | 228,657 | 155.96 |
| Interestspayable | 2,276 | 0 | — |
| Non-current liabilities due within oneyear | 848,890 | 487,448 | 74.15 |
| Deferred tax liabilities | 25,623 | 86,726 | -70.46 |
| Undistributedprofits | 13,539,600 | 7,729,922 | 75.16 |
Bank balances and cash were RMB10,830.429 million as at 30th September, 2008,representing an increase of RMB5,050.877 million or 87.4 % as compared with that at the beginning of the reporting year. Such increase was mainly due to (i) the increase of the products sales income of the Company; (ii) recovery of the entrusted loan with the principal and the interest in the amount of RMB780 million.
Receivables were RMB 289.534 million as at 30th September, 2008,representing an increase of RMB168.986 million or 140.2 % as compared with that at the beginning of the reporting year. Such increase was mainly due to an increase of rolled over receivables of Yancoal Australia Pty Limited (“Yancoal Austalia”).
Prepayments were RMB420.521 million as at 30th September, 2008,representing an increase of RMB360.688 million or 602.8 % as compared with that at the beginning of the reporting year. Such increase was mainly due to the increase of prepayments for outsourcing coal.
Inventories were RMB801.603 million as at 30th September, 2008,representing an increase of RMB361.469 million or 82.1 % as compared with that at the beginning of the reporting year. Such increase was mainly due to the increase in the inventory of salable coal and the rising unit cost of coal.
As at 30th September, 2008, non-current assets due within one year decreased by RMB 640 million , representing
6
a decrease of 100.00% as compared with that at the beginning of the reporting year. Such decrease was mainly due to the recovery of the entrusted loan of RMB 640 million.
As at 30th September, 2008, other current assets decreased by RMB 10.934 million, representing a decrease of 100.00% as compared with that at the beginning of the reporting year. Such decrease was mainly due to the charging of transportation fee of RMB 10.934 million for transferring coal among ports to the profit and loss account.
Available-for-sale financial assets were RMB164.672 million as at 30th September, 2008, representing a decrease of RMB 244.414 million or 59.8% as compared with that at the beginning of the reporting year. Such decrease was mainly due to the drop in the prices of shares held by the Company in Shenergy Co., Ltd. and Lianyungang Co., Ltd., respectively,
The construction materials were RMB51.016 million as at 30th September, 2008, representing a decrease of RMB 178.445 million or 77.8% as compared with that at the beginning of the reporting year. Such decrease was mainly due to the utilization of the materials for projects under construction.Intangible assets were RMB1, 483.140 million as at 30th September, 2008, representing an increase of RMB 694.635 million or 88.1% as compared with that at the beginning of the reporting year. Such increase was mainly due to the purchase of the coal mining rights of Zhaolou coalmine by Yanmei Heze Neng Hua Company (“Heze Neng Hua”) at a consideration of RMB747.335 million from Yankuang Corporation Group Limited (“Yankuang Group”).
Short-term loans were RMB413.633 million as at 30th September, 2008, which was entirely attributable to the additional bank loans of Yancoal Australia.
Unearned revenue were RMB675.023 million as at 30th September, 2008, representing a decrease of RMB 308.271 million or 31.4% compared with that at the beginning of the reporting year. Such decrease was mainly due to the decrease ofunearned revenue.
Taxes payable were RMB585.260 million as at 30th September, 2008,representing an increase of RMB356.603 million, or 156.0% as compared with that at the beginning of the reporting year. Such increase was mainly due to the increase in profit which led to an increase in taxes payable.
Interests payable were RMB2.276 million as at 30th September, 2008. Such increase was mainly due to interests payable for bank loan of Shanxi Neng Hua.
Non-current liabilities due within one year were RMB848.890 million as at 30th September, 2008,representing an increase of RMB361.442 million or 74.2% as compared with that at the beginning of the reporting year. Such increase was mainly due to the Wei Jian Fei and Work Safety Expense accrued by the Company in accordance with relevant standard exceeded the actually incurred expense.
Deferred tax liabilities were RMB25.623 million as at 30th September, 2008,representing an decrease of RMB61.103 million or 70.5% as compared with that at the beginning of the reporting year. Such decrease was mainly due to the devaluation of available-for-sale financial assets.
Undistributed profits were RMB13,539.600 million as at 30th September, 2008,representing an increase of RMB5,809.678 million or 75.2% as compared with that at the beginning of the reporting year.
