AI assistant
Rego Interactive Co., Ltd — Interim / Quarterly Report 2005
Oct 27, 2005
50588_rns_2005-10-27_928217c5-cd7e-40eb-980d-4618164f72e1.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [56 x 55] intentionally omitted <==
==> picture [241 x 31] intentionally omitted <==
(a joint stock limited company incorporated in the People’s Republic of China with limited liability)
(Stock Code: 1065)
THIRD QUARTERLY REPORT 2005
This announcement is made pursuant to Rule 13.09 of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (“SEHK”).
1 IMPORTANT
-
1.1 This third quarterly report 2005 (the “Quarterly Report”) has been prepared in compliance with the information disclosure of the quarterly report of a listed company required by the China Securities Regulatory Commission (the “CSRC”). The information provided in the Quarterly Report is the same with that published on the Shanghai Stock Exchange (“SSE”), and the Quarterly Report will be published in Shanghai on 27th October 2005 (Thursday). All financial information set out in the Quarterly Report has been prepared in accordance with the PRC accounting regulations but unaudited. Shareholders of Tianjin Capital Environmental Protection Company Limited (the “Company”) and public investors should exercise their caution when dealing in the shares (the “Shares”) of the Company.
-
1.2 The board (the “Board”) of directors (the “Directors”) of the Company and all of the Directors confirmed that the information in this Quarterly Report does not contain any false information, misleading statements or material omissions, and accept joint and several responsibility for the truthfulness, accuracy and completeness of the content contained in this Quarterly Report.
-
1.3 Madam Ma Baiyu, the chairman, Mr. Gu Qifeng, the financial controller and Ms. Chen Yinxing, the manager of the accounting department of the Company, have declared that they are responsible for the truthfulness and completeness of the financial statements in this Quarterly Report.
— 1 —
2 COMPANY INFORMATION
2.1 Basic information
| Short form | Short form | of the | of the | Tianjin Capital (SSE) | Tianjin Capital (SSE) | Tianjin Capital (SSE) | Tianjin Capital (SSE) | Tianjin Capital | Tianjin Capital | Tianjin Capital | Tianjin Capital | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Company’s | listed Shares | (SEHK) | ||||||||||||
| Stock code | 600874 (SSE) | 1065 (SEHK) | ||||||||||||
| Place for listing of the | A Shares — the SSE | H Shares — SEHK | ||||||||||||
| Shares | ||||||||||||||
| Short form | of | A Share Convertible Bonds | ||||||||||||
| convertible | bonds | |||||||||||||
| Convertible | Bonds code 110874 |
|||||||||||||
| Place for listing of the | SSE | |||||||||||||
| Convertible | Bonds | |||||||||||||
| **Secretary to ** | the | |||||||||||||
| Board (the People’s | ||||||||||||||
| Republic of China (the Company Secretary |
||||||||||||||
| “PRC”)) | in Hong Kong | |||||||||||||
| Name | Fu Yana | Ip Pui Sum | ||||||||||||
| E-mail address | [email protected] | [email protected] | ||||||||||||
| Securities Affairs | ||||||||||||||
| Representative (PRC) | ||||||||||||||
| Name | Gu | Wenhui | ||||||||||||
| E-mail address | [email protected] | |||||||||||||
| Correspondence | TCEP Building | 2/F, Jonsim | Place | |||||||||||
| address | 76 Weijin South Road | 228 Queen’s | Road East | |||||||||||
| Nankai District | Wanchai | |||||||||||||
| Tianjin | Hong Kong | |||||||||||||
| the | PRC | |||||||||||||
| Postal Code | 300381 | |||||||||||||
| Telephone number | 86-22-2393 0000 | 852-2803 2373 | ||||||||||||
| Facsimile number | 86-22-2393 0100 | 852-2540 6365 |
— 2 —
2.2 FINANCIAL INFORMATION
(Accounting data is prepared in accordance with the Accounting Standards and the Accounting Regulations for Business Enterprises of the PRC (collectively “PRC GAAP”))
2.2.1 Principal accounting data and financial highlights
| As at | As at | ||
|---|---|---|---|
| 30th September | 31st December | Percentage (%) | |
| 2005 | 2004 | Increase (+) | |
| (Unaudited) | (Audited) | Decrease (-) | |
| Rmb | Rmb | ||
| Total assets | 4,306,022,199 | 4,657,757,687 | -7.55 |
| Shareholder’s equity | |||
| (after minority | |||
| interest) | 2,247,163,664 | 2,235,762,032 | 0.51 |
| Net asset value per | |||
| Share | 1.69 | 1.68 | 0.60 |
| Adjusted net asset value | |||
| per Share | 1.68 | 1.66 | 1.20 |
| Percentage (%) | |||
| Increase(+) | |||
| Decrease(-) | |||
| as compared | |||
| between the | |||
| For the nine | reporting | ||
| months ended | period with | ||
| From 1st July to | 30th | the | |
| 30th September | September | corresponding | |
| 2005 | 2005 | period of | |
| (Unaudited) | (Unaudited) | last year | |
| Rmb | Rmb | ||
| Net cash flow from | |||
| operating activities | — | 95,976,169 | — |
| Earnings per Share | 0.04 | 0.11 | -55.56 |
| Decrease of | |||
| Return on net assets (%) | 2.25 | 6.43 | 3.29% |
| Return on net assets after | Decrease of | ||
| extraordinary item (%) | 2.25 | 6.43 | 3.50% |
Net extraordinary gain or loss (Rmb2,423.34) represents net gain or loss (Rmb 3,616.92) incurred from other assets, other than disposal of the Company’s products, after deduction of income tax effect of Rmb1,193.58.
