AI assistant
CStone Pharmaceuticals — Interim / Quarterly Report 2011
Oct 21, 2011
50715_rns_2011-10-21_91dce787-c47b-4088-8e64-346a2994d1e4.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim 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 [63 x 60] intentionally omitted <==
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 (“ PRC ”) with limited liability) (Stock Code: 1171)
RESULTS REPORT FOR THE THIRD QUARTER OF 2011
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 ” or “the Company ” or “ Company ”) confirm that this announcement does not contain any misrepresentations, misleading statements or material omissions, and accept joint and several responsibilities for the authenticity, accuracy and completeness of its contents.
The Results Report for the Third Quarter of 2011 of the Company (the “ Report ”) was considered and approved by the fourth meeting of the fifth session of the Board and all the 11 directors of the Board attended the meeting.
The financial statements in this Report have not been audited.
-
“Reporting Period” means the period from 1 July to 30 September in 2011.
-
“The Group” means the Company and its subsidiaries.
The Chairman of the Board, Mr. Li Weimin, the Chief Financial Officer, Mr. Wu Yuxiang, and the Vice Chief Financial Officer, the head of the Accounting Department, Mr. Zhao Qingchun, hereby declare the accuracy and completeness of the financial statements in this Report.
Summary of the unaudited results of the Company and its subsidiaries (the “ Group ”) for the third quarter ended 30 September 2011 is set out as follows:
-
This 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 this Report is prepared in accordance with the relevant
1
requirements and interpretations under the Accounting Standards for Business Enterprises (2006) promulgated by the Ministry of Finance of the PRC. Shareholders of the Company (the “ Shareholders ”) and public investors should be aware of the different bases for reporting as adopted in this Report, the interim report and the 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 2011, the operating income of the Group was RMB 11,848.9 million, representing an increase of RMB 2,499.5 million or 26.7% as compared with the corresponding period last year. Net operating profit attributable to the Shareholders of the Company was RMB 2,133.1 million, representing an increase of RMB 271.3 million or 14.6% as compared with the corresponding period of last year. In consideration of the effect of exchange loss and gain, net profit attributable to the Shareholders of the Company was RMB 1,095.8 million, representing a decrease of RMB 2,585.2 million or 70.2% as compared with the corresponding period of last year.
-
For the first three quarters of 2011, the operating income of the Group was RMB 32,606 million, representing an increase of RMB 7,655.3 million or 30.7% as compared with the corresponding period of last year. Net operating profit attributable to the Shareholders of the Company was RMB 6,304.2 million, representing an increase of RMB 1,066.8 million or 20.4% as compared with the corresponding period of last year. In consideration of the effect of exchange loss and gain, net profit attributable to the Shareholders of the Company was RMB 6,129.5 million, representing a decrease of RMB 184.4 million or 2.9% as compared with the corresponding period of the previous year.
-
The information in this Report is the same as the announcement published on the Shanghai Stock Exchange. This announcement is published simultaneously in the PRC and overseas.
2
§1 General Information of the Group
1.1 Major Accounting Data and Financial Indicators
| As at the end of the reporting period |
As at the end of last year |
Increase/decrease at the end of the reporting period as compared with the end of last year (%) |
|
|---|---|---|---|
| Total assets (RMB) | 90,360,003,210 | 72,828,540,529 | 24.07 |
| Shareholders’ equity excluding the equity of minority shareholders(RMB) |
39,381,709,360 | 36,721,719,248 | 7.24 |
| Net assets per share attributable to the Shareholders of theCompany (RMB) |
8.01 | 7.47 | 7.24 |
| From the beginning of the year to the end of the 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) |
16,548,306,328 | 556.00 | |
| Net cash flows per share from operating activities (RMB) |
3.36 | 556.00 | |
| The reporting period (July-September) |
From the beginning of the year to the end of the reporting period (January- September) |
Increase/decrease for the reporting period as compared with the same period last year (%) |
|
| Net profit attributable to the shareholders of the Company (RMB) |
1,095,798,473 | 6,129,529,574 | -70.23 |
| Basic earnings per share (RMB) |
0.22 | 1.25 | -70.23 |
| Basic earnings per share after deducting extraordinary profits and losses(RMB) |
0.22 | 1.25 | -70.23 |
| Weighted average return on net assets (%) |
3.17 | 15.91 | Decreased by 8.36 percentagepoints |
| Weighted average return on net assets after deducting extraordinary profits and losses (%) |
3.14 | 15.89 | Decreased by 8.38 percentage points |
3
| Extraordinary profits and losses items |
Amount from the beginning of the year to the end of the reporting period (RMB) |
|---|---|
| Profit of disposing non-current assets |
3,310,648 |
| Government grant income | 12,637,472 |
| Investment profits generating from available-for-sale financial assets |
2,433,305 |
| Other non-operating profits and losses besides these above- mentioned items |
-8,163,539 |
| Subtotal | 10,217,886 |
| Less: Effect of income tax | 2,791,502 |
| Total amount of extraordinary profits and losses |
7,426,384 |
| Including: amount attributable to the shareholders of the Company |
6,968,117 |
Movements of the net profit attributable to the shareholders of the Company
Unit:100 million
| Unit:100 million | Unit:100 million | Unit:100 million | ||||
|---|---|---|---|---|---|---|
| The third quarter | The first three quarters | |||||
| 2011 | 2010 | Increase/ decrease (%) |
2011 | 2010 | Increase/ decrease (%) |
|
| Net operating profit attributable to the shareholders of the Company |
21.331 | 18.618 | 14.57 | 63.042 | 52.374 | 20.37 |
| Effect of exchange loss and gain on netprofit |
-10.373 | 18.192 | -157.02 | -1.747 | 10.766 | -116.23 |
| Net profit attributable to the shareholders of the Company |
10.958 | 36.810 | -70.23 | 61.295 | 63.140 | -2.92 |
- 1.2 Total number of Shareholders at the end of the reporting period and the top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium
4
109,592
Total number of Shareholders at the end of the 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 the reporting period |
109,592 | 109,592 |
|---|---|---|
| Top 10 Shareholders holding tradable shares of the Company which are not subject to trading moratorium |
||
| Full Name of Shareholders | Number of tradable shares not subject to trading moratorium at the end of the reporting period (shares) |
Classes of shares held (A shares, B Shares , H Shares or others) |
| HKSCC Nominees Limited | 1,949,169,945 | H Shares |
| Dongwu Industries Alternative Stock Securities Investment Fund 东吴行业轮动股票型证券投资基金 |
5,602,147 | A Shares |
| Xiangcai Securities Co.,Ltd | 5,449,462 | A Shares |
| Zhonghai Energy Mixed Strategy Securities Investment Fund 中海能源策略混合型证券投资基金 |
5,288,809 | A Shares |
| Dow Jones 88 Selected Securities Investment Fund 道琼斯88精选证券投资基金 |
5,209,954 | A Shares |
| BILL & MELINDA GATES FOUNDATION TRUST | 5,000,000 | A Shares |
| DA ROSA JOSE AUGUSTO MARIA | 5,000,000 | H Shares |
| Shanghai Stock 50 Transitional Open-end Index Securities Investment Fund 上证50交易型开放式指数证券投资基金 |
4,900,403 | A Shares |
| Yifangda 50 Index Securities Investment Fund 易方达50 指数证券投资基金 |
4,470,580 | A Shares |
| Fuguo Tianbo Innovation Theme Stock Investment Fund 富国天博创新主题股票型证券投资基金 |
4,212,890 | A Shares |
As the clearing and settlement agent for the Company’s H Shares, HKSCC Nominees Limited, holds the Company’s H Shares in the capacity of a nominee. As at September 30 2011, the table sets out the shareholdings of substantial shareholders of the Company’s H Shares:
| Name of substantial shareholder |
Class of shares |
Type of interest | Capacity | Number of shares held (shares)* (Note 1) |
Percentage in the relevant class of share capital of the Company |
Percentage in the total share capital of the Company |
|---|---|---|---|---|---|---|
| JPMorgan Chase & Co. |
H shares | Corporate | Beneficial owner, investment manager, custodian corporation / approved lending agent |
303,449,551(L) | 15.49%(L) | 6.17%(L) |
| 19,402,457(S) | 0.99%(S) | 0.39%(S) | ||||
| 141,287,034(P) (Note 2) |
7.21%(P) | 2.87%(P) | ||||
| Templeton Asset Management Ltd. |
H shares | Corporate | Investment Manager |
255,004,000(L) | 13.02%(L) | 5.18%(L) |
5
| Blackrock, Inc. |
H shares | Corporate | Interest of corporation controlled by the shareholder |
134,155,285(L) | 6.85%(L) | 2.73%(L) |
|---|---|---|---|---|---|---|
| 8,600,589(S) | 0.44%(S) | 0.17%(S) | ||||
| BNP Paribas Investment Partners SA |
H shares | Corporate | Investment Manager |
117,641,207(L) | 6.00%(L) | 2.39%(L) |
Notes:
- (1)The letter “L” denotes a long position. The letter “S” denotes a short position. The letter “P” denotes interests in a lending pool.