2 、 Significant movements in items of the income statement of the Group and the reasons thereof
7
| Items | First Three Quarters of 2008 (RMB’000) |
First Three Quarters of 2007 (RMB’000) |
Increase /decrease (%) |
|---|---|---|---|
| Operating income | 20,419,705 | 11,913,886 | 71.39 |
| Operating cost | 8,782,834 | 6,448,233 | 36.21 |
| Operating taxes and surcharges |
309,248 | 213,431 | 44.89 |
| Financial expenses | 28,405 | (116,721) | — |
| Impairment loss of assets |
28,375 | 0 | — |
| Investment income | 65,505 | 7,144 | 816.92 |
| Non-operating income | 15,043 | 9,288 | 61.96 |
| Non-operating expenses | 21,938 | 33,059 | -33.64 |
| Income taxes | 2,479,611 | 1,215,184 | 104.05 |
| Net profit | 6,645,156 | 1,819,509 | 265.22 |
| Including: Net profit attributable to shareholders of the Company |
6,645,806 | 1,825,133 | 264.13 |
Operating income was RMB20,419.705 million during the reporting period, representing an increase of RMB8,505.819 million or 71.4% as compared with the same period of last year. The increase was mainly due to the increase of coal sales income of RMB8,374.013 million or 75.4% as compared with the same period last year. Details are set out as follows:
Unit:RMB’000
| First Three Quarters o f 2008 |
t Thr uarters of 20 Firs Q ee 07 |
ase ase (+、-) Incre /decre |
Inc /de (%) rease crease |
|
|---|---|---|---|---|
| 1.Sales income of coalproducts | 19,484,412 | 11,110,3 99 |
,013 8,374 |
75.37 |
| 2.Railw ortation service income aytransp |
190,056 | 150,311 | 39,745 | 26.44 |
| 3.Sales i al chemicalpro ncome of co ducts |
30, 278 |
0 | 278 30, |
— |
| 4.Sales i e of electricpow ncom er |
3,671 | 0 | 3,671 | — |
| 5. Othe r income |
711,288 | 653,176 | 58,112 | 8.90 |
| 6.Total | 20,419,705 | 11,913,886 | 8,505,819 | 71.39 |
The operating cost was RMB8,782.834 million, representing an increase of RMB 2,334.601 million or 36.2% as compared with the same period of last year. The increase was mainly due to the increase of coal sales cost of RMB2,155.760 million or 38.0% as compared with the same period of last year. Details are set out as follows:
8
Unit: RMB’000, RMB yuan
| First three Quarters of 2008 |
First three Quarters of 2007 |
Increase /decrease (+、-) |
Increase /decrease (%) |
||
|---|---|---|---|---|---|
| 1.Co sales st of coal |
7,825,499 | 5,669,739 | 760 2,155, |
38.02 | |
| The Company |
Total amount of sales cost |
5,733,888 | 4,774,326 | 959,562 | 20.10 |
| Unit cost coal sales of |
24 6.87 |
201.94 | .93 44 |
22.25 | |
| Shanxi Neng Hua | Total a of sales cost mount |
1 65,455 |
133,8 30 |
,625 31 |
23.6 3 |
| Unit cost of coal sales |
188.02 | 173.44 | 14.58 | 8.41 | |
| Yancoal Australia | Total amount of sales cost |
449,466 | 510,443 | (60,977) | 11.95 |
| Unit cost of coal sales |
365.68 | 398.91 | (33.23) | -8.33 | |
| Outsourcing coal | Total amount of sales cost |
1,476,690 | 247,526 | 1,229,164 | 496.58 |
| 2.C of railwaytransportation service ost |
184,218 | 144,712 | 6 39,50 |
27.3 0 |
|
| 3.Sales costs of coal chemicalproducts | 19,857 | — | — | — | |
| Shanxi Neng Hua | Total amount of sales cost |
19,857 | — | — | — |
| Unit cost of methanol sales |
1,663.63 | — | — | — | |
| 4.Sales cost of electricpower | 7,268 | — | — | — | |
| S hanxi NengHua |
7,268 | — | — | — | |
| 5. Costs of other businesse s |
745,992 | 633,782 | 112,210 | 17.70 | |
| 6. Total | 8,782,834 | 6,448,233 | 2,334,601 | 36.21 |
Unit cost of coal sales in the first three quarters was RMB246.87, representing an increase of RMB44.93 or 22.3% as compared with the same period of last year. If government policy factors were not taken into account, unit cost of coal sales was RMB 219.98, representing an increase of RMB 18.04 or 8.93% as compared with the same period of last year. The key factors which attributed to the increase of unit cost of coal sales in the first three quarters were set out as follows:
9
| Unit: RMByuan | Unit: RMByuan |
|---|---|
| Factors | Amount (+、-) |
| 1. Governmentpoli : cies |
|
| (1) From 1st A st,2007 onwards, as required by the regulations issued by Jining unicipal Government, Shandong Province, the Company accrued B8/tonne ROM (run-of-mine coal) as provision to the Coal Price Reg tion Fundprovision. ugu M RM ula |
8.01 |
| (2) From 1st Jan ary, 2008 o the Com s accrued RMB5/tonne ROM s provision to the ining Right Re rce Asset Compensation Fee for the existing five coalmines (Nantun Coalmine, Xinglongzhuang ine, Baodian Coalmine, Dongtan Coalmine, g Coalmin Ⅱ u nwards, M pany ha sou a Coalm e). Jinin |
4.58 |
| (3) RM The arable d use tax paid by the Company has increased by B 125.7 millio ear on year due to the higher standard of arable land use tax. lan n y |
5.41 |
| (4) The minin rea river banks harness fee paid by the Company has increased byRMB102.5 million. g a |
4.41 |
| (5) Compensat fee for the s attached on face of the miningareaspaid bythe Companyhas increased byRMB 225.6million ion tructures the sur |
9.71 |
| (6) From 1st , 2008 onwards, as required by the regulations issued by the prov ial government of the Shandong Province, calling off Reform and Sp ic Development Fund RMB 5per ton ROM. January inc ecif |
(5.23) |
| Subtotal | 26.89 |
| 2. Other non-polic ctors y fa |
|
| (1) Increase of em ees’ wages and various miscellaneous fees ploy |
11.54 |
| (2)An increase of ost of coal sales as a result of the price increase of raw material unit c |
7.33 |
| (3)The land subsid ce fees paid by th pany increased by RMB 152.4 millionyear onyear. en e Com |
6.56 |
| (4) The company re-classified the repairment fees originally listed under cost of sales as adm istration fees in |
(7.31) |
| Subtotal | 18.12 |
| Total | 45.01 |
Operating taxes and surcharges were RMB309.248 million, representing an increase of RMB 95.817 million or 44.9% as compared with the same period of last year. It was mainly due to the increase of city construction tax and education fee which resulted from the increase of payable value-added taxes.