— 3 —
2.2.2 Profit and loss account
| i) Income from principal operations Less: Costs for principal operations Business tax and subcharges ii) Profits from principal operations Add: Profits from other operations Less: Operating expenses Administrative expenses Financial expenses iii) Operating profits Add/(Less): Investment gain/(loss) Add: Non-operating income Less: Non-operating expenses (iv) Total profits Less: Income tax Add: Minority interests (v) Net profits |
For the 2005 Company (Unaudited) Rmb 437,689,325 (102,622,490) (24,072,913) |
nine months ended 30th September 2005 2004 2004 Group Company Group (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb 457,271,026 565,911,765 583,182,366 (124,529,391) (90,548,168) (100,927,547) (24,448,868) (31,148,019) (31,148,019) |
nine months ended 30th September 2005 2004 2004 Group Company Group (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb 457,271,026 565,911,765 583,182,366 (124,529,391) (90,548,168) (100,927,547) (24,448,868) (31,148,019) (31,148,019) |
nine months ended 30th September 2005 2004 2004 Group Company Group (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb 457,271,026 565,911,765 583,182,366 (124,529,391) (90,548,168) (100,927,547) (24,448,868) (31,148,019) (31,148,019) |
|---|---|---|---|---|
| 310,993,922 7,490,696 — (36,028,209) (64,575,997) 217,880,412 (2,268,821) 559,943 (563,560) 215,607,974 (71,206,342) — |
308,292,767 17,273,260 (458,543) (42,576,913) (67,288,510) 215,242,061 — 559,943 (563,560) 215,238,444 (71,933,550) 1,096,738 |
444,215,578 118,063 — (32,187,205) (13,515,374) 398,631,062 1,814,757 81,480 (4,645,466) 395,881,833 (131,030,815) — |
451,106,800 2,083,548 (39,549) (39,640,081) (13,509,055) |
|
| 400,001,663 — 81,480 (4,645,466) |
||||
| 395,437,677 (131,030,815) 444,156 |
||||
| 144,401,632 | 144,401,632 | 264,851,018 | 264,851,018 |
— 4 —
| i) Income from principal operations Less: Costs for principal operations Business tax and subcharges ii) Profits from principal operations Add: Profits from other operations Less: Operating expenses Administrative expenses Financial expenses iii) Operating profits Add/(Less): Investment gain/(loss) Add: Non-operating income Less: Non-operating expenses (iv) Total profits Less: Income tax Add: Minority interests (v) Net profits |
From 1st July to 30th September 2005 2005 2004 Company Group Company (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb 176,247,325 180,814,026 242,958,669 (40,062,490) (45,939,391) (32,040,169) (9,693,913) (9,759,868) (13,362,727) |
From 1st July to 30th September 2005 2005 2004 Company Group Company (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb 176,247,325 180,814,026 242,958,669 (40,062,490) (45,939,391) (32,040,169) (9,693,913) (9,759,868) (13,362,727) |
From 1st July to 30th September 2005 2005 2004 Company Group Company (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb 176,247,325 180,814,026 242,958,669 (40,062,490) (45,939,391) (32,040,169) (9,693,913) (9,759,868) (13,362,727) |
2004 Group (Unaudited) Rmb 249,344,588 (36,533,322) (13,362,727) |
|---|---|---|---|---|
| 126,490,922 1,578,696 — (12,298,209) (45,087,997) 70,683,412 2,593,179 469,943 (516,560) 73,229,974 (22,617,342) — |
125,114,767 8,634,260 (103,543) (14,076,913) (45,999,510) 73,569,061 — 469,943 (516,560) 73,522,444 (22,956,550) 46,738 |
197,555,773 — — (8,014,286) (5,616,377) 183,925,110 (355,948) 1,480 (1,345,291) 182,225,351 (61,512,333) — |
199,448,539 681,514 (39,549) (12,330,608) (5,664,720) |
|
| 182,095,176 — 1,480 (1,345,291) |
||||
| 180,751,365 (61,512,333) 1,473,986 |
||||
| 50,612,632 | 50,612,632 | 120,713,018 | 120,713,018 |
Ma Baiyu Gu Qifeng Chen Yinxing Company Representative Person in charge of Person in charge of accounting function accounting department
— 5 —
- 2.3 Total number of shareholders of the Company (the “Shareholders”) at the end of the reporting period
As at 30th September 2005, the Company had a total of 30,700 Shareholders.
The top ten Shareholders holding listed Shares as at 30th September 2005 were as follows:
| Type of Shares | ||
|---|---|---|
| Number of listed | (A, B, H Shares | |
| Name of Shareholders | Shares held | or others) |
| HKSCC Nominees Limited (Note 1) | 336,916,900 | H Shares |
| Bank of Communications-Anshun | ||
| Securities Investment Fund | 3,000,000 | A Shares |
| China Construction Bank-Boshi | ||
| Industry Securities Investment Fund | 2,804,700 | A Shares |
| China Huadian Power Plant | ||
| Equipment Engineering (Group) | ||
| Co., Ltd. | 1,866,858 | A Shares |
| Agricultural Bank of China — | ||
| Tiantong Value Added Securities | ||
| Investment Fund | 1,119,194 | A Shares |
| China Everbright Bank — Baodexin | ||
| Quantified Core Securities | ||
| Investment | 1,006,700 | A Shares |
| Minmetals Finance Co., Ltd. | 994,218 | A Shares |
| Industrial Securities Investment Fund | 838,700 | A Shares |
| HSBC Nominees (HK) Limited | 656,000 | H Shares |
| China Construction Bank — GuoTai | ||
| JinMa Solid Securities Investment | ||
| Fund | 600,720 | A Shares |
Notes:
-
(1) Pursuant to the information provided by HKSCC Nominees Limited, H Shares registered in the name of HKSCC Nominees Limited were held by HKSCC Nominees Limited on behalf of various clients. There was no client who was interested in 5% or more of the total issued share capital of the Company.
-
(2) It is not certain whether there are any relationship among the 1st to 10th largest Shareholders holding listed Shares.
— 6 —
2.4 A Share Convertible Bonds
Upon the approval from the CSRC (document no.: Zheng Jian Fa Xing Zi [2004] No.100), the Company issued A Share Convertible Bonds in the sum of Rmb1.2 billion on 1st July 2004, which were listed on the SSE on 19th July 2004, and are convertible into A Shares within a term of five years from 1st July 2005 to 30th June 2009. The “Prospectus relating to the Issue of the A Share Convertible Bonds” ( ) (the “Prospectus”), “Notice of Issue” ( ) and “Notice of Listing” ( ) were published on China Securities Journal, Shanghai Securities Journal and the website of the SSE on 26th June 2004 and 10th July 2004 respectively.
-
2.4.1 As at the end of the reporting period, the Company had 1,364 holders of A Share Convertible Bonds in total and 3,760,980 A Share Convertible Bonds were outstanding.
-
2.4.2 Adjustment to the conversion price of A Share Convertible Bonds (the “Conversion Price”)
The Company published the announcements on the implementation plan of the A Share dividend distribution and the adjustment to the Conversion Price on 22nd July 2005. The Conversion Price was adjusted to Rmb7.60. The Conversion Price was approved to be adjusted downward by 20% in the Board meeting held on 28th July 2005. As at the date of this Quarterly Report, the Conversion Price is Rmb 6.08.