(2)Among the aggregate interests in the long position of H shares, 19,803,049 H shares were held as beneficial owner, 142,359,468 H shares were held as investment manager and 141,287,034 H shares were held as Custodian Corporation/approved lending agent.
The aggregate interests in the short position of shares were held as beneficial owner.
Among the aggregate interests in the long position of H shares, 2,608,994 H shares were held as derivatives.
Among the aggregate interests in the short position of H shares, 7,718,599 H shares were held as derivatives.
§2 Significant Matters
2.1 General Operating Performance
I Operating Data Summary
| Items | Third quarter | Third quarter | Third quarter | First three quarters | First three quarters | First three quarters |
|---|---|---|---|---|---|---|
| 2011 | 2010 | Increase or decrease (%) |
2011 | 2010 | Increase or decrease (%) |
|
| I. Coal Business(kilotonne) | ||||||
| Raw coal production | 14,370 | 13,164 | 9.16 | 40,098 | 36,050 | 11.23 |
| Saleable coalproduction | 13,313 | 12,051 | 10.47 | 36,900 | 33,613 | 9.78 |
| Salable coal sales volume |
16,247 | 13,021 | 24.78 | 42,908 | 35,879 | 19.59 |
| II. Railway Transportation Business(kilotonne) | ||||||
| Transportationvolume | 4,298 | 4,421 | -2.78 | 13,386 | 14,350 | -6.72 |
| III. Coal chemicals business(kilotonne) | ||||||
| Methanol production | 164 | 64 | 156.25 | 412 | 309 | 33.33 |
| Methanolsales volume | 148 | 66 | 124.24 | 395 | 316 | 25.00 |
| IV. Electricalpower business(10,000kWh) | ||||||
| Powergeneration | 37,119 | 32,947 | 12.66 | 106,559 | 103,407 | 3.05 |
| Electricity sold | 25,402 | 11,588 | 119.21 | 72,346 | 35,806 | 102.05 |
| V. Heat business(1,000 steam tonnes) | ||||||
| Heat generation | 67 | 50 | 34.00 | 979 | 987 | -0.81 |
| Heat sales volume | 2 | 9 | -77.78 | 149 | 156 | -4.49 |
6
II Operating Performance of the Principal Businesses of the Group - by Business Segment
A. Coal Business
- (i) Coal Production and Sales
For the first three quarters of 2011, the raw coal production of the Group was 40.1 million tonnes, representing an increase of 4.05 million tonnes or 11.2% as compared with the corresponding period of last year. The output of salable coal was 36.9 million tonnes, representing an increase of 3.29 million tonnes, or 9.8%, as compared with the corresponding period of last year. The increase of coal production was mainly due to: (1) consolidation of coal production by Ordos Neng Hua; and (2) coal production by Heze Neng Hua and Yancoal Australia increased as compared with the corresponding period of last year.
The Group sold 42.91 million tonnes of coal in the first three quarters of 2011, of which 0.81 million tonnes were sold internally, and 42.1 million tonnes externally. The sales volume increased by 7.03 million tonnes or 19.6% as compared with that of the first three quarters of 2010. This increase is mainly due to: (1) newly increased coal sales volume of Ordos Neng Hua by 2.79 million tonnes; (2) coal sales volume by Yancoal Australia increased by 1.53 million tonnes as compared with the corresponding period of last year; and (3) the sales volume of externally purchased coal increased by 2.6 million tonnes as compared with that of the first three quarters of 2010.
The following table sets out the coal production and coal sales of the Group for the first three quarters of 2011:
Unit: kilotonne
| Unit: kilotonne | Unit: kilotonne | Unit: kilotonne | ||||
|---|---|---|---|---|---|---|
| Items | The thirdquarter | First threequarters | ||||
| 2011 | 2010 | Increase/ decrease (%) |
2011 | 2010 | Increase/ decrease (%) |
|
| Ⅰ. Raw coal production |
14,370 | 13,164 | 9.16 | 40,098 | 36,050 | 11.23 |
| 1. The Company | 8,559 | 8,575 | -0.19 | 25,263 | 25,594 | -1.29 |
| 2. Shanxi Neng Hua① |
334 | 380 | -12.11 | 910 | 1,120 | -18.75 |
| 3. Heze NengHua② | 807 | 327 | 146.79 | 2,178 | 990 | 120.00 |
| 4. Ordos NengHua③ | 1,567 | — | — | 2,875 | — | — |
| 5. Yancoal Australia Pty④ |
3,103 | 3,882 | -20.07 | 8,872 | 8,346 | 6.30 |
| Ⅱ. Salable coal production |
13,313 | 12,051 | 10.47 | 36,900 | 33,613 | 9.78 |
| 1. The Company | 8,548 | 8,564 | -0.19 | 25,152 | 25,550 | -1.56 |
| 2. Shanxi NengHua | 333 | 379 | -12.14 | 899 | 1,109 | -18.94 |
| 3. Heze NengHua | 573 | 223 | 156.95 | 1,290 | 721 | 78.92 |
| 4. Ordos NengHua | 1,567 | — | — | 2,875 | — | — |
7
| Items | The thirdquarter | The thirdquarter | The thirdquarter | First threequarters | First threequarters | First threequarters |
|---|---|---|---|---|---|---|
| 2011 | 2010 | Increase/ decrease (%) |
2011 | 2010 | Increase/ decrease (%) |
|
| 5. Yancoal Australia Pty |
2,292 | 2,885 | -20.55 | 6,684 | 6,233 | 7.24 |
| Ⅲ. Salable coal sales volume |
16,247 | 13,021 | 24.78 | 42,908 | 35,879 | 19.59 |
| 1. The Company | 8,299 | 8,330 | -0.37 | 24,501 | 24,822 | -1.29 |
| 2. Shanxi NengHua | 340 | 344 | -1.16 | 884 | 1,125 | -21.42 |
| 3. Heze NengHua | 613 | 177 | 246.33 | 1,335 | 663 | 101.36 |
| 4. Ordos NengHua | 1,484 | — | — | 2,787 | — | — |
| 5. Yancoal Australia Pty |
2,303 | 2,473 | -6.87 | 7,033 | 5,499 | 27.90 |
| 6. Externally purchased coal |
3,208 | 1,697 | 89.04 | 6,368 | 3,770 | 68.91 |
Note:
-
① Shanxi Neng Hua refers to Yanzhou Coal Shanxi Neng Hua Company Limited;
-
② Heze Neng Hua refers to Yanmei Heze Neng Hua Company Limited;
-
③ Ordos Neng Hua refers to Yanzhou Coal Ordos Neng Hua Company Limited;
-
④ Yancoal Australia Pty refers to Yancoal Australia Pty Limited. The subsidiary of Yancoal Australia completed the acquisition of 100% Equity Interests in Syntech Holdings Pty Ltd and Syntech Holdings II Pty Ltd on 1 August 2011, which has contributed coal output to the Company.