Finance expenses were RMB28.405 million. Finance expenses were RMB-116.721 million for the same period of last year. The increase in finance expenses was mainly due to the exchange loss of RMB70.130 million of the Group in the first three quarters of 2008. The exchange gain for the same period of last year was RMB109.073 million.
10
Impairment loss of assets was RMB 28.375 million, which was mainly due to provision for impairment loss of accounts receivables.
Investment income was RMB65.505 million, representing an increase of RMB 58.361 million, or 816.9% as compared with the same period of last year. Such increase was mainly due to: (1) An income of RMB132.230 million arising from the recovery of an entrusted loan of RMB 640million; (2) a loss of RMB74.126 million on investment holding of Huadian Zouxian Power Generation Company Limited.
Non-operating income was RMB15.043 million, representing an increase of RMB 5.755 million or 62.0% as compared with the same period of last year. Such increase was mainly due to the disposal of abandoned equipments.
Non-operating expenses were RMB21.938 million, representing a decrease of RMB 11.121 million or 33.6% as compared with the same period of last year.
Income tax was RMB2,479.611 million, representing an increase of RMB1,264.427 million or 104.1% as compared with the same period of last year. Such increase was mainly due to the increase of taxable profit as compared with the same period of last year.
3. The movements in cash flow items of the Group and the reasons thereof
| Items | First Three Quarters of 2008 (RMB’000) |
First Three Quarters of 2007 (RMB’000) |
Increase / decrease (%) |
|---|---|---|---|
| Net cash flow from operatin tivities g ac |
7,971,058 | 2,612,398 | 205.12 |
| Net c m investin tivities ash flow fro g ac |
(2,578,132) | (1,379,3 30) |
86.91 |
| Net c from financin tivities ash flow g ac |
(416,508) | (459,539) | -9.36 |
| The effect of foreign exchange rate changes on cash and cash eq lents uiva |
(39,912) | 0 | — |
| Net increase in cash and cas valent h equi |
4,936,507 | 773,529 | 538.18 |
Net cash flow from operating activities was RMB7,971.058 million during the reporting period, representing an increase of RMB5,358.660 million or 205.1% as compared with the same period of last year. Such increase was mainly due to the increase in cash received for coal sales.
Net cash flow outflow from investing activities were RMB 2,578.132 million during the reporting period, presenting an increase of RMB 1,198.802 million or 86.9% as compared with the same period of last year. Such increase was mainly due to (1) the recovery of an entrusted loan of RMB 640 million ; (2) the payment of RMB 747.335 million for purchase of the mining rights of Zhaolou Coalmine; (3) the increase in net cash outflow from investing activities by RMB1,145.065 million as compared with the same period in the previous year.
Net increase in cash and cash equivalents of the Group was RMB4,936.507 million during the reporting period, representing an increase of RMB4,162.978 million r o 538.2% as compared with the same period of last year.
11
Such increase was mainly attributable to the increase of net cash flow from operating activities of the Group as compared with the same period in the previous year. 2.4 Major events and their impacts and analysis on the solutions
Amendments to the Articles of Association of the Company
The “Resolution on Amendments to the Articles of Association of Yanzhou Coal Mining Company Limited” was approved in the second meeting of the fourth session of the Board held on 18th July,2008. Subject to the approval by the next general meeting of the Company to be held, the Articles of Association of the Company will be amended to the effect that appropriation of fund of the Company by the controlling Shareholder or its related parties are prohibited. Please refer to the announcement of the Company published in China Securities Journal and Shanghai Securities News and the websites of Shanghai Stock Exchange, The Stock Exchange of Hong Kong L
Increase in the Registered Capital of Yulin Neng Hua
As considered and approved at the daily operation meeting of the general managers of the Company held on 19th May, 2008, the Company injected an additional sum of RMB 600 million into the capital of Yulin Neng Hua, the additional fund will be used to finance the construction of the Yulin Neng Hua Methanol Project. After the capital injection, the registered capital of Yulin Neng Hua has increased from RMB800 million to RMB1, 400 million. Of the total amount of the newly injected capital, RMB500 million was financed from the proceeds of issuing new H shares of the Company in 2004. Yulin Neng Hua completed the registration procedures for the above-mentioned increase in the registered capital on 8th September, 2008.