— 7 —
- 2.4.3 The top ten holders (the “Bond Holders”) of the A Share Convertible Bonds as at 30th September 2005 were as follows:
| Number of A Share | ||
|---|---|---|
| Convertible Bonds | Percentage to | |
| held as at | the total A Share | |
| 30th September | Convertible Bonds | |
| Name of Bond Holders | 2005 | (%) |
| China Petroleum Finance Co., Ltd. | 98,674,000 | 26.24 |
| Bank of Communications — Hua An | 37,608,000 | 10.00 |
| Bao Li Securities Investment Fund | ||
| ICBC — GTJA Allianz Desheng Small | 25,697,000 | 6.83 |
| Scale Securities Investment Fund | ||
| Shen Yin Wan Guo Securities Co., Ltd | 23,356,000 | 6.21 |
| — HSBC-SOCIETE GENERALE | ||
| Bank of China-Jiashi Service | 21,017,000 | 5.59 |
| Increment Industries Security | ||
| Investment Fund | ||
| Tianjin Municipal Investment | 20,880,000 | 5.55 |
| Company Limited | ||
| BAOSTEEL Finance Co., Ltd. | 19,038,000 | 5.06 |
| CITIC Securities Co., Ltd. — Bank of | 15,747,000 | 4.19 |
| China Co., Ltd. — CITIC Securities | ||
| Assets Management Plan | ||
| Ping An Insurance (Group) Company | 11,475,000 | 3.05 |
| of China, Ltd. | ||
| ICBC — Desheng Solid Securities | 11,053,000 | 2.94 |
| Investment Fund | ||
| Total | 284,545,000 | 75.66 |
— 8 —
2.4.4 Changes of A Share Convertible Bonds
During the reporting period, the changes of the sum of the A Share Convertible Bonds were as follows:
Unit: Rmb
| Increase/(decrease) | |||||
|---|---|---|---|---|---|
| during the reporting period | |||||
| Beginning | |||||
| of the | |||||
| reporting | Conversion of | End of the | |||
| period | shares | Repurchase | Sale back | reporting period | |
| A Share | 1,200,000,000 | 0 | 0 | 823,902,000 | 376,098,000 |
| Convertible | |||||
| Bonds |
The reporting period (the “Sale Back Period”) for the sale back (the “Sale Back”) of the A Share Convertible Bonds by the Bond Holders to the Company began on 5th August 2005. Subsequent to the expiry of the Sale Back Period, on 11th August 2005, the accumulated Sale Back amount of the A Share Convertible Bonds amounted to Rmb823,902,000. After the Sale Back and as at 30th September 2005, the remaining balance of the A Share Convertible Bonds was Rmb376,098,000.
- 2.4.5 Aggregate share conversion of the A Share Convertible Bonds during the reporting period
During the reporting period, no A Share Convertible Bond is being converted into A Shares. The accumulated number of converted Shares amounted to zero.
- 2.4.6 The guarantor of the A Share Convertible Bonds and counter-guarantee
The A Share Convertible Bonds was guaranteed by Tianjin Branch of China Construction Bank (the “Guarantor”) and counter-guaranteed by the controlling Shareholder to the Guarantor. During the reporting period, there were no material changes to the profitability, asset position and credit position of the Guarantor.
2.4.7 Other Information of the A Share Convertible Bonds
Bond Holders were allowed to convert the A Share Convertible Bonds into A Shares since 1st July 2005. For a period of consecutive 20 trading days from 1st July 2005 to 28th July 2005, the closing prices of the A Shares were lower than 70% of the Conversion Price for that period. As such, the Company published the three announcements relating to the Sale Back of A Share Convertible Bonds (Code: 110874) on Shanghai Securities Journal, Wen Wei Po and The Standard on 29th July 2005, 2nd August 2005 and 4th August 2005
— 9 —
respectively. The Sale Back Period expired after the closing of the trading hours of the SSE on 11th August 2005. According to the data provided by the Shanghai Branch of China Securities Depository and Clearing Corporation Limited, during the Sale Back Period, the accumulated amount of Sale Back amounted to Rmb823,902,000. The Company has deposited all the fund for the Sale Back to the designated account of the Shanghai Branch of China Securities Depository and Clearing Corporation Limited based on the reported Sale Back amount in accordance with the relevant operating rules of the Shanghai Branch of China Securities Depository and Clearing Corporation Limited, the Sale Back payment date is 16th August 2005. The Sale Back led to an increase of the Company’s 2005 financial expenses by Rmb16,478,040. The Company has arranged bank loans to accommodate the cash outflow required as a result of the Sale Back.
After the completion of the Sale Back and as at 30th September 2005, there were 3,760,980 A Share Convertible Bonds outstanding. Based on the Conversion Price of Rmb6.08/Share, the remaining 3,760,980 A Share Convertible Bonds can be converted into approximately 61,860,000 A Shares, which is substantially less than approximately 197,370,000 A Shares, a reduction of approximately 69% if calculate based on the total number of 12,000,000 A Share Convertible Bonds before the Sale Back. Pursuant to the “Implementation Method of the Issue of Convertible Bonds by Listed Companies” and the “Rules Governing the Listing of Securities on the SSE”, the remaining A Share Convertible Bonds, which has not been sold back to the Company, continue to trade on the SSE.
As at 30th September 2005, the total liability of the Company was Rmb2,031,974,536.64 and the gearing ratio was 47.19%. The creditability of the Company was good, with strong repayment ability. If the terms of the Sale Back and conversion of the A Share Convertible Bonds disclosed in the Prospectus are being satisfied and repayment for the principal and interests become due, the principal and interests for the Bond Holders can be paid from the Company’s internal funding or bank facility.
3 MANAGEMENT DISCUSSION AND ANALYSIS
3.1 Brief analysis on the Company’s overall operating activities during the reporting period
During the reporting period, all of the Company’s operations underwent smoothly. The operations of sewage water processing and construction of sewage water processing plants were stable. During the reporting period, income from the principal operations amounted to Rmb180,814,026 and profit from the principal operations amounted to Rmb125,114,757. Net profit was Rmb50,612,632 whilst earnings per Share was Rmb0.04. Net profit for the nine months of this year decreased by approximately 45.48% when compared with that of the corresponding period of the previous year. It was mainly because the Company upgraded the existing Jizhuangzi Sewage Water Treatment Plant which has suspended operation
— 10 —
since February 2005 during the reporting period, recognising less income from sewage water treatment in Tianjin region compared with the corresponding period last year. The A Share Convertible Bonds had been sold back to the Company at a premium price of 102% in August 2005. The outstanding balance of the underwriting fee for the issuance of the A Share Covertible Bonds charged to the Sale Back would be amortised in the third quarter, incurring additional finance costs for the reporting period.