(ii) Coal Sales Prices
Benefiting from the continuous demand for coal both from domestic and overseas markets, the coal price of the Group increased in the first three quarters of 2011 as compared to the corresponding period of last year.
Unit: RMB/tonne
| Items | The third quarter | The third quarter | The third quarter | First three quarters | First three quarters | First three quarters | 2010 |
|---|---|---|---|---|---|---|---|
| 2011 | 2010 | Increase/ decrease (%) |
2011 | 2010 | Increase/ decrease (%) |
||
| 1. The Company | 688.70 | 622.31 | 10.67 | 681.26 | 625.96 | 8.83 | 633.59 |
| 2. Shanxi Neng Hua |
466.27 | 367.15 | 27.00 | 458.99 | 362.53 | 26.61 | 382.00 |
| 3. Heze Neng Hua |
933.00 | 781.00 | 19.46 | 898.58 | 751.99 | 19.49 | 771.99 |
| 4. Ordos Neng Hua |
278.97 | — | — | 288.70 | — | — | — |
| 5. Yancoal Australia Pty |
798.65 | 868.33 | -8.02 | 938.20 | 761.48 | 23.21 | 774.19 |
8
| Items | The third quarter | The third quarter | The third quarter | First three quarters | First three quarters | First three quarters | 2010 |
|---|---|---|---|---|---|---|---|
| 2011 | 2010 | Increase/ decrease (%) |
2011 | 2010 | Increase/ decrease (%) |
||
| 6. Externally purchased coal |
726.18 | 758.04 | -4.20 | 747.92 | 741.70 | 0.84 | 741.87 |
| Average product price of the Group |
678.82 | 682.16 | -0.49 | 709.96 | 652.96 | 8.73 | 663.46 |
(iii) Cost of Coal Sales
In the first three quarters of 2011, the cost of coal sales business of the Group was RMB 16.135 billion, representing an increase of RMB 4.3209 billion or 36.6% as compared to the corresponding period last year.
Unit: RMB’000, RMB/tonne
| Items | Items | The first three | The first three | quarters |
|---|---|---|---|---|
| 2011 | 2010 | Increase/decrease (%) |
||
| The Company | Total cost of sales | 7,133,349 | 6,394,744 | 11.55 |
| Cost of sales per tonne | 291.15 | 257.62 | 13.02 | |
| Shanxi Neng Hua | Total cost of sales | 291,892 | 243,657 | 19.80 |
| Cost of sales per tonne | 330.17 | 216.61 | 52.43 | |
| Heze Neng Hua | Total cost of sales | 876,698 | 457,671 | 91.56 |
| Cost of sales per tonne | 656.88 | 690.01 | -4.80 | |
| Ordos Neng Hua | Total cost of sales | 470,581 | — | — |
| Cost of sales per tonne | 168.87 | — | — | |
| Yancoal Australia Pty | Total cost of sales | 2,963,505 | 2,224,583 | 33.22 |
| Cost of sales per tonne | 421.36 | 404.58 | 4.15 | |
| Externally purchased coal | Total cost of sales | 4,715,250 | 2,771,408 | 70.14 |
| Cost of salesper tonne | 740.44 | 735.08 | 0.73 |
In the first three quarters of 2011, the total cost of sales of the Company was RMB 7,133.3 million, representing an increase of RMB 738.6 million, or 11.6% as compared with that of the first three quarters of 2010. The cost of sales per tonne was RMB 291.15, representing an increase of RMB 33.53 or 13.0% as compared with that of the first three quarters of 2010. This was due to: ①the rising of material prices caused an increase of the cost of coal sales per tonne of RMB 8.19;②the rising of employees’ wages caused an increase of the cost of sales per tonne of RMB 22.45.
9
In the first three quarters of 2011, the total cost of sales of Shanxi Neng Hua was RMB 291.9 million, representing an increase of RMB 48.235 million, or 19.8% as compared with that of the first three quarters of 2010. The cost of sales per tonne was RMB 330.17, representing an increase of RMB 113.56 or 52.4% as compared with that of the first three quarters of 2010. This was due to the decrease of sales volume of saleable coal by 0.24 million tonnes or 21.4%, which caused the increase of fixed cost.
B. Railway Transportation
In the first three quarters of 2011, the designated railway for coal transportation of the Company completed the carrying capacity of 13.39 million tonnes of coal, representing a decrease of 0.96 million tonnes or 6.7% as compared with the corresponding period last year. The Company realized income from railway transportation services (income from transport of coal which is settled on the basis of off-mine price and where transportation fees of designated coalmine railway assets are borne by customers) of RMB 353.9 million, representing a decrease of RMB 24.732 million or 6.5% as compared with the corresponding period of last year. The cost of railway transportation services was RMB 231.2 million, representing an increase of RMB 13.049 million or 6.0% as compared with the corresponding period last year.
C. Coal Chemicals
The following table sets out the operation of methanol business of the Group for the first three quarters of 2011:
| 2011: | ||||||
|---|---|---|---|---|---|---|
| Production volume of methanol (Kilotonnes) |
Sales volume of methanol (Kilotonnes) |
|||||
| The first three quarters of 2011 |
The first three quarters of 2010 |
Increase/decrease (%) |
The first three quarters of 2011 |
The first three quarters of 2010 |
Increase/decrease (%) |
|
| 1.Yulin Neng Hua Note |
356 | 271 | 31.36 | 340 | 278 | 22.30 |
| 2.Shanxi NengHua |
56 | 38 | 47.37 | 55 | 38 | 44.74 |
Note: Yulin Neng Hua refers to Yanzhou Coal Yulin Neng Hua Company Limited
| Sales income (RMB’000) |
Sales income (RMB’000) |
Cost of sales (RMB’000) |
Cost of sales (RMB’000) |
|||
|---|---|---|---|---|---|---|
| The first three quarters of 2011 |
The first three quarters of 2010 |
Increase/decrease (%) |
The first three quarters of 2011 |
The first three quarters of 2010 |
Increase/decrease (%) |
|
| 1.Yulin NengHua |
673,206 | 447,689 | 50.37 | 601,823 | 538,796 | 11.70 |
10
| 2.Shanxi NengHua |
113,389 | 65,000 | 74.44 | 117,027 | 73,258 | 59.75 |
|---|---|---|---|---|---|---|
D. Electrical Power
The following table sets out the operation of electricity business of the Group for the first three quarters of 2011:
Unit: 10,000 kWh
| Power generation (10,000kWh) |
Power generation (10,000kWh) |
Power generation (10,000kWh) |
Electricity sold (10,000kWh) |
Electricity sold (10,000kWh) |
Electricity sold (10,000kWh) |
|
|---|---|---|---|---|---|---|
| First three quarters of 2011 |
First three quarters of 2010 |
Increase/ decrease (%) |
First three quarters of 2011 |
First three quarters of 2010 |
Increase/ decrease (%) |
|
| 1. Hua Ju EnergyNote |
79,384 | 82,958 | -4.31 | 69,256 | 32,452 | 113.41 |
| 2. Yulin Neng Hua |
21,050 | 15,635 | 34.63 | 2,782 | 2,747 | 1.27 |
| 3. Shanxi NengHua |
6,125 | 4,814 | 27.23 | 308 | 607 | -49.26 |
Note: In the previous years, the electricity generated by Shandong Hua Ju Energy Co., Limited (Hua Ju Energy) was first consumed by the Group and the remaining electricity was sold on the grid. Starting from 1 January 2011, all the electricity generated by Hua Ju Energy is sold on the grid.
| Unit: RMB’000 | Unit: RMB’000 | |||||
|---|---|---|---|---|---|---|
| Sales Income (RMB’000) |
Cost of Sales (RMB’000) |
|||||
| First three quarters of 2011 |
First three quarters of 2010 |
Increase/ decrease (%) |
First three quarters of 2011 |
First three quarters of 2010 |
Increase/ decrease (%) |
|
| 1. Hua Ju Energy | 244,805 | 121,498 | 101.49 | 257,552 | 79,992 | 221.97 |
| 2. Yulin Neng Hua |
6,608 | 6,079 | 8.70 | 10,623 | 15,608 | -31.94 |
| 3. Shanxi NengHua |
767 | 1,424 | -46.14 | 2,860 | 3,702 | -22.74 |
E. Heat Business
In the first three quarters of 2011, Hua Ju Energy generated heat energy of 0.98 million steam tonnes and sold 0.15 million steam tonnes, which generated sales income of RMB 15.764 million and the cost of sales was RMB 9.213 million.