2.5 Special undertakings made by the Company, the Shareholders and the actual controller of the Company and the performance of the undertakings
The special undertakings made by Yankuang Group Co., Ltd. (“Yankuang Group”) and the performance of the undertakings are as follows:
| The special undertakings u |
ndertakings made by Yankuang Group Co., Ltd. (“Yankuang G are as follows: |
nd th ormance of th roup”) a e perf |
|---|---|---|
| Name of Shareholder |
Special undertakings |
ance of undertakings Perform |
| Yankuang Group |
ld not be listed for trading purpose within (1) The formerly non-tradable shares of the Company held by Yankuang Group shou forty-eight months from the date of execution of the relevant share reform plan; |
erly non-tradable shares in the Company held by Group have not been The form Yankuang traded. |
12
(2) In 2006, Yankuang Group would transfer part of its In 2006, Yankuang Group operations and new projects relating to coal and power which are completed the transfer of the coal in line with the Company’s development strategies to the project and new electricity Company in accordance with the relevant PRC regulations, with project to the Company, which is a view to enhancing the operating results of the Company and in line with the Company’s reducing the connected transactions and competition between development strategies. Yankuang Group and the Company. Yankuang Group should Yankuang Group is in the allow the Company to participate and invest in, for the purpose process of implementing its other of co-development of, the coal liquefaction project, which is undertakings and there has not being developed by Yankuang Group. been material progress in this respect. All the relative expenses incurred for execution of the share The undertaking had been reform plan would be borne by Yankuang Group. already performed.
2.6 Warning and explanation for possible loss in net profit from the beginning of this year to the end of the next reporting period or any material changes as compared with the same period last year.
Due to the increase in the domestic and international prices of coal, it is estimated that the net profit attributable to Shareholders will increase by more than 190% as compared with the same period of last year. The net profit attributable to Shareholders as disclosed in the 2007 annual report of the Company was RMB2, 693.3 million.
2.7 Details of securities investments
| No. | Stock code |
Stock abbreviation |
at the end of (share) Number of shares held this reporting period |
beginning Investment cost at the (RMB) |
the reporting Book value at the end of period (RMB) |
ook value the beginning of B at the reporting period (RMB) |
Accounting items |
|---|---|---|---|---|---|---|---|
| 1 | 600642 | Shenergy | 22,323,900 | 60,420,274 | 157,606,734 | 201,584,817 | available-for-sale financial assets |
| 2 | 601008 | Lianyungang | 1,380,000 | 1,760,419 | 7,065,600 | 6,992,000 | financial assets available-for-sale |
| Total | - | 62,180,693 | 164,672,334 | 208,576,817 | - |
3. Directors
As at the date of this announcement, the Directors of the Company 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. Zhai Xigui, Mr. Li Weian and Mr. Wang Junyan.
The full version of balance sheet, income statement and cash flow statement of the Group and the Company,respectively, for the first three quarters of 2008 are published on the website of The Stock Exchange of
13
Hong Kong Limited at http://www.hkex.com.hk and Shanghai Stock Exchange at http://www.sse.com.cn .
Yanzhou Coal Mining Company Limited
Wang Xin
Chairman of the Board
24th October, 2008
14
APPENDICES:
Consolidated Balance Sheet
| Consolidated Balance Sheet | Consolidated Balance Sheet | Consolidated Balance Sheet |
|---|---|---|
| Prepared by :Yanzhou Coal Mining Company Limited Unit:RMB |
||
| ASSETS | AS AT SEP 30, 2008 | AS AT DEC 31, 2007 |
| CURRENT ASSET: | ||
| Cash at ba nk and on hand |
10,830,428,5 56 |
5,779,552,295 |
| Tradable financial assets | ||
| Notes receivable | 3,059,975,073 | 2,732,422,448 |
| Accounts receivable | 289,533,976 | 120,548,231 |
| Prepayments | 420,521,026 | 59,832,653 |
| Interests receivable | ||
| Dividends receivable | ||
| Other receveiables | 366,331,599 | 315,801,434 |
| Inventories | 801,602,845 | 440,133,628 |
| Non-current assets due within one year | 640,000,000 | |
| Other curre t assets n |
10,933,507 | |
| TOTAL CURRENT ASSETS | 15,768,393,075 | 10,099,224,196 |
| NON CURRENT ASSETS: | ||
| Available-for-sale financial assets | 164,672,334 | 409,085,879 |