As at the end of the reporting period, installation and testing of facilities in soil region of the expansion work of Jizhuangzi Sewage Water Treatment Plant and Xianyanglu Sewage Water Treatment Plant have been proceeding. It is expected that the facilities will commence operation at the end of 2005. Installation of the facility of Beicang Sewage Water Treatment Plant has also been commenced. It is expected that the facility will start testing and adjustment at the end of 2005. It is anticipated that the modification work of the existing Jizhuangzi Sewage Water Treatment Plant will start testing and adjustment at the end of 2005.
During the reporting period, Guizhou Capital Water Company Limited, the subsidiary which the Company has controlling interests, processed 6,607,000 cubic meters of sewage water, deriving sewage water treatment income of Rmb5,549,800. During the reporting period, the Company contributed an additional capital contribution of Rmb80million to Tianjin Water Recycling Company Limited to enlarge its production capacity and scope of application of recycled water, accelerating the expansion and development of the Company. For details, please refer to the announcement published on Shanghai Securities Journal, Wen Wei Po and The Standard respectively on 9th August 2005 by the Company.
During the reporting period, the Company established a joint venture enterprise, Baoying Capital Water Co., Ltd.(“Baoying Water”) with Baoying Xianhe Sewage Water Treatment Plant in Jiangsu Province. The registered capital is Rmb38 million, as which the Company held 70% and Xianhe Sewage Water Treatment Plant held 30%. At the same time, Baoying Water and Jiangsu Baoying Urban Construction Bureau signed a licensed operation agreement relating to the Baoying Sewage Water Treatment Plant. It was intended to construct and operate the Baoying Sewage Water Treatment Plant and its auxiliary facilities, with a treatment capacity of 25,000 cubic meters per day by way of BOT (Build — Operate — Transfer) model. The total investment is Rmb93.4 million. The term of the licensed operation is 25 years.
During the reporting period, the Company received the Notice of Tender Invitation Assessment Results for Investors of Hangzhou Qige Sewage Water Treatment Plant issued by the Guidance Committee of Tender Invitation of the Hangzhou Project. The 19th Meeting of the third session of the Board was held on 21st October 2005 to consider and approve the resolution in relation to the establishment of a joint venture enterprise (“Joint Venture”) with Hangzhou City Construction Property Operation Company Limited (“HCPO”) by entering into a joint venture agreement and an articles of association of the Joint Venture with HCPO. The registered capital of the Joint Venture shall be Rmb257,445,000, and will be injected by way
— 11 —
of cash by both parties. Of which Rmb180,211,500 shall be contributed by the Company, representing 70% of the registered capital, and Rmb77,233,500 shall be contributed by HCPO, representing 30% of the registered capital. After the establishment of the Joint Venture, it shall formally enter into a licensed operation agreement, a assets transfer agreement and a sewage water processing agreement with the City Management Office of the People’s Government of Hangzhou City, HCPO and Hangzhou Sewage Water Company Limited respectively. The term of the Joint Venture shall be 26 years. For details, please refer to the announcement published on Shanghai Securities Journal, Wen Wei Po and The Standard respectively on 24th October 2005 by the Company.
During the reporting period, the toll road business operated smoothly, realising a toll income of Rmb16,322,500.
During the reporting period, the Company published the announcement in relation to the Sale Back. For details, please refer to the announcement published on Shanghai Securities Journal, Wen Wei Po and The Standard respectively on 16th August 2005.
During the reporting period, pursuant to the relevant provisions of the Administrative Measures on Licensed Operation of Tianjin Muncipal Public Utilities (No. 91 of the Government Order of the People’s Government of Tianjin) implemented on 1st September 2005, the Company will apply for the direct grant of the sewage water treatment licensed operation right from the relevant government departments.
Advance to an entity
Under Rule 13.13 of the Rules (the “Listing Rules”) Governing the Listing of Securities on the SEHK, a general disclosure obligation arises, among other situations, where any of the appropriate percentage ratios of the relevant advance to an entity exceeds 8%.
As at 30th September 2005, the accounts receivables (the “Accounts Receivables”) due to the Group from Tianjin Sewage Company (“TSC”), a state-owned enterprise under the supervisory control of Urban Construction Bureau of the Tianjin Municipality (“Urban Construction Bureau”), amounted to approximately Rmb465,983,618, representing approximately 10.83% of the Company’s market capitalisation as at 30th September 2005. Under Rules 13.13 and 13.15 of the Listing Rules, the Company’s general disclosure obligation of certain particulars of the Accounts Receivables as prescribed under Rule 13.15 arose. Principal businesses of TSC include the development, construction, operation and maintenance of rainwater and sewage pipe, pump station, riverway, sewage facility, sewage water treatment plant; repair and installation of electric equipment; and consultation service of sewage water discharge technology. As the controlling shareholder of the Company, Tianjin Municipal Investment Company Limited
— 12 —
(“TMICL”), and TSC are both under the supervisory control of Urban Construction Bureau, TSC is regarded as a connected person of the Company under the Listing Rules. TMICL is currently holding approximately 63.84% of the issued share capital of the Company.
According to the management accounts of the Group as at 30th September 2005, the Accounts Receivables are unsecured, interest free and are entered into under normal commercial terms. They were resulted from the provisions of sewage water treatment services by the Group to TSC pursuant to the Sewage Water Processing Agreement entered on 10th October 2000 and the management fees charged of the construction services in accordance with the Construction Agreement entered on 24th September 2001 respectively. The payment term of the sewage water processing services fees is that TSC shall pay in full fees incurred from the previous month to the Company within the first fifteen days of the present month. The payment term of the management fee of construction services for the sewage water processing plant is that TSC shall pay in advance the management fees estimated by the Company on a monthly basis according to the estimated percent completion of the construction projects and such prepaid management fees shall be adjusted on a quarterly basis, based on verifications conducted by independent surveyors or engineers.
For details, please refer to the announcement of the Company published on Wen Wei Po and The Standard on 27th October 2005.