2.2 Significant movements of the accounting items of the Group and the reasons thereof
I. Significant movements in items of consolidated balance sheet and the reasons thereof
11
(A) Asset items
| (A) Asset items | ||||
|---|---|---|---|---|
| Unit: RMB’000 | ||||
| Items | As at 30 September 2011 (RMB’000) |
As at 31 December 2010 (RMB’000) |
Increase /decrease (%) |
Main reasons for change |
| Cash at bank and on hand |
18,421,922 | 10,790,219 | 70.73 | Increase in sales income and cash. Matured bills liquidated. |
| Tradable financial assets |
65,491 | 239,475 | -72.65 | A decrease of RMB174 million in the fair value measured financial assets from the forward foreign exchange contracts signed byYancoal Australia. |
| Bills receivable | 5,166,415 | 10,408,903 | -50.37 | Decrease settled by acceptance bills and the increase of bill discounting of the Company |
| Prepayments | 1,579,619 | 243,210 | 549.49 | The prepayment made by the Company for externally purchased coal increased by RMB 902.3 million; the prepayment made by Ordos Neng Hua for equipment increased by RMB 351.4 million; the prepayment made by Heze Neng Hua for equipment increased by RMB 102.6 million. |
| Available-for-sale financial assets |
324,374 | 194,260 | 66.98 | The available-for-sale financial assets of Yancoal Australia increased by RMB 163.2 million; The fall in the prices of shares in Shanghai Shenergy Co., Ltd and Jiangsu Lianyungang Port Co., Ltd held by the Company resulted in the decrease of RMB 33.067 million of available-for-sale financial assets of the Company. |
| Long-term equity investment |
1,693,040 | 1,105,892 | 53.09 | The first capital investment of RMB 540 million in Shaanxi Future Energy Chemicals Co., Ltd by the Company. |
| Construction in progress |
10,195,655 | 1,027,571 | 892.21 | The consideration of RMB 7.8 billion for acquisition of Zhuanlongwan coal mine field; construction in progress of the methanol project of Ordos Neng Hua increased by RMB 457.1 million; construction in progress of the Company and Yancoal Australia increased by RMB 460.5 million and RMB 433.3 million,respectively. |
| Total assets | 90,360,003 | 72,828,541 | 24.07 | — |
(B) Liability items
| Unit: RMB’000 | ||||
|---|---|---|---|---|
| Items | As at 30 September 2011 (RMB’000) |
As at 31 December 2010 (RMB’000) |
Increase /decrease (%) |
Main reasons for change |
12
| Short-term borrowings | 10,192,000 | 295,412 | 3,350.10 | 1. The Company borrowed RMB832 million for the payment of H share dividend of 2010; The Company borrowed 6.26 billion for the registered capital increase of Yancoal Australia; 3. The Company borrowed RMB3.1 billion to supplement of working capital; 4. Repayment of RMB 376 million of borrowings due within 1year. |
|---|---|---|---|---|
| Tradable financial liabilities |
372,938 | 166,178 | 124.42 | An increase of RMB206.8 million in the fair value measured financial assets from the forward foreign exchange contracts signed by Yancoal Australia and the interest swap contracts signed by the Company. |
| Receipt in advance | 2,225,049 | 1,473,772 | 50.98 | The receipt in advance of the Company, Ordos Neng Hua and Heze Neng Hua increased by RMB 507.1 million, RMB 187.1 million and RMB 78.659 million respectively. |
| Salaries and wages payable |
1,155,880 | 823,655 | 40.34 | The salaries and wages payable by the Company and Yancoal Australia increased by RMB 243 million and RMB 49.939 million respectively. |
| Taxes payable | 1,988,572 | 1,347,129 | 47.62 | Taxes payable by the Company, Yancoal Australia and Ordos Neng Hua increased by RMB 207.3 million, RMB282.1 million and RMB98.892 million respectively. |
| Interests payable | 183,950 | 12,732 | 1,344.78 | The payment of the consideration for the acquisition of mining rights in Zhuanlongwan coal mine field by installment resulted in a payment of RMB 168.4 million fund possession cost by Ordos NengHua. |
| Non-current liabilities due within one year |
2,370,649 | 329,268 | 619.98 | The second installment of RMB 2.34 billion for biding for Zhuanglongwan coal mine field shall be paid in full before 30 November 2011 by Ordos Neng Hua. |
| Long-term payable | 2,349,602 | 752,326 | 212.31 | The third installment of RMB 2.34 billion for biding for Zhuanglongwan coal mine field shall be paid in full before 30 November 2012 by Ordos Neng Hua; RMB 752.3 million of long-term payable by Yancoal Australia. |
| Total liabilities | 50,164,214 | 36,020,929 | 39.26 | — |
II. Significant movements of items in consolidated income statement and the reasons thereof
Items The first three quarters(RMB’000) Main reasons for change
13
| 2011 | 2010 | Increase /decrease (%) |
||
|---|---|---|---|---|
| Operating revenue | 32,606,045 | 24,950,720 | 30.68 | 1.the increase of sales volume resulted in the increase of RMB4.1241 billion of sales income of coal as compared with the corresponding period of last year; 2.the rise in coal price resulted in the increase of RMB2.8911billion of sales income of coal as compared with the corresponding period of last year. |
| Operating cost | 18,243,718 | 13,390,857 | 36.24 | The coal sales volume increased as compared with the corresponding period of last year |
| Sales expenses | 1,734,727 | 1,195,716 | 45.08 | The increase of coal sales volume of Yancoal Australia resulted in the increase of RMB 466.2 million of sales expenses as compared with the corresponding period of last year; the increase of RMB37.894 million of sales expense of Ordos Neng Hua. |
| Finance expenses | 783,630 | -1,192,279 | — | Exchange loss of Yancoal Australia was RMB249.6 million, RMB1.538 billion of exchange gains at the corresponding period of last year. |
| Investment income | 31,195 | 11,250 | 177.29 | The investment return on China HD Zouxian Co. Ltd increased by RMB7.467 million as compared with the corresponding period of last year; the investment return on Yankuang Group Finance Co., Ltd was RMB14.733 million. |
| Net profit attributable to shareholders of the Company |
6,129,530 | 6,313,954 | -2.92 | — |
III. Significant movements of items in consolidated cash flow statement and the reasons thereof
| Items | The first threequarters(RMB’000) | The first threequarters(RMB’000) | The first threequarters(RMB’000) | Main reasons for change |
|---|---|---|---|---|
| 2011 | 2010 | Increase /decrease (%) |
||
| Net cash from operating activities |
16,548,306 | 2,522,623 | 556.00 | Cash received from sales of goods or rendering of services increased by RMB19.4555 billion as compared with the corresponding period of the last year; cash paid for purchase of goods and receipt of services increased by3.6626 billion as |
14
| compared with the corresponding period of the last year.; cash paid to and on behalf of employees increased by RMB904.2 million;other cash paid relating to operating activities increased by RMB841 million as compared with the corresponding period of the last year. |
||||
|---|---|---|---|---|
| Net cash from investing activities |
-17,836,284 | -2,162,738 | 724.71 | The restricted deposits increased by RMB6.3241 billion; acquisition of assets and equity investment increased by RMB 9.4105 billion as compared with the corresponding period of the last year. |
| Net cash from financing activities |
4,135,989 | -1,399,223 | — | Cash received from borrowings increased by RMB10.3207 billion as compared with the corresponding period of the last year.; cash paid for debt increased by RMB2.7225 billion as compared with the corresponding period of the last year.; cash paid for distribution of dividends increased by RMB1.6723 billion as compared with the corresponding period of the last year.; cash paid for interest increased by RMB265.2 million as compared with the corresponding period of the last year.. |
| Net increase in cash and cash equivalents |
2,338,391 | -985,232 | — | — |
2.3 Progress and impact of significant events and analysis of resolution
(1) Change of the Senior Management
Reaching the age of retirement, Mr. Jin Tai, the former deputy general manager of the Company, resigned from his position as the deputy general manager on October 12,2011.