| Entrusted loan | ||
| Long-term accounts receivable | ||
| Long-term equity investments | 823,875,834 | 898,001,770 |
| Investments in real estate | ||
| Fixed assets | 8,016,943,387 | 8,242,576,351 |
| Construction in progress | 4,661,406,643 | 4,289,220,537 |
| Construction materials | 51,016,455 | 87 229,460,7 |
| Dis f fixe posal o d assets |
||
| Intangible assets | ,483,140 1 ,079 |
788,504,784 |
| Development expenditures | ||
| Goodwill | 10,045,361 | 10,045,361 |
| Long-term deferred expenses | 19,235,163 | 1 21,728,08 |
| Deferred tax assets |
74 31,1 ,701 |
701 31,174, |
| Other non-current assets | 279,709,466 | 2 306,476,99 |
| AS TOTAL NON-CURRENT SETS |
9,4 15,541,21 23 |
243 15,226,275, |
| TOTAL ASSETS | 2 31,309,61 ,498 |
25,325,499,4 39 |
| Wang Xin Wu Yuxiang Zhao Qingchun Head of the Company Chief Financial Officer Head of Accounting |
Head of the Company
Department
15
Consolidated Balance Sheet ( Continued )
Prepared by: Yanzhou Coal Mining Company Limited
| Unit:RMB | ||
|---|---|---|
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
AS AT SEP 30, 2008 | AS AT DEC 31, 2007 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 413,633,147 | |
| Tradable financial liabilities | ||
| Notes payable | 128,346,289 | 154,519,715 |
| Accounts payable | 554,343,337 | 559,346,058 |
| Unearned receipts | 675,023,035 | 983,294,466 |
| Salaries and wages payable | 370,821,707 | 337,275,927 |
| Taxes payable | 585,260,093 | 228,657,191 |
| Interest payable | 2,275,662 | |
| Dividends payable | ||
| Other payables | 1,512,588,744 | 1,909,171,032 |
| Non-current liabilities due within one year | 848,890,019 | 487,447,969 |
| Other current liabilities | 20,856,286 | 19,634,780 |
| TOTAL CURRENT LIABILITIES | 5,112,038,319 | 4,679,347,138 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 247,000,000 | 258,000,000 |
| Bonds payable | ||
| Long-term payable | 635,565,322 | 636,193,076 |
| Deferred tax liabilities | 25,622,910 | 86,726,297 |
| Other non-current liabilities | ||
| TOTAL NON CURRENT LIABILITIES | 908,188,232 | 980,919,373 |
| TOTAL LIABILITIES | 6,020,226,551 | 5,660,266,511 |
| OWNERS’ EQUITY: | ||
| Share capital | 4,918,400,000 | 4,918,400,000 |
| Capital reserves | 4,760,058,924 | 4,943,369,082 |
| Surplus reserves | 2,037,940,337 | 2,037,940,337 |
| Undistributed profits | 13,539,600,237 | 7,729,922,091 |
| Foreign currencies translation differences | (18,011,916) | (13,941,634) |
| Equity attributable to shareholders of the Company |
25,237,987,582 | 19,615,689,876 |
| Minority interest | 51,398,365 | 49,543,052 |
| TOTAL OWNERS’ EQUITY | 25,289,385,947 | 19,665,232,928 |
| TOTAL LIABILITIES AND OWNERS’ EQUITY |
31,309,612,498 | 25,325,499,439 |
16
Consolidated income statement
| Consolidated income statement | Consolidated income statement | Consolidated income statement | ||
|---|---|---|---|---|
| P repared by: Yanzhou Coal Mining Company Limited |
U nit:RMB |
|||
| Items | The 3~~rd~~Quarter of 2008 |
of 2007 The 3~~rd~~Quarter |
e fir quarters of 2008 Th st three |
hree quarters of 2007 The first t |
| 1. TOTAL OPERATING R **EVENUE ** |
7,565,153,051 | 4,135,675,356 | 9,70 20,41 4,936 |
0 11,913,885,61 |
| 2 COST 、TOTAL OPERATING |
3,751,831,024 | 2,998,030,645 | 11,353,548,213 | 8,862,564,457 |
| In t cluding:operating cos |
2,938,648,667 | 2,198,386,130 | 2,83 8,78 3,696 |
8 6,448,233,42 |
| Operating taxes and surcharges |
116,860,770 | 71,514,593 | 09,24 3 7,908 |
2 213,431,24 |
| penses Selling ex |
120,866,268 | 135,249,593 | 21,95 4 9,379 |
6 537,012,45 |
| inistrative General and adm expenses |
528,215,234 | 639,243,740 | 1,782,727,980 | 1,780,607,925 |
| es Finance expens |
47,240,085 | (46,363,411) | 28,40 4,723 |
(116,720,594) |
| I ent loss of assets mpairm |
37 28, 4,527 |
|||
| Add: Gain on fair value change (The loss is listed beginning with “-“) |
||||
| e (The loss is Investment incom listed beginning with “-“) |
(19,533,047) | 7,1 43,648 |
65,505,451 | 48 7,143,6 |
| s is listed Exchange gain (The los beginning with “-“) |
||||
| 3、 b Operating profit (The loss is listed eginning with “-“) |
3,793,788,980 | 1,144,788,359 | 9,131,662,174 | 3,058,464,801 |
| Add:Non-operating revenue | 6,099,832 | 4,397,473 | 15,043,015 | 9,287,804 |
| Less: Non-operating expenditures | 984,542 | 1,268,525 | 21,93 7,724 |
4 33,059,36 |
| Including: Losses on disposal ent assets of non-curr |
- | |||
| 4、 loss is listed b Total profit (The total eginning with “-“) |
3,798,904,270 | 1,147,917,307 | 4,76 9,12 7,465 |
3,034,693,241 |