- 3.1.1 A description of the principal segment or product that accounted for more than 10% of the income or total profit from the principal operations
| �applicable | �not applicable | ||
|---|---|---|---|
| Income | Costs of | Gross | |
| from the | the | profit | |
| principal | principal | margin | |
| Particular segment or product | operations | operations | (%) |
| Rmb | Rmb | ||
| Sewage treatment and construction of | |||
| sewage treatment plants | 166,575,672 | 41,729,337 | 74.95 |
| Road and toll collection | 16,322,500 | 3,735,663 | 77.11 |
| Of which: Connected transactions | 159,924,825 | 36,326,827 | 77.29 |
| Basis for determination of the pricing | for connected transactions: | ||
| Pricing was determined in accordance | on normal commercial terms. |
-
3.1.2 Seasonality or cyclical characteristics of the Company’s operations
-
applicable � not applicable
— 13 —
-
3.1.3 The composition of the profit for the reporting period (the percentage accounted by profit from principal operations, profit from other operations, expenses for the reporting period, investment gain, subsidy income, net non-operating income and expenses in total profit, any significant change compared with the previous reporting period and the reasons therefor)
-
applicable
-
not applicable
-
3.1.4 Any significant change on the principal operations and its structure, compared with the previous reporting period and the reasons therefor
� applicable
- not applicable
-
3.1.5 Any significant change on the profitability (gross profit margin) of the principal operations compared with the previous reporting period and the reasons therefor
-
applicable � not applicable
-
3.2 An analysis on the significant events and the effects and solutions therefor
-
applicable � not applicable
-
3.3 Change in accounting policies, accounting estimates, scope of consolidation and significant accounting differences and the reasons therefor
-
applicable � not applicable
-
3.4 Any relevant statement from the Board and supervisory committee of the Company for circumstances of qualified opinion on audit
-
applicable � not applicable
-
3.5 Any warning for a turnaround from accumulated net profit to loss that may be incurred from the beginning of the year to the next reporting period, or on changes that may be regarded as substantial compared with that of last year and the reasons therefor
-
applicable � not applicable
-
3.6 Any adjustment made by the Company to the annual operating plan or movement within the budget as disclosed
-
applicable � not applicable
-
3.7 Specific commitments and their performance made in the course of reforms on redesignation of shareholdings by the original non-tradable shareholders of the Company (G Share Company)
-
applicable � not applicable
— 14 —
As at the date of this announcement, the Board comprises executive Directors: Ms. Ma Baiyu, Mr. An Pindong, Mr. Gu Qifeng, Mr. Wang Zhanying, Mr. Tan Zhaofu and Ms. Fu Yana and independent non-executive Directors: Mr. Wang Xiangfei, Mr. Gao Zongze, and Mr. Ko Poming.
By order of the Board of Tianjin Capital Environmental Protection Company Limited Ma Baiyu Chairman
Tianjin, the PRC 26th October 2005
— 15 —
APPENDIX:
Third Quarterly Financial Information of Tianjin Capital Environmental Protection Company Limited
(Prepared in accordance with the PRC GAAP)
BALANCE SHEET (UNAUDITED)
| Company | Company | Group | Group | ||
|---|---|---|---|---|---|
| 30th September | 31st December | 30th September | **31st ** | December | |
| 2005 | 2004 | 2005 | 2004 | ||
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | ||
| Rmb | Rmb | Rmb | Rmb | ||
| ASSETS | |||||
| CURRENT ASSETS | |||||
| Cash and bank balances | 538,570,857 | 1,259,619,402 | 724,597,289 | 1,341,999,625 | |
| Short-term investment | 36,000,000 | — | 36,000,000 | — | |
| Bills receivable | — | — | — | — | |
| Dividend receivable | — | — | — | — | |
| Interest receivable | — | — | — | — | |
| Accounts receivable | 485,389,918 | 391,182,154 | 490,947,148 | 393,802,299 | |
| Other receivables | 4,175,831 | 1,088,910 | 4,636,729 | 2,772,862 | |
| Prepayment to suppliers | 14,260,028 | 115,815,602 | 17,025,438 | 118,453,217 | |
| Inventories | 1,661,451 | 1,766,766 | 10,427,299 | 5,800,640 | |
| Deferred expenses | — | 2,450,000 | 34,396 | 2,728,070 | |
| Long-term debenture within | |||||
| one year | — | — | — | — | |
| Other current assets | — | — | — | — | |
| Total current assets | 1,080,058,085 | 1,771,922,834 | 1,283,668,299 | 1,865,556,713 | |
| LONG-TERM INVESTMENTS | |||||
| Long-term equity investments | 274,823,345 | 137,243,416 | 6,000,000 | 6,000,000 | |
| Long-term liability investments | — | — | — | — | |
| Total long-term investments | 274,823,345 | 137,243,416 | 6,000,000 | 6,000,000 | |
| FIXED ASSETS | |||||
| Fixed assets — cost | 1,887,205,114 | 1,733,234,113 | 2,168,888,103 | 1,876,041,775 | |
| Less: Accumulated depreciation | (601,513,959) | (572,325,875) | (623,940,791) | (582,327,895) | |
| Fixed assets — net book value | 1,285,691,155 | 1,160,908,238 | 1,544,947,312 | 1,293,713,880 | |
| Construction materials | — | — | — | — | |
| Under construction | 1,419,637,737 | 1,319,903,137 | 1,462,622,713 | 1,461,338,884 | |
| Fixed assets written off | 628,026 | — | 628,026 | ||
| Total fixed assets | 2,705,956,918 | 2,480,811,375 | 3,008,198,051 | 2,755,052,764 | |
| INTANGIBLE FIXED ASSETS | |||||
| AND OTHER ASSETS | |||||
| Intangible fixed assets | — | — | — | — | |
| Long-term prepaid expense | 8,135,049 | 31,148,210 | 8,155,849 | 31,148,210 | |
| Other long-term assets | — | — | — | — | |
| Total intangible fixed assets | |||||
| and other assets | 8,135,049 | 31,148,210 | 8,155,849 | 31,148,210 | |
| TOTAL ASSETS | 4,068,973,397 | 4,421,125,835 | 4,306,022,199 | 4,657,757,687 |
— 16 —
APPENDIX:
Third Quarterly Financial Information of Tianjin Capital Environmental Protection Company Limited (Prepared in accordance with the PRC GAAP)
BALANCE SHEET (UNAUDITED) (Cont’d)
| Company | Company | Company | Group | Group | Group | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| **30th ** | September | 31st December | **30th ** | September | **31st ** | December | |||||||
| 2005 | 2004 | 2005 | 2004 | ||||||||||
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | ||||||||||
| Rmb | Rmb | Rmb | Rmb | ||||||||||
| LIABILITIES AND | |||||||||||||
| SHAREHOLDERS’ EQUITY | |||||||||||||
| CURRENT LIABILITIES | |||||||||||||
| Short-term loan | 590,000,000 | 100,000,000 | 600,000,000 | 115,000,000 | |||||||||
| Accounts payable | 1,995,565 | 2,153,492 | 2,829,403 | 8,407,512 | |||||||||
| Bills payable | — | — | — | — | |||||||||
| Advances from customer | 33,879,293 | 52,699,790 | 33,937,516 | 52,699,790 | |||||||||
| Other payable | 85,218,552 | 101,494,061 | 140,804,033 | 156,547,955 | |||||||||
| Wages payable | — | — | — | — | |||||||||
| Welfare payable | 8,340,225 | 7,675,878 | 8,850,262 | 8,000,915 | |||||||||
| Taxes payable | 57,036,798 | 92,588,285 | 57,053,710 | 94,249,897 | |||||||||
| Other accruals | — | — | 12,696 | 38,445 | |||||||||
| Dividend payable | 1,696,882 | 1,830,297 | 1,696,882 | 1,830,297 | |||||||||
| Estimate liabilities | 2,369,418 | 14,040,000 | 2,369,417 | 14,040,000 | |||||||||
| Accrued expenses | 5,175,000 | 7,882,000 | 6,490,063 | 7,882,000 | |||||||||
| Long-term liabilities within | |||||||||||||
| one year | 55,000,000 | 50,000,000 | 55,000,000 | 50,000,000 | |||||||||
| Other current liabilities | — | — | — | — | |||||||||
| Total current liabilities | 840,711,733 | 430,363,803 | 909,043,982 | 508,696,811 | |||||||||
| LONG-TERM LIABILITIES | |||||||||||||
| Long-term loan | 605,000,000 | 555,000,000 | 655,000,000 | 605,000,000 | |||||||||
| Debenture payable | 376,098,000 | 1,200,000,000 | 376,098,000 | 1,200,000,000 | |||||||||
| Specific payable | — | — | 81,219,955 | 81,306,756 | |||||||||
| Other long-term liabilities | — | — | 10,612,600 | 10,412,600 | |||||||||
| Total long-term liabilities | 981,098,000 | 1,755,000,000 | 1,122,930,555 | 1,896,719,356 | |||||||||
| TOTAL LIABILITIES | 1,821,809,733 | 2,185,363,803 | 2,031,974,537 | 2,405,416,167 | |||||||||
| MINORITY INTERESTS | — | — | 26,883,998 | 16,579,488 | |||||||||
| SHAREHOLDERS’ EQUITY | |||||||||||||
| Share capital | 1,330,000,000 | 1,330,000,000 | 1,330,000,000 | 1,330,000,000 | |||||||||
| Capital reserve fund | 69,288,726 | 69,288,726 | 69,288,726 | 69,288,726 | |||||||||
| General reserves | 174,348,496 | 174,348,496 | 174,348,496 | 174,348,496 | |||||||||
| Including: | |||||||||||||
| Statutory common reserve | 116,232,330 | 116,232,330 | 116,232,330 | 116,232,330 | |||||||||
| Statutory provident fund | 58,116,166 | 58,116,166 | 58,116,166 | 58,116,166 | |||||||||
| Undistributed profits | 673,526,442 | 662,124,810 | 673,526,442 | 662,124,810 | |||||||||
| Total shareholders’ equity | 2,247,163,664 | 2,235,762,032 | 2,247,163,664 | 2,235,762,032 | |||||||||
| TOTAL LIABILITIES AND | |||||||||||||
| SHAREHOLDERS’ EQUITY | 4,068,973,397 | 4,421,125,835 | 4,306,022,199 | 4,657,757,687 |
— 17 —
APPENDIX: Third Quarterly Financial Information of Tianjin Capital Environmental Protection Company Limited
(Prepared in accordance with the PRC GAAP)
PROFIT AND LOSS ACCOUNT (UNAUDITED)
| 1. Principal operation income Less: Principal operation cost Business tax and surcharges 2. Profits from principal operations Add: Profits from other operations Less: Operating expenses Administrative expenses Financial expenses 3. Operating profits (Less)/Add: Investment (loss)/gain Add: Non-operating income Less: Non-operating expenses 4. Total profits Less: Income tax Add: Minority interests 5. Net profits |
For the nine months 2005 2005 Company Group (Unaudited) (Unaudited) Rmb Rmb 437,689,325 457,271,026 (102,622,490) (124,529,391) (24,072,913) (24,448,868) |
For the nine months 2005 2005 Company Group (Unaudited) (Unaudited) Rmb Rmb 437,689,325 457,271,026 (102,622,490) (124,529,391) (24,072,913) (24,448,868) |
ended 30th September 2004 2004 Company Group (Unaudited) (Unaudited) Rmb Rmb 565,911,765 583,182,366 (90,548,168) (100,927,547) (31,148,019) (31,148,019) 444,215,578 451,106,800 118,063 2,083,548 — (39,549) (32,187,205) (39,640,081) (13,515,374) (13,509,055) 398,631,062 400,001,663 1,814,757 — 81,480 81,480 (4,645,466) (4,645,466) 395,881,833 395,437,677 (131,030,815) (131,030,815) — 444,156 264,851,018 264,851,018 |
ended 30th September 2004 2004 Company Group (Unaudited) (Unaudited) Rmb Rmb 565,911,765 583,182,366 (90,548,168) (100,927,547) (31,148,019) (31,148,019) 444,215,578 451,106,800 118,063 2,083,548 — (39,549) (32,187,205) (39,640,081) (13,515,374) (13,509,055) 398,631,062 400,001,663 1,814,757 — 81,480 81,480 (4,645,466) (4,645,466) 395,881,833 395,437,677 (131,030,815) (131,030,815) — 444,156 264,851,018 264,851,018 |
|---|---|---|---|---|
| 310,993,922 7,490,696 — (36,028,209) (64,575,997) 217,880,412 (2,268,821) 559,943 (563,560) 215,607,974 (71,206,342) — |
308,292,767 17,273,260 (458,543) (42,576,913) (67,288,510) 215,242,061 — 559,943 (563,560) 215,238,444 (71,933,550) 1,096,738 |
444,215,578 118,063 — (32,187,205) (13,515,374) 398,631,062 1,814,757 81,480 (4,645,466) 395,881,833 (131,030,815) — |
451,106,800 2,083,548 (39,549 (39,640,081 (13,509,055 |
|
| 400,001,663 — 81,480 (4,645,466 |
||||
| 395,437,677 (131,030,815 444,156 |
||||
| 144,401,632 | 144,401,632 | 264,851,018 |
— 18 —
APPENDIX:
Third Quarterly Financial Information of Tianjin Capital Environmental Protection Company Limited
(Prepared in accordance with the PRC GAAP)
PROFIT AND LOSS ACCOUNT (UNAUDITED) (Cont’d)