(2) Acquisition of 80% equity interest in Inner Mongolia Xintai Coal Mining Company Limited
As approved at the general manager working meeting held on 9 July 2011, Ordos Neng Hua entered into
15
the equity transfer agreement of Inner Mongolia Xintai Coal Mining Company Limited dated on 11 July 2011 for the acquisition of 80% equity interests in Inner Mongolia Xintai Coal Mining Company Limited (“Xintai Company”) for a total consideration of RMB 2,801.6 million.
The initial payment of RMB 2,470 million was paid on 18 July 2011 and Xintai Company was taken over on 20 July 2011 by Ordos Neng Hua and the above equity interests transfer procedures is in the process.
Xintai Company is responsible for the operation of Wenyu Coal Mine. In May 2010, the Department of Coal Industry of Inner Mongolia Autonomous Region has approved Wenyu Coal Mine to expand its annual production capacity to 3 million tonnes. At present, the mine is undergoing the post expansion combined trial operation.
(3) Acquisition of 100% Equity Interests in Syntech Holdings Pty Ltd and Syntech Holdings II Pty Ltd
As considered and approved at the general manager working meeting of the Company held on 6 April 2011, a wholly-owned subsidiary of Yancoal Australia acquired 100% equity interests in Syntech Holdings and Syntech Holdings II Pty Ltd, respectively (hereinafter “Syntech Project”) for a consideration of AUD202.5 million and the equity transfers were completed on 1 August 2011.
Syntech Project has one coal mine in production and 5 exploration projects, which are situated in Queensland, Australia. Currently, the operating coal mine of Syntech is the first stage of the Cameby Downs coal mine project, which has with an annual production capacity of raw coal and salable coal of 2 million tonnes and 1.4 million tonnes respectively.
(4) Acquisition of 100% equity interests in Wesfarmers Premier Coal Limited and Wesfarmers Char Pty Ltd in Australia
As approval at the general manager working meeting of the Company, a wholly-owned subsidiary of Yancoal Australia entered into a share sale agreement on 27 September 2011, pursuant to which the wholly-owned subsidiary of Yancoal Australia will acquire 100% equity interests in both Wesfarmers Premier Coal Limited (“Premier Coal”) and Wesfarmers Char Pty Ltd (“Wesfarmers Char”) for a consideration of AUD 296.8 million. The transaction is subject to final approvals by the relevant administrative and regulatory authorities in the People’s Republic of China and Australia.
Both of Premier Coal and Wesfarmers Char are corporations registered in the City of Perth, West Australia. Premier Coal Mine, the wholly-owned subsidiary of Premier Coal, has the designed annual production capacity of 5 million tonnes. As of 30 June 2011, Premier Coal Mine’s coal reserves conforming to the Australasian Joint Ore Reserves Committee (JORC) Standard of Australia amounted to approximately 138 million tones and its coal resources are approximately 535 million tonnes.
For details please refer to the “Announcements in relation to external investment of Yanzhou Coal Mining Company Limited” dated 27 September 2011. The above disclosures are also made available on the Shanghai Stock Exchange website, the Stock Exchange of Hong Kong Limited website, the
16
Company’s website, and /or China Securities Journal , and Shanghai Securities Journal in China
(5) Acquisition of Potash Exploration Permits in Canada
As approved at the general manager working meeting on 17 July 2011, the Company entered into a Purchase Agreement with each of Devonian Potash Inc. and North Atlantic Potash Inc., in Canada on 18 July 2011. Pursuant to the Purchase Agreements, Yancoal Canada Resources Co., Ltd. acquired, for a total consideration of US$260 million, 19 potash mineral exploration permits in the Province of Saskatchewan, Canada. Yancoal Canada Resources Co., Ltd. completed the permit transfer registrations on 29 September 2011
The acquired permits cover approximately 1,325,388.17 acres of area (about 5,363.84 square kilometers) in aggregate. Based on the preliminary exploration information, it is expected that the permit area may have abundant potash resources. However, further in-depth exploration work will be required post transaction to produce formal estimates of potash resources and reserves in compliance with internationally recognized reporting standards.
For details, please refer to the “Announcements in relation to external investment of Yanzhou Coal Mining Company Limited” dated 30 September 2011. The above disclosures were also posted on the Shanghai Stock Exchange’s website, the Stock Exchange of Hong Kong Limited website, the Company’s website and/or China Securities and Shanghai Securities Journals in China.
(6) Establishment of wholly-owned subsidiaries by Yancoal International (Holding) Co., Limited, Hong Kong
In the reporting period, as approved at the general manager working meeting, Yancoal Luxembourg Energy Holding Co., Limited was set up with equity capital of USD 500,000.00 solely byYancoal International (Holding) Co., Limited, a subsidiary of the Company; and Yancoal Canada Resource Holding Co., Ltd was established with equity capital of USD 290 million by Yancoal Luxembourg Energy Holding Co., Limited.
2.4 Warning and explanation on reasons for possible loss in accumulated net profit expected to be recorded from the beginning of the year to the end of the next reporting period or material change as compared to those of the corresponding period last year.
Not applicable.
2.5 Implementation of dividend payment policy during the reporting period
The cash dividend policy as specified in the articles of association of the Company is as follows: the final dividend shall be distributed and paid by the Board under the mandate of the general meeting through an ordinary resolution. After approval by the Board and the annual meeting, the Company may distribute mid-term cash dividend. The cash dividend distributed by the Company should be approximately 35% of the net profit (after deducting the statutory reserves) of the corresponding accounting year.
17
A sum of RMB2.9019 billion of the final dividend for the year ended 2010 (tax inclusive) was paid to the Shareholders on 27 June 2011, equivalent to a cash dividend of RMB0.59 per share (tax inclusive).
§3 Directors
As at the date of this announcement, the directors of the Company are Mr. Li Weimin, Mr. Wang Xin, Mr. Zhang Yingmin, Mr. Shi Xuerang, Mr. Wu Yuxiang, Mr. Zhang Baocai and Mr. Dong Yunqing, and the independent non-executive directors of the Company are Mr. Wang Xianzheng, Mr. Cheng Faguang, Mr.Wang Xiaojun and Mr. Xue Youzhi.