| Less: Income tax | 915,398,391 | 433,080,672 | 9,61 2,47 1,127 |
6 1,215,184,32 |
| 5 ted b 、Net profit(The net loss is lis eginning with “-“) |
2,883,505,879 | 714,836,635 | 6,645,156,338 | 1,819,508,915 |
| Net profit attributed to shareholders of the Compan y |
2,883,730,863 | 716,214,673 | 6,645,806,146 | 1,825,133,172 |
| rest Minority inte |
(224,984) | (1,378,038) | (64 9,808) |
(5,624,257) |
| 6、Earnings per share | ||||
| basic (1)Earnings per share, |
0.59 | 0.15 | 1.35 | 7 0.3 |
| ed (2)Earnings per share, dilut |
0.59 | 0.15 | 1.35 | 7 0.3 |
17
Consolidated Cash flow statement
| P repared by: Yanzhou Coal Mining Company Limited |
P repared by: Yanzhou Coal Mining Company Limited |
RMB Unit: |
||
|---|---|---|---|---|
| Items | The 3rd Quarter of 2008 |
The 3rd Quarter of 2007 |
The first three quarters of 200 8 |
three 7 The first quarters of 200 |
| 1. CASH FLOW FROM OPER ITIES: ATING ACTIV |
||||
| of Cash received from sales goods or renderingof services |
7,861,167,658 | 4,118,190,564 | 21,825,947,658 | 13,615,592,538 |
| Tax rebates | - | |||
| activities Other cash received relatingto operating |
96,197,306 | 40,028,209 | 161,630,058 | 114,030,578 |
| Su s from operating activities b-total of cash inflow |
7,957,364,96 4 |
4,158,218,773 | 21 ,987,577,716 |
,116 13,729,623 |
| Cashpaid forgoods and services | 1,553,355,718 | 1,372,605,077 | 5, 631,779,436 |
,981 4,086,933 |
| alf of employees Cashpaid to and on beh |
593,898,00 2 |
497,557,980 | 2 ,339,332,454 |
,709 1,698,977 |
| Taxespayments | 1,664,719,23 3 |
909,542,793 | 4 ,764,987,479 |
,363 2,903,294 |
| ngactivities Other cashpaid relatingto operati |
499,094,61 0 |
801,693,827 | 1 ,280,420,054 |
,476 2,428,019 |
| Sub-total of cash outflows from operating activities | 4,311,067,563 | 3,581,399,677 | 14,016,519,423 | ,529 11,117,225 |
| NET OPERATING ACTIVITIES CASH FLOW FROM |
3,646,297,40 1 |
576,819,096 | 7 ,971,058,293 |
,587 2,612,397 |
| 2.CASH FLOW FROM INVESTING ACTIVITIES: | ||||
| eryof investments Cash received from recov |
- | 640,000,000 | ||
| vestments income Cash received from in |
(141,599,965 ) |
7,143,648 | 7,401,387 | ,648 7,143 |
| osal(s) of fixed assets, Net cash received from disp intangible assets and other long-term assets |
1,453,16 4 |
7,516,086 | 6,525,446 | ,191 12,905 |
| al(s) of subsidiaries Net cash received from dispos and other business units |
- | |||
| Other cash received relatingto investingactivities |
- | 1,897,926 | 51,842,528 | |
| Su ng activities b-total of cash inflows from investi |
(140,146,801) | 14,659,734 | 655,824,759 | 71,891,367 |
| ets, intangible assets ssets Cash paid to acquire fixed ass and other long-term a |
234,444,1 91 |
555,259,156 | 2 ,088,891,390 |
,360 1,436,255 |
| C s ashpaid for investment |
- | 14,966,200 | ||
| investingactivities Other cashpaid relatingto |
145,960,45 1 |
4,410,341 | 1 ,145,065,339 |
|
| Su investing activities b-total of cash outflows from |
380,404,64 2 |
559,669,497 | 3 ,233,956,729 |
,560 1,451,221 |
| N G ACTIVITIES ET CASH FLOW FROM ININVESTIN |
(520,551,443) | (545,009,763) | (2,578,131,970) | (1,379,330,193) |
| 3. CAS H FLOW FROM FINANCING ACTIVITIES: |
- | |||
| C ash received from investors |
- | ,000 24,000 |
||
| C ings ash received from borrow |
- | 460, 209,132 |
||
| O d to financingactivities ther cash received relate |
- | |||
| Sub–total of cash inflows from financing activities | - | - | 460,209,132 | ,000 24,000 |
| Repayments of borrowings and debts | - | 11,000,000 | ||
| C on of dividends or profits, o enses ash paid for distributi r cashpaid for interest exp |
850,814,49 4 |
469,938,436 | 865,717,187 | ,524 483,538 |
| C ated to financing activities ash paid for other items rel |
- | |||
| Su es b-total of cash outflows from financing activiti |
850,814, 494 |
469,938,436 | 876,717,187 | 38,524 483,5 |
| NET C FINA ASH FLOW FROM NCING ACTIVITIES |
(850,814,494) | (469,938,436) | (416,5 08,055) |
,524) (459,538 |
| 4、E HANGE RATE CHANGES ON CASH AND C EQUIVALEN FFECT OF FOREIGN EXC ASH TS |
14,128,950 | (39,911,758) | ||
| 5、NET INCRE EQUIVALENTS ASE IN CASH AND CASH |
2,289,060,414 | (438,129,103) | 4,936, 506,510 |
,870 773,528 |
| Add: Cash and cash equivalent,opening | 8,366,991,444 | 7,122,133,405 | 5,719,545,348 | 5,910,475,432 |
18
6 、 Cash and cash equivalents, closing 10,656,051,858 6,684,004,302 10,656,051,858 6,684,004,302
19
Balance Sheet of the Company
| Bal ance Sheet of the Company |
Bal ance Sheet of the Company |
Bal ance Sheet of the Company |
|---|---|---|