| 1. Income from principal operations Less: Costs for principal operations Business tax and subcharges 2. Profits from principal operations Add: Profits from other operations Less: Operating expenses Administrative expenses Financial expenses 3. Operating profits Add/(Less):Investment gain/(loss) Add: Non-operating income Less: Non-operating expenses 4. Total profits Less: Income tax Add: Minority interests 5. Net profits |
From 1st July to 30th September 2005 2005 2004 2004 Company Group Company Group (Unaudited) (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb Rmb 176,247,325 180,814,026 242,958,669 249,344,588 (40,062,490) (45,939,391) (32,040,169) (36,533,322) (9,693,913) (9,759,868) (13,362,727) (13,362,727) 126,490,922 125,114,767 197,555,773 199,448,539 1,578,696 8,634,260 — 681,514 — (103,543) — (39,549) (12,298,209) (14,076,913) (8,014,286) (12,330,608) (45,087,997) (45,999,510) (5,616,377) (5,664,720) 70,683,412 73,569,061 183,925,110 182,095,176 2,593,179 — (355,948) — 469,943 469,943 1,480 1,480 (516,560) (516,560) (1,345,291) (1,345,291) 73,229,974 73,522,444 182,225,351 180,751,365 (22,617,342) (22,956,550) (61,512,333) (61,512,333) — 46,738 — 1,473,986 50,612,632 50,612,632 120,713,018 120,713,018 |
From 1st July to 30th September 2005 2005 2004 2004 Company Group Company Group (Unaudited) (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb Rmb 176,247,325 180,814,026 242,958,669 249,344,588 (40,062,490) (45,939,391) (32,040,169) (36,533,322) (9,693,913) (9,759,868) (13,362,727) (13,362,727) 126,490,922 125,114,767 197,555,773 199,448,539 1,578,696 8,634,260 — 681,514 — (103,543) — (39,549) (12,298,209) (14,076,913) (8,014,286) (12,330,608) (45,087,997) (45,999,510) (5,616,377) (5,664,720) 70,683,412 73,569,061 183,925,110 182,095,176 2,593,179 — (355,948) — 469,943 469,943 1,480 1,480 (516,560) (516,560) (1,345,291) (1,345,291) 73,229,974 73,522,444 182,225,351 180,751,365 (22,617,342) (22,956,550) (61,512,333) (61,512,333) — 46,738 — 1,473,986 50,612,632 50,612,632 120,713,018 120,713,018 |
From 1st July to 30th September 2005 2005 2004 2004 Company Group Company Group (Unaudited) (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb Rmb 176,247,325 180,814,026 242,958,669 249,344,588 (40,062,490) (45,939,391) (32,040,169) (36,533,322) (9,693,913) (9,759,868) (13,362,727) (13,362,727) 126,490,922 125,114,767 197,555,773 199,448,539 1,578,696 8,634,260 — 681,514 — (103,543) — (39,549) (12,298,209) (14,076,913) (8,014,286) (12,330,608) (45,087,997) (45,999,510) (5,616,377) (5,664,720) 70,683,412 73,569,061 183,925,110 182,095,176 2,593,179 — (355,948) — 469,943 469,943 1,480 1,480 (516,560) (516,560) (1,345,291) (1,345,291) 73,229,974 73,522,444 182,225,351 180,751,365 (22,617,342) (22,956,550) (61,512,333) (61,512,333) — 46,738 — 1,473,986 50,612,632 50,612,632 120,713,018 120,713,018 |
From 1st July to 30th September 2005 2005 2004 2004 Company Group Company Group (Unaudited) (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb Rmb 176,247,325 180,814,026 242,958,669 249,344,588 (40,062,490) (45,939,391) (32,040,169) (36,533,322) (9,693,913) (9,759,868) (13,362,727) (13,362,727) 126,490,922 125,114,767 197,555,773 199,448,539 1,578,696 8,634,260 — 681,514 — (103,543) — (39,549) (12,298,209) (14,076,913) (8,014,286) (12,330,608) (45,087,997) (45,999,510) (5,616,377) (5,664,720) 70,683,412 73,569,061 183,925,110 182,095,176 2,593,179 — (355,948) — 469,943 469,943 1,480 1,480 (516,560) (516,560) (1,345,291) (1,345,291) 73,229,974 73,522,444 182,225,351 180,751,365 (22,617,342) (22,956,550) (61,512,333) (61,512,333) — 46,738 — 1,473,986 50,612,632 50,612,632 120,713,018 120,713,018 |
|---|---|---|---|---|
| 126,490,922 1,578,696 — (12,298,209) (45,087,997) 70,683,412 2,593,179 469,943 (516,560) 73,229,974 (22,617,342) — |
125,114,767 8,634,260 (103,543) (14,076,913) (45,999,510) 73,569,061 — 469,943 (516,560) 73,522,444 (22,956,550) 46,738 |
197,555,773 — — (8,014,286) (5,616,377) 183,925,110 (355,948) 1,480 (1,345,291) 182,225,351 (61,512,333) — |
199,448,539 681,514 (39,549 (12,330,608 (5,664,720 |
|
| 182,095,176 — 1,480 (1,345,291 |
||||
| 180,751,365 (61,512,333 1,473,986 |
||||
| 50,612,632 | 50,612,632 | 120,713,018 |
— 19 —
APPENDIX: Third Quarterly Financial Information of Tianjin Capital Environmental Protection Company Limited
(Prepared in accordance with the PRC GAAP)
Profit Appropriation Statements
For the nine months ended 30th September 2005
| Net profits Add: Undistributed profits at beginning of the period Profits available for appropriation Less: Transfer to statutory common reserve Transfer to statutory provident fund |
For the nine months ended 30th September 2005 2005 2004 2004 Company Group Company Group (Unaudited) (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb Rmb 144,401,632 144,401,632 264,851,018 264,851,018 662,124,810 662,124,810 493,808,000 493,808,000 806,526,442 806,526,442 758,659,018 758,659,018 — — — — — — — — |
For the nine months ended 30th September 2005 2005 2004 2004 Company Group Company Group (Unaudited) (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb Rmb 144,401,632 144,401,632 264,851,018 264,851,018 662,124,810 662,124,810 493,808,000 493,808,000 806,526,442 806,526,442 758,659,018 758,659,018 — — — — — — — — |
For the nine months ended 30th September 2005 2005 2004 2004 Company Group Company Group (Unaudited) (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb Rmb 144,401,632 144,401,632 264,851,018 264,851,018 662,124,810 662,124,810 493,808,000 493,808,000 806,526,442 806,526,442 758,659,018 758,659,018 — — — — — — — — |
For the nine months ended 30th September 2005 2005 2004 2004 Company Group Company Group (Unaudited) (Unaudited) (Unaudited) (Unaudited) Rmb Rmb Rmb Rmb 144,401,632 144,401,632 264,851,018 264,851,018 662,124,810 662,124,810 493,808,000 493,808,000 806,526,442 806,526,442 758,659,018 758,659,018 — — — — — — — — |