By order of the Board Yanzhou Coal Mining Company Limited Li Weimin Chairman of the Board
Zoucheng, the PRC 21 October 2011
18
Appendices :
Consolidated Balance Sheet
30 September 2011
Prepared by:Yanzhou Coal Mining Company Limited
Unit:RMB
| Prepared by:Yanzhou Coal Mining Company Limited |
Unit:RMB | |
|---|---|---|
| ITEMS | As at 30 September 2011 | As At 31 December 2010 |
| CURRENT ASSET: | ||
| Cash at bank and on hand | 18,421,921,926 | 10,790,218,826 |
| Tradable financial assets | 65,491,378 | 239,475,434 |
| Notes receivable | 5,166,415,277 | 10,408,903,124 |
| Accounts receivable | 509,577,005 | 487,769,647 |
| Prepayments | 1,579,618,654 | 243,210,171 |
| Interest receivable | 10,751,418 | 2,989,330 |
| Dividends receivable | ||
| Other receivables | 2,884,511,872 | 3,542,642,379 |
| Purchase of resold financial assets | ||
| Inventories | 1,390,292,596 | 1,646,115,512 |
| Non-current assets due within one year | ||
| Other current assets | 2,690,854,153 | 2,113,416,315 |
| TOTAL CURRENT ASSETS | 32,719,434,279 | 29,474,740,738 |
| NON CURRENT ASSETS: | ||
| Offering loan and advance | ||
| Available-for-sale financial assets | 324,374,091 | 194,259,526 |
| Held-to-maturity investments | ||
| Long-term accounts receivable | ||
| Long-term equity investments | 1,693,039,810 | 1,105,891,526 |
| Investment real estate | ||
| Fixed assets | 18,770,934,774 | 18,333,247,229 |
| Construction in progress | 10,195,654,577 | 1,027,571,451 |
| Construction materials | 20,434,263 | 17,667,665 |
| Disposal of fixed assets | ||
| Intangible assets | 24,077,003,572 | 20,119,008,635 |
| Development expenditure | ||
| Goodwill | 673,602,322 | 668,102,483 |
| Long-term deferred expenses | 14,185,324 | 18,166,954 |
| Deferred tax assets | 1,753,414,298 | 1,751,958,422 |
| Other non-current assets | 117,925,900 | 117,925,900 |
| TOTAL NON-CURRENT ASSETS | 57,640,568,931 | 43,353,799,791 |
19
TOTAL ASSETS
90,360,003,210
72,828,540,529
The financial statements from Page 19to Page 32 are signed by the following responsible officers:
Legal Representative of the Company: Li Weimin Chief Financial Officer: Wu Yuxiang Head of Accounting Department: Zhao Qingchun
20
Consolidated Balance Sheet ( Continued )
30 September 2011
Prepared by:Yanzhou Coal Mining Company Limited
Unit:RMB
| ITEMS | As at 30 September 2011 | AsAt 31 December 2010 |
|---|---|---|
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 10,192,000,000 | 295,411,600 |
| Tradable financial liabilities | 372,938,227 | 166,177,927 |
| Notes payable | 113,422,549 | 126,958,580 |
| Accounts payable | 1,505,120,762 | 1,516,920,701 |
| Advances from customers | 2,225,048,902 | 1,473,772,452 |
| Salaries and wages payable | 1,155,879,578 | 823,654,677 |
| Taxes payable | 1,988,572,330 | 1,347,129,196 |
| Interest payable | 183,949,757 | 12,732,426 |
| Dividends payable | - | 1,968,323 |
| Other payables | 2,384,841,200 | 2,466,223,721 |
| Non-current liabilities due within one year | 2,370,648,556 | 329,267,885 |
| Other current liabilities | 2,919,321,560 | 2,297,502,144 |
| TOTAL CURRENT LIABILITIES | 25,411,743,421 | 10,857,719,632 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 19,870,099,615 | 21,661,499,200 |
| Bonds payable | ||
| Long-term payables | 2,349,602,457 | 752,325,971 |
| Accrued liabilities | 186,932,744 | 152,594,177 |
| Deferred tax liabilities | 2,337,855,501 | 2,580,863,887 |
| Other non-current liabilities | 7,980,020 | 15,926,109 |
| TOTAL NON CURRENT LIABILITIES |
24,752,470,337 | 25,163,209,344 |
| TOTAL LIABILITIES | 50,164,213,758 | 36,020,928,976 |
| SHAREHOLDERS’ EQUITY: | ||
| Share capital | 4,918,400,000 | 4,918,400,000 |
| Capital reserves | 4,201,196,610 | 4,502,379,121 |
| Less: treasury stock | ||
| Special reserves | 2,391,101,601 | 1,920,406,954 |
| Surplus reserves | 3,895,859,339 | 3,895,859,339 |
| Provision for general risk | ||
| Undistributed earnings | 24,519,870,919 | 21,292,197,345 |
| Translation reserve | -544,719,109 | 192,476,489 |
21
| Equity attributable to shareholders of the Company |
39,381,709,360 | 36,721,719,248 |
|---|---|---|
| Minority interest | 814,080,092 | 85,892,305 |
| TOTAL SHAREHOLDERS' EQUITY | 40,195,789,452 | 36,807,611,553 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
90,360,003,210 | 72,828,540,529 |
22
Balance Sheet of the Parent Company
30 September 2011
Prepared by:Yanzhou Coal Mining Company Limited
Unit:RMB
| ITEMS | As at 30 September 2011 | As At 31 December 2010 |
|---|---|---|
| CURRENT ASSET: | ||
| Cash at bank and on hand | 13,472,712,453 | 7,943,940,336 |
| Tradable financial assets | ||
| Notes receivable | 5,166,215,277 | 10,407,303,124 |
| Accounts receivable | 109,708,442 | 77,019,800 |
| Prepayments | 991,241,895 | 64,339,670 |
| Interests receivable | ||
| Dividends receivable | - | 529,766 |
| Other receivables | 2,676,242,288 | 3,419,185,058 |
| Inventories | 560,215,903 | 741,057,004 |
| Non-current assets due within one year | ||
| Other current assets | 1,708,658,077 | 1,460,318,462 |
| TOTAL CURRENT ASSETS | 24,684,994,335 | 24,113,693,220 |
| NON CURRENT ASSETS: | ||
| Available-for-sale financial assets | 161,191,823 | 194,258,579 |
| Hold-to-maturity investment | 8,248,000,000 | 3,683,786,850 |
| Long-term accounts receivable | ||
| Long-term equity investments | 16,870,278,197 | 7,423,598,915 |
| Investment real estate | ||
| Fixed assets | 5,889,274,406 | 6,523,775,012 |
| Construction in progress | 514,464,583 | 53,942,258 |
| Construction Materials | 3,354,534 | 1,259,017 |
| Disposal of fixed assets | ||
| Intangible assets | 578,082,790 | 590,754,069 |
| Development expenditure | ||
| Goodwill | ||
| Long-term deferred expenses | 68,750 | 74,375 |
| Deferred tax assets | 1,548,289,025 | 1,258,874,815 |
| Other non-current assets | 117,925,900 | 117,925,900 |
| TOTAL NON CURRENT ASSETS | 33,930,930,008 | 19,848,249,790 |
| TOTAL ASSETS | 58,615,924,343 | 43,961,943,010 |
23
Balance Sheet of the Parent Company ( Continued )
30 September 2011
Prepared by:Yanzhou Coal Mining Company Limited
Unit:RMB
| Prepared by:Yanzhou Coal Mining Company Limited | Unit:RMB | |
|---|---|---|
| ITEMS | As at 30 September 2011 | As At 31 December 2010 |
| CURRENT LIABILITIES: | ||
| Short-term borrowings | 10,192,000,000 | - |
| Tradable financial liabilities | 217,680,732 | 150,649,643 |
| Notes payable | 113,422,549 | 126,958,580 |
| Accounts payable | 760,530,602 | 904,338,181 |
| Advances from customers | 1,886,440,510 | 1,379,301,752 |
| Salaries and wages payable | 870,463,597 | 627,461,316 |
| Taxes payable | 1,735,241,045 | 1,527,916,187 |
| Interest payable | ||
| Dividends payable | ||
| Other payables | 2,440,482,269 | 2,039,520,323 |
| Non-current liabilities due within one year | ||
| Other current liabilities | 2,919,129,230 | 2,238,201,863 |