| RM Prepared by: Yanzhou Coal Mining Company Limited Unit: B |
||
| ASSETS | T SEP 30 AS A , 2008 |
A 0 S AT DEC 31, 2 07 |
| CURRENT ASSETS: | ||
| Cash at bank and on hand | 2 10, 63,869,888 |
8 5,635,285, 07 |
| Tradable financial assets | ||
| Notes receivable | 3,0 58,975,073 |
2 2,730,805, 88 |
| Accounts receivable | 30,493,193 | 90,610,323 |
| Prepayments | 248,193,584 | 3 57,089, 31 |
| Interests receivable | 7 76,482, 15 |
|
| Dividends receivable | ||
| Other receveiables | 553,155,902 | 956,461,123 |
| Inventories | 656,172,053 | 325,6 ,749 19 |
| Non-current assets due within one year | 582,964,650 | 00 837,224,2 |
| Other current assets | ,5 10,933 07 |
|
| TOTAL CURRENT ASSETS | 5, 1 393,824,343 |
0 10,720,512, 43 |
| NON CURRENT ASSETS: | ||
| Available-for-sale financial assets | 164,672,334 | ,8 409,085 79 |
| Held-to-maturity investments | ||
| Long-term accounts receivables | ||
| Long-term equity investments | 4,572,992,932 | 4,023,118,868 |
| Investments in real estate | ||
| Fixed assets | 6, 230,364,618 |
0 6,849,270, 87 |
| Construction in progress | 2 40,720,477 |
70,713,274 |
| Construction materials | 1,541,816 | 1,656,966 |
| Disposal of fixed assets | ||
| Entrusted loan | 2,650,000,000 | 2,170,1 800 89, |
| Intangible assets | 6 32,778,736 |
4 647,787, 72 |
| Goodwill | ||
| Long-term deferred expenses | ||
| Deferred tax assets | ||
| Other non current assets | 1 17,952,129 |
,9 117,925 00 |
| TO TAL NON CURRENT ASSETS |
14,611,023,042 | 14,289,748,246 |
| TO TAL ASSETS |
0,0 3 04,847,385 |
28 25,010,260, 9 |
| Wang Xin Wu Yuxiang Zhao Qingchun Head of the Company Chief Financial Officer Head of Accounting Department |
20
Balance Sheet of the Company ( Continued )
Prepared by: Yanzhou Coal Mining Company Limited
Unit : RMB
| LIABILITIES AND SHAREHOLDERS’EQUITY |
AS AT SEP 30, 2008 | AS AT DEC 31, 2007 |
|---|---|---|
| CURRENT LIABILITIES: | ||
| Short-term borrowings | ||
| Tradable financial liabilities | ||
| Notes payable | 128,346,289 | 154,519,715 |
| Accounts payable | 470,620,234 | 484,693,966 |
| Unearned receipts | 649,242,739 | 963,437,277 |
| Salaries and wages payable | 343,984,221 | 299,831,899 |
| Taxes payable | 588,038,869 | 225,673,305 |
| Interests payable | ||
| Dividends payable | ||
| Other payables | 833,897,249 | 1,480,813,707 |
| Non-current liabilities due within one year | 740,193,925 | 395,837,955 |
| Other current liabilities | 20,856,286 | 19,634,780 |
| TOTAL CURRENT LIABILITIES | 3,775,179,812 | 4,024,442,604 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | ||
| Bonds payable | ||
| Long-term payable | 635,565,322 | 636,193,076 |
| Special accounts payable | ||
| Accrued liabilities | ||
| Deferred tax liabilities | 25,622,910 | 86,726,297 |
| Other non-current liabilities | ||
| TOTAL NON-CURRENT LIABILITIES | 661,188,232 | 722,919,373 |
| TOTAL LIABILITIES | 4,436,368,044 | 4,747,361,977 |
| OWNERS’ EQUITY: | ||
| Share capital | 4,918,400,000 | 4,918,400,000 |
| Capital reserves | 4,759,491,359 | 4,942,801,517 |
| Less:treasury stock | ||
| Surplus reserves | 2,037,940,337 | 2,037,940,337 |
| Undistributed profits | 13,852,647,645 | 8,363,756,458 |
| TOTAL OWNERS’ EQUITY | 25,568,479,341 | 20,262,898,312 |
| TOTAL LIABILITIES AND OWNERS’ EQUITY |
30,004,847,385 | 25,010,260,289 |
21
Income statement of the Company
| Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | :RMB Unit |
|
|---|---|---|---|---|
| Items | The 3~~rd~~Quarter of 2008 |
The 3 Quarter of 2007 ~~rd~~ |
The first three quarters of 2008 |
The first three **quarters of 2007 ** |
| 1、T REV OTAL OPERATING ENUE |
6,985,685,562 | 3,878,626,500 | 18,937,884,715 | 11,041,285,071 |
| Less: operating cost | 2,761,655,095 | 1,959,677,016 | 8,12 0,772,964 |
82,261 5,799,6 |
| Operating taxes and surcharges |
115,363,871 | 70,768,084 | 3 04,856,191 |
129 209,886, |
| Selling expenses | 78,087,088 | 89,826,171 | 2 62,760,450 |
705 398,001, |
| e General and administrative xpenses |
440,197,690 | 551,115,531 | 1,5 53,361,584 |
94,584 1,340,1 |
| Finance expenses | (8,652,235) | 6,051,193 | 67,970,381 | 528 27,040, |
| Im pairment loss of assets |
- | 28,374,527 | ||
| valu begi Add: Gain from the fair e changes (The loss is listed nningwith “-“) |
- | |||
| loss Investment income (The is listed beginningwith “-“) |
37,204,455 | 30,548,251 | 211,170,886 | 76,332,851 |
| from and Including: Income investements in associates jointlycontrolled entities |
- | |||
| 2、O e loss is listed be perating profit (Th ginning with “-“) |
3,636,238,508 | 1,231,736,756 | ,81 8 0,959,504 |