|---|---|---|---|---|
| 806,526,442 — — |
806,526,442 — — |
758,659,018 — — |
758,659,018 — — |
|
| 806,526,442 806,526,442 758,659,018 758,659,018 (133,000,000) (133,000,000) (106,400,000) (106,400,000 |
Profits attributable to shareholders 806,526,442 806,526,442 758,659,018 758,659,018 Less: Dividend payable (133,000,000) (133,000,000) (106,400,000) (106,400,000) Undistributed profits at the end of the period 673,526,442 673,526,442 652,259,018 652,259,018
Undistributed profits at the end of the period
— 20 —
APPENDIX:
Third Quarterly Financial Information of Tianjin Capital Environmental Protection Company Limited
(Prepared in accordance with the PRC GAAP)
CASH FLOW STATEMENTS (UNAUDITED)
For the nine months ended 30th September 2005
| Items Cash flows from operating activities Cash inflows: Cash received from sales and rendering of services Other cash received relating to operating activities Sub-total of cash inflows Cash outflows: Cash paid for goods and services Cash paid to and on behalf of employees Taxes paid Other cash paid relating to operating activities Sub-total of cash outflows Net cash flows from operating activities Cash flows from investing activities Cash inflows: Cash received from restricted bank deposits Cash received from disposal of fixed assets, intangible assets and other long-term assets Other cash received relating to investing activities Sub-total of cash inflows Cash outflows: Cash paid to acquire fixed assets, intangible assets and other long-term assets Cash paid to investments Restricted bank deposits Sub-total of cash outflows Net cash flows from investing activities |
Group Company For the nine months ended 30th September (Unaudited) (Unaudited) Rmb Rmb 353,024,534 326,424,390 8,648,249 8,216,974 361,672,783 334,641,364 72,704,920 54,781,980 28,428,019 25,699,219 134,702,697 132,089,172 29,860,978 25,344,552 265,696,614 237,914,923 95,976,169 96,726,441 293,332,000 293,332,000 5,100 5,100 5,721,164 22,541,340 299,058,264 315,878,440 184,726,617 174,006,717 36,000,000 175,850,000 6,000,000 6,000,000 226,726,617 355,856,717 72,331,647 (39,978,277) |
Group Company For the nine months ended 30th September (Unaudited) (Unaudited) Rmb Rmb 353,024,534 326,424,390 8,648,249 8,216,974 361,672,783 334,641,364 72,704,920 54,781,980 28,428,019 25,699,219 134,702,697 132,089,172 29,860,978 25,344,552 265,696,614 237,914,923 95,976,169 96,726,441 293,332,000 293,332,000 5,100 5,100 5,721,164 22,541,340 299,058,264 315,878,440 184,726,617 174,006,717 36,000,000 175,850,000 6,000,000 6,000,000 226,726,617 355,856,717 72,331,647 (39,978,277) |
|---|---|---|
| 361,672,783 72,704,920 28,428,019 134,702,697 29,860,978 265,696,614 95,976,169 293,332,000 5,100 5,721,164 299,058,264 184,726,617 36,000,000 6,000,000 226,726,617 72,331,647 |
334,641,364 | |
| 54,781,980 25,699,219 132,089,172 25,344,552 |
||
| 237,914,923 | ||
| 96,726,441 | ||
| 293,332,000 5,100 22,541,340 |
||
| 315,878,440 | ||
| 174,006,717 175,850,000 6,000,000 |
||
| 355,856,717 | ||
| (39,978,277 |
— 21 —
APPENDIX:
Third Quarterly Financial Information of Tianjin Capital Environmental Protection Company Limited
(Prepared in accordance with the PRC GAAP)
CASH FLOW STATEMENTS (UNAUDITED) (Cont’d)
For the nine months ended 30th September 2005
| Items Cash flows from financing activities Cash inflows: Cash received from borrowings Cash received relating to other financing activities Sub-total of cash inflows Cash outflows: Cash payments for repayment of debts Cash payments for distribution of dividends or profits Sub-total of cash outflows Net cash flows from financing activities Net decrease in cash |
Group Company For the nine months ended 30th September (Unaudited) (Unaudited) Rmb Rmb 670,000,000 670,000,000 452,412 452,412 670,452,412 670,452,412 970,380,040 965,380,040 198,449,528 195,537,083 1,168,829,568 1,160,917,123 (498,377,156) (490,464,711) (330,069,340) (433,716,547) |
Group Company For the nine months ended 30th September (Unaudited) (Unaudited) Rmb Rmb 670,000,000 670,000,000 452,412 452,412 670,452,412 670,452,412 970,380,040 965,380,040 198,449,528 195,537,083 1,168,829,568 1,160,917,123 (498,377,156) (490,464,711) (330,069,340) (433,716,547) |
|---|---|---|
| 670,452,412 970,380,040 198,449,528 1,168,829,568 (498,377,156) |
670,452,412 | |
| 965,380,040 195,537,083 |
||
| 1,160,917,123 | ||
| (490,464,711 | ||
| (330,069,340) |
— 22 —
APPENDIX:
Third Quarterly Financial Information of Tianjin Capital Environmental Protection Company Limited
(Prepared in accordance with the PRC GAAP)
SUPPLEMENTARY INFORMATION
| (i) Reconciliation of net profits to net cash flows from operating activities Net profits Add/(Less): Minority interests Depreciation and amortisation of fixed assets Long term amortisation Decrease in amortisation Decrease in accrued expenses Loss on disposal of fixed assets Interest expense Loss on investments Increase in inventories Increase in operating receivables Increase in operating payables Net cash flows from operating activities (ii)Net decrease in cash Cash at end of the period Less: Cash at beginning of the period Net decrease in cash Ma Baiyu Company Representative Gu Qifeng Person in charge of accounting function |
Group Company For the nine months ended 30th September (Unaudited) (Unaudited) Rmb Rmb 144,401,632 144,401,632 (1,096,738) — 46,526,803 34,008,311 5,100 — 34,396 — (1,391,937) (2,707,000) 505,979 505,979 67,171,610 64,564,920 — 2,268,821 (4,742,900) (10,506) (99,008,716) (89,110,953) (56,429,060) (57,194,763) 95,976,169 96,726,441 588,597,289 402,570,857 (918,666,629) (836,287,405) (330,069,340) (433,716,547) Chen Yinxing Person in charge of accounting department |
|---|---|
Please also refer to the published version of this announcement in The Standard.
— 23 —