| TOTAL CURRENT LIABILITIES | 21,135,390,534 | 8,994,347,845 |
| NON-CURRENT LIABILITIES: | ||
| Long-term borrowings | 150,000,000 | - |
| Bonds payable | ||
| Long-term payable | ||
| Special accounts payable | ||
| Accrued liabilities | ||
| Deferred tax liabilities | 20,538,588 | 28,805,277 |
| Other non-current liabilities | ||
| TOTAL NON-CURRENT LIABILITIES | 170,538,588 | 28,805,277 |
| TOTAL LIABILITIES | 21,305,929,122 | 9,023,153,122 |
| SHAREHOLDERS' EQUITY: | ||
| Share capital | 4,918,400,000 | 4,918,400,000 |
| Capital reserves | 4,578,618,541 | 4,603,418,608 |
| Less: treasury stock | ||
| Special reserves | 2,187,802,025 | 1,830,584,098 |
| Surplus reserves | 3,859,313,383 | 3,859,313,383 |
| Provision for general risk |
24
| Undistributed profits | 21,765,861,272 | 19,727,073,799 |
|---|---|---|
| TOTAL SHAREHOLDERS' EQUITY | 37,309,995,221 | 34,938,789,888 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
58,615,924,343 | 43,961,943,010 |
25
Consolidated Income Statement
The first three Quarters of 2011
Prepared by:Yanzhou Coal Mining Company Limited
Unit:RMB
| Items | The first three Quarters of 2011 |
The first three Quarters of 2010 |
The third Quarter of 2011 |
The third Quarter of 2010 |
|---|---|---|---|---|
| 1、TOTAL OPERATING REVENUE | 32,606,044,914 | 24,950,719,751 | 11,848,918,669 | 9,349,375,795 |
| Including:operating revenue | 32,606,044,914 | 24,950,719,751 | 11,848,918,669 | 9,349,375,795 |
| 2、TOTAL OPERATING COST | 24,151,753,851 | 16,409,544,777 | 10,426,402,037 | 4,258,297,787 |
| Including:Operating cost | 18,243,718,128 | 13,390,857,106 | 7,079,886,889 | 5,067,118,273 |
| Interest expenses | ||||
| Operating taxes and surcharges |
448,642,453 |
363,121,387 | 155,836,214 | 115,298,549 |
| Selling expense | 1,734,726,732 | 1,195,715,632 | 558,462,366 | 543,489,991 |
| General and administrative expenses |
2,941,036,082 | 2,652,609,738 | 1,022,963,447 | 961,634,693 |
| Financial expenses | 783,630,456 | -1,192,279,086 | 1,610,241,730 | -2,428,897,158 |
| Impairment loss of assets | - | -480,000 | -988,609 | -346,561 |
| Add: Gain on fair value change (Thelossislisted beginning with “-“) |
||||
| Investment income(The loss is listed beginning with“-“) |
31,195,388 | 11,249,952 | 14,624,620 | 14,409,472 |
| Including: Investment income of associates and joint ventures |
||||
| Profit on exchange (The loss is listed beginning with“-“) |
||||
| 3、Operating profit (The loss is listed beginning with“-“) |
8,485,486,451 | 8,552,424,926 | 1,437,141,252 | 5,105,487,480 |
| Add:Non-operating revenue | 43,908,945 | 40,590,690 | 15,176,393 | 27,598,621 |
| Less: Non-operating expenditures | 36,124,363 | 48,636,666 | 1,968,022 | 22,224,081 |
| Including: Losses on disposal of non-current assets |
10,134,354 | 16,447,561 | 284,496 | 5,853,953 |
| 4、Total profit (The total loss is listed beginning with“-“) |
8,493,271,033 | 8,544,378,950 | 1,450,349,623 | 5,110,862,020 |
| Less: Income tax | 2,336,204,375 | 2,223,838,779 | 336,293,792 | 1,430,153,201 |
| 5、Net profit(The net loss is listed beginning with“-“) |
6,157,066,658 | 6,320,540,171 | 1,114,055,831 | 3,680,708,819 |
| Net profit attributed to shareholders of the Company |
6,129,529,574 | 6,313,953,522 | 1,095,798,473 | 3,680,985,724 |
| Minority interest | 27,537,084 | 6,586,649 | 18,257,358 | -276,905 |
| 6、Earnings per share | ||||
| (1)Earnings per share, basic | 1.25 | 1.28 | 0.22 | 0.75 |
| (2)Earnings per share, diluted | 1.25 | 1.28 | 0.22 | 0.75 |
26
| 7、Other comprehensive income | -1,038,378,106 | 148,406,099 | -1,270,379,618 | 261,203,118 |
|---|---|---|---|---|
| 8、Total comprehensive income | 5,118,688,552 | 6,468,946,270 | -156,323,787 | 3,941,911,937 |
| Comprehensive gains attributable to shareholders of the Company |
5,091,151,468 | 6,462,359,621 | -174,581,145 | 3,942,188,842 |
| Comprehensive gains and loss of minorityinterest |
27,537,084 | 6,586,649 | 18,257,358 | -276,905 |
27
Income Statement Of the Parent Company
The first three Quarters of 2011
Prepared by:Yanzhou Coal Mining Company Limited
Unit:RMB
| Items | The first three Quarters of 2011 |
The first three Quarters of 2010 |
The third Quarter of 2011 |
The third Quarter of 2010 |
|---|---|---|---|---|
| 1、TOTAL OPERATING REVENUE | 22,896,865,031 | 19,453,415,009 | 8,591,943,855 | 6,882,514,509 |
| Less: Operating cost | 13,249,930,183 | 10,226,599,172 | 5,339,767,885 | 3,842,224,348 |
| Operating taxes and surcharges | 394,085,756 | 343,752,317 | 132,524,534 | 110,432,712 |
| Selling expense | 258,218,363 | 224,523,625 | 86,331,183 | 78,098,316 |
| General and administrative expense |
2,279,083,305 | 2,066,005,632 | 762,179,330 | 729,060,691 |
| Financial expense | 106,488,034 | 33,471,189 | 36,867,781 | 33,890,816 |
| Impairment loss of assets | ||||
| Add: Gain from the fair value changes (The loss is listed beginning with “-“) |
-67,031,090 | - | -32,551,739 | - |
| Investment income(The loss is listed beginning with “-“) |
181,060,480 | 75,982,148 | 96,506,213 | -30,896,272 |
| Including: Investment income of associates andjoint ventures |
||||
| 2、Operating profit (The loss is listed beginning with“-“) |
6,723,088,780 | 6,635,045,222 | 2,298,227,616 | 2,057,911,354 |
| Add:Non-operating income | 10,557,629 | 19,393,355 | 8,122,426 | 15,664,128 |
| Less: Non-operating expense | 14,077,093 | 20,095,218 | 3,219,875 | 13,301,044 |
| Including: Loss on disposal of non-current assets |
205,826 | 9,508 | 205,826 | - |
| 3、Total profit (The total loss is listed beginning with“-“) |
6,719,569,316 | 6,634,343,359 | 2,303,130,167 | 2,060,274,438 |
| Less: Income tax | 1,778,925,844 | 1,657,181,445 | 588,692,203 | 512,587,144 |
| 4、Net profit (The net loss is listed beginning with“-“) |
4,940,643,472 | 4,977,161,914 | 1,714,437,964 | 1,547,687,294 |
| 5、Earnings per share | ||||
| (1)Earnings per share, basic | 1.00 | 1.01 | 0.35 | 0.31 |
| (2)Earnings per share, diluted | 1.00 | 1.01 | 0.35 | 0.31 |
| 6、Other comprehensive income | -24,800,067 | -55,799,577 | -28,245,774 | 8,132,787 |
| 7、Total comprehensive income | 4,915,843,405 | 4,921,362,337 | 1,686,192,190 | 1,555,820,081 |
28
Consolidated Cash Flow Statement
The first three Quarters of 2011
| Prepared by:Yanzhou Coal MiningCompanyLimited | Prepared by:Yanzhou Coal MiningCompanyLimited | Unit:RMB | ||
|---|---|---|---|---|
| Items | The first three Quarters of 2011 |
The first three Quarters of 2010 |
The third Quarterof 2011 |
The third Quarterof 2010 |
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||||
| Cash received from sales of goods or rendering of services |
42,892,351,121 | 23,436,880,307 | 12,608,810,623 | 8,099,006,910 |
| Tax refunding | 531,153,836 | 334,765,652 | 206,422,386 | 123,085,373 |
| Other cash received relating to operating activities |
440,335,920 | 338,469,313 | 17,781,757 | 147,328,392 |