12,715 3,342,8 |
| Add:Non-operating income | 6,099,818 | 4,160,473 | 14,449,090 | 181 8,927, |
| Less: Non-operating expenses |
385,320 | 225,661 | 20,974,822 | 31,191,406 |
| dispo Including: Loss on sal of non-current assets |
- | |||
| 3、T total loss is liste otal profit (The d beginning with “-“) |
1,953,006 3,64 |
1,235,671,568 | 8,804,433,772 | 3,320,548,490 |
| Less: Income tax | 915,286,784 | 433,080,673 | 2,479,414,585 | 1,214,654,754 |
| 4、 listed b Net profit (The net loss is eginning with “-“) |
,222 2,726,666 |
802,590,895 | 25,01 6,3 9,187 |
93,736 2,105,8 |
| 5、Ear nings per share |
||||
| (1 )Earnings per share, basic |
0.55 | 0.16 | 1.29 | 0.43 |
| 2)Earnings per share, diluted ( |
0.55 | 0.16 | 1.29 | 0.43 |
22
Cash flow statement of the Company
| Prepared by: Yanzhou Coal Mining Company Limited | Prepared by: Yanzhou Coal Mining Company Limited | Unit: RMB |
||
|---|---|---|---|---|
| Items | 200 The 3rd Quarter of 8 |
The 3rd Quarter of 2007 |
The first three quarters of 2 008 |
ee arters The first thr qu of 2007 |
| 1.CASH F LOW FROM OPERATING ACTIVITIES: |
||||
| Cash received from sales ofgoods and renderingof services | 7,197,121,737 | 3,846,701,276 | 20,427,328,541 | 12,743,481,242 |
| T ax rebates |
- | |||
| Other cash received relatingto operatingactivities | 32,862,789 | 77,812,467 | 86,490,681 | 405,072,830 |
| Sub-total of cash inflows from operating activities | 7,229,984,526 | 3,924,513,743 | 20,513,819,222 | 13,148,554,072 |
| services Cashpaid forgoods and |
1,604,572 ,253 |
1,204,719,328 | 4, 981,255,409 |
3,605,686,367 |
| Cashpaid to and on behalf of employees | 53 4,049,827 |
311,670,426 | 2 ,119,740,989 |
60 1,320,756,7 |
| Taxpayments | 1,64 1,206,253 |
929,731,308 | 4 ,700,795,599 |
27 2,897,745,9 |
| Other cashpaid relatingto operatingactivities | 9 3,001,823 |
921,438,967 | 1 ,157,866,932 |
88 2,542,933,6 |
| Sub-total of cash outflows from operating activities | 3,87 2,830,156 |
3,367,560,029 | 12 ,959,658,929 |
42 10,367,122,7 |
| NET CASH FLOW FROM OPERATING ACTIVITIES | 3,35 7,154,370 |
556,953,714 | 7 ,554,160,293 |
30 2,781,431,3 |
| 2. CASH FLOW FROM INVESTING ACTIVITIES: | ||||
| Cash recoveryof investments received from |
- | 640,000,000 | 213,000,000 |
|
| Cash received from investments income | 62,236,435 | 19,403,955 | 285,296,822 | 42,710,269 |
| Net cash received from ther disposal(s) of fixed assets, long-term assets intangible assets and o |
1,453,164 | 5,214,858 | 6,525,446 | 9,255,625 |
| Net cash received from disposal(s) of subsidiaries and other business units |
- | |||
| Other to investingactivities cash received relating |
- | 2,865,013 | ||
| Sub-total of cash inflows from investing activities | 63,689,599 | 24,618,813 | 931,822,268 | 07 267,830,9 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
139,8 66,198 |
125,706,108 | 32 4,640,036 |
48 330,078,2 |
| Cashpaid for investments | 256,000,000 | 300,000,000 | 1,540,000,000 | 1,390,966,200 |
| Net cash paid by subsidiaries and other business units |
- | |||
| Other to investingactivities cashpaid relating |
99,775,517 | 2,342,347 | 1,092,643,468 | |
| Sub-total of cash outflows from investment activities |
495 ,641,715 |
428,048,455 | 2,957,283 ,504 |
1,721,044,448 |
| NET CASH FLOW FROM INVESTING ACTIVITIES |
(431,952,116) | (403,429,642) | (2,025,461,236) | (1,453,213,541) |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||||
| Cash received from investors | - | |||
| Cash received from borrowings | - | |||
| Other cash received relatingto financial activities | - | |||
| Sub–total of cash inflows from financing activities | - | - | - | - |
| Repayments of borrowings | - | |||
| Cash paid for distribution of dividends or profits, est expenses or cashpaid for inter |
83 6,128,000 |
464,571,877 | 836,128,000 | 77 464,571,8 |
| Cashpayment relatingto other financial activities | - | |||
| Sub-total of cash outflows from financing activities | 836,128,000 | 464,571,877 | 836,128,000 | 464,571,877 |
| NET CASH FLOW FROM CTIVITIES FINANCING A |
(836 ,128,000) |
(464,571,877) | (836,128,000) |
(464,571,877) |
| 4、EFFECT NGES ON CASH OF FOREIGN EXCHANGE RATE CHA AND CASH EQUIVALENTS |
(5,557,834) | (61,657,337) | ||
| 5、NET IN SH AND CASH EQUIVA CREASE (DECREASE) ON CA LENTS |
2,083,5 16,420 |
(311,047,805) | 4,63 0,913,720 |
12 863,645,9 |
| Add: Cash and cash equivalent,opening |
8,173,830,956 | 6,774,589,821 | 5,626,433,656 | 5,599,896,104 |
| 6、Cash and cash equivalents, closing | 10,257,347,376 | 6,463,542,016 | 10,257,347,376 | 6,463,542,016 |
23