| Sub-total of cash inflows | 43,863,840,877 | 24,110,115,272 | 12,833,014,766 | 8,369,420,675 |
| Cashpaid forgoods and services | 12,296,891,075 | 8,634,284,012 | 5,058,136,756 | 3,562,420,599 |
| Cashpaid to and on behalf of employees | 5,489,632,266 | 4,585,396,280 | 1,930,690,158 | 1,647,376,207 |
| Taxespayments | 6,041,414,409 | 5,721,183,762 | 1,954,568,220 | 1,730,782,717 |
| Other cash paid relating to operating activities |
3,487,596,799 | 2,646,627,840 | 827,647,270 | 1,190,941,158 |
| Sub-total of cash outflows | 27,315,534,549 | 21,587,491,894 | 9,771,042,404 | 8,131,520,681 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
16,548,306,328 | 2,522,623,378 | 3,061,972,362 | 237,899,994 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: |
||||
| Cash received from return of investments income |
2,433,305 | 133,854 | 2,433,305 | 7,687 |
| Net cash received from disposal of fixed assets, intangible assets and other long- termassets |
12,633,969 | 30,652,784 | 9,215,844 | 4,634,464 |
| Other cash received relating to investing activities |
2,276,102,842 | 985,242,357 | 929,026,737 | 819,752,145 |
| Sub-total of cash inflows | 2,291,170,116 | 1,016,028,995 | 940,675,886 | 824,394,296 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
5,598,903,828 | 1,984,214,232 | 734,847,357 | 138,936,066 |
| Cashpaid for investments | 954,052,548 | 817,112,085 | - | 632,700,548 |
| Net cash amount received from the disposal of subsidiaries and other business units |
5,658,860,634 | - | 4,151,077,370 | - |
| Other cash paid relating to investing activities |
7,915,636,972 | 377,440,492 | 237,589,751 | 236,578,881 |
| Sub-total of cash outflows | 20,127,453,982 | 3,178,766,809 | 5,123,514,478 | 1,008,215,495 |
| NET CASH FLOW USED IN INVESTING ACTIVITIES |
-17,836,283,866 | -2,162,737,814 | -4,182,838,592 | -183,821,199 |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||||
| Cash received from borrowings | 11,382,893,600 | 1,062,242,900 | 200,000,000 | 382,468,500 |
| Sub–total of cash inflows | 11,382,893,600 | 1,062,242,900 | 200,000,000 | 382,468,500 |
| Repayments of borrowings and debts | 2,962,585,760 | 240,039,343 | - | 23,521,023 |
| Cash paid for distribution of dividends or profits, or cash paid for interest expenses |
3,445,507,310 | 1,508,037,194 | 1,609,409,781 | 1,350,653,799 |
| Other cash paid relating to financing activities |
838,811,886 | 713,389,368 | 913,697 | 64,661,572 |
29
| Sub-total of cash outflows | 7,246,904,956 | 2,461,465,905 | 1,610,323,478 | 1,438,836,394 |
|---|---|---|---|---|
| NET CASH FLOW USED IN FINANCING ACTIVITIES |
4,135,988,644 | -1,399,223,005 | -1,410,323,478 | -1,056,367,894 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
-509,620,282 | 54,105,224 | -553,320,569 | 89,907,182 |
| 5、NET INCREASE (DECREASE) ON CASH AND CASH EQUIVALENTS |
2,338,390,824 | -985,232,217 | -3,084,510,277 | -912,381,917 |
| Add: Cash and cash equivalents, opening |
6,771,312,424 | 8,522,398,899 | 12,194,213,525 | 8,449,548,601 |
| 6、Cash and cash equivalents, closing | 9,109,703,248 | 7,537,166,682 | 9,109,703,248 | 7,537,166,684 |
30
Cash Flow Statement of the Parent Company
The first three Quarters of 2011
| Prepared by:Yanzhou Coal MiningCompanyLimited | Prepared by:Yanzhou Coal MiningCompanyLimited | Unit:RMB | ||
|---|---|---|---|---|
| Items | The first three Quarters of 2011 |
The first three Quarters of 2010 |
The third Quarter of 2011 |
The third Quarter of 2010 |
| 1、CASH FLOW FROM OPERATING ACTIVITIES: |
||||
| Cash received from sales of goods and rendering of services |
31,816,096,786 | 17,724,993,890 | 8,308,133,367 | 5,663,231,332 |
| Other cash received relating to operating activities |
207,483,165 | 294,565,411 | 63,992,269 | 90,889,710 |
| Sub-total of cash inflows | 32,023,579,951 | 18,019,559,301 | 8,372,125,636 | 5,754,121,042 |
| Cashpaid forgoods and services | 10,130,909,891 | 6,947,356,502 | 4,217,862,611 | 2,873,073,679 |
| Cash paid to and on behalf of employees |
4,158,655,633 | 3,508,453,149 | 1,456,991,377 | 1,220,630,852 |
| Taxespayments | 5,293,405,568 | 5,303,235,411 | 1,806,022,942 | 1,719,235,712 |
| Other cash paid relating to operating activities |
1,372,667,715 | 893,785,236 | 145,378,107 | 146,258,802 |
| Sub-total of cash outflows | 20,955,638,807 | 16,652,830,298 | 7,626,255,037 | 5,959,199,045 |
| NET CASH FLOW FROM OPERATING ACTIVITIES |
11,067,941,144 | 1,366,729,003 | 745,870,599 | -205,078,003 |
| 2、CASH FLOW FROM INVESTING ACTIVITIES: |
||||
| Cash received from recovery of investments |
743,786,850 | 194,000,000 | 290,000,000 | 120,000,000 |
| Cash received from return of investments |
175,950,391 | 181,447,013 | 112,497,126 | 3,531,796 |
| Net cash received from disposal of fixed assets, intangible assets and other long- term assets |
10,706,069 | 4,869,057 | 7,840,505 | 2,798,924 |
| Other cash received relating to investing activities |
929,026,737 | 867,862,299 | 929,026,737 | 706,471,579 |
| Sub-total of cash inflows | 1,859,470,047 | 1,248,178,369 | 1,339,364,368 | 832,802,299 |
| Cash paid to acquire fixed assets, intangible assets and other long-term assets |
530,553,168 | 334,227,494 | 267,861,186 | 102,071,514 |
| Cashpaid for investments | 7,780,045,200 | 1,474,977,716 | 2,822,917,200 | 743,007,716 |
| Other cash paid relating to investing activities |
7,547,063,209 | - | - | - |
| Sub-total of cash outflows | 15,857,661,577 | 1,809,205,210 | 3,090,778,386 | 845,079,230 |
| NET CASH FLOW USED IN INVESTING ACTIVITIES |
-13,998,191,530 | -561,026,841 | -1,751,414,018 | -12,276,931 |
| 3、CASH FLOW FROM FINANCING ACTIVITIES: |
||||
| Cash received from borrowings | 5,082,000,000 | - | 200,000,000 | - |
| Cash received relating to other financing activities |
743,263,320 | - | 152,909,738 | - |
| Sub–total of cash inflows | 5,825,263,320 | **- ** | 352,909,738 | **- ** |
| Repayments of borrowings | 1,000,000,000 | - | - | - |
| Cash paid for distribution of dividends or profits, or cash paid for interest expenses |
2,987,073,458 | 1,229,600,000 | 1,583,189,805 | 1,229,600,000 |
31
| Other cash payment relating to financing activities |
1,981,646 | - | 913,697 | - |
|---|---|---|---|---|
| Sub-total of cash outflows | 3,989,055,104 | 1,229,600,000 | 1,584,103,502 | 1,229,600,000 |
| NET CASH FLOW USED IN FINANCING ACTIVITIES |
1,836,208,216 | -1,229,600,000 | -1,231,193,764 | -1,229,600,000 |
| 4、EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
4,777,815 | -11,268,797 | -321,936 | -6,537,134 |
| 5、NET INCREASE (DECREASE) ON CASH AND CASH EQUIVALENTS |
-1,089,264,355 | -435,166,635 | -2,237,059,119 | -1,453,492,068 |
| Add: Cash and cash equivalents, opening |
5,336,180,576 |
6,724,043,764 | 6,483,975,340 | 7,742,369,197 |
| 6、Cash and cash equivalents, closing |
4,246,916,221 | 6,288,877,129 | 4,246,916,221 | 6,288,877,129 |
32