AI assistant
RoboSense Technology Co., Ltd — Interim / Quarterly Report 2017
Apr 28, 2017
50628_rns_2017-04-28_7203086f-2507-45ea-9947-9e8537922acf.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 [373 x 149] intentionally omitted <==
*
FIRST QUARTERLY REPORT 2017
I. IMPORTANT NOTICE
-
1.1 The board of directors (the “Board”), the supervisory committee, the directors (the “Directors”), supervisors and senior management members of the Company warrant that the information contained in this quarterly report is true, accurate, and complete without any false and misleading statements or material omissions, and severally and jointly accept legal responsibility for the above.
-
1.2 All Directors attended the Board meeting to consider this quarterly report of the Company.
-
1.3 Zhang Chong, Person-in-charge of the Company, Ma Yan, Person-in-charge of accounting, and Chen Jing, Person-in-charge of accounting institution(head of accounting department), warrant that the financial statements in this quarterly report are true, accurate and complete.
-
1.4 This first quarterly report of the Company is unaudited.
* For identification purposes only
– 1 –
II. BASIC INFORMATION OF THE COMPANY
2.1 Major Financial Data
Unit: yuan Currency: RMB
| Increase/decrease | |||
|---|---|---|---|
| at the end of | |||
| the reporting | |||
| period as | |||
| At the end of | At the end of | compared with | |
| the reporting | the previous | the end of | |
| period | year | the previous year | |
| (%) | |||
| Total assets | 1,244,573,294.80 | 1,356,917,020.31 | -8.28 |
| Net assets attributable to shareholders of | |||
| the Company | 524,427,714.44 | 523,269,416.96 | 0.22 |
| From beginning of | |||
| From beginning | the previous year | ||
| of the year | to the end of | ||
| to the end of | the reporting | ||
| the reporting | period of the | Year-on-year | |
| period | previous year | increase/decrease | |
| (%) | |||
| Net cash flows from operating activities | –29,306,072.80 | –59,887,499.84 | N/A |
| From beginning of | |||
| From beginning | the previous year | ||
| of the year | to the end of | ||
| to the end of | the reporting | ||
| the reporting | period of the | Year-on-year | |
| period | previous year | increase/decrease | |
| (%) | |||
| Operating income | 76,356,597.31 | 69,231,357.10 | 10.29 |
| Net profit attributable to shareholders of the Company | 1,158,297.48 | 437,051.69 | 165.03 |
| Net profit attributable to shareholders of the Company | |||
| after deducting extraordinary profit or loss | –1,508,949.54 | –2,004,867.37 | N/A |
| Weighted average return on net assets_(%)_ | Increased by 0.12 | ||
| 0.22 | 0.10 | percentage points | |
| Basic earnings per share_(RMB/share)_ | 0.0022 | 0.0008 | 175.00 |
| Diluted earnings per share_(RMB/share)_ | 0.0022 | 0.0008 | 175.00 |
– 2 –
Extraordinary Items and Amounts
Unit:yuan Currency: RMB
| Items Government grants credited to current profit or loss (except for those which are closely related to the Company’s ordinary business, in accordance with national policies and continuously received in certain standard amounts and quantities) Profit or loss from debt restructuring Entrusted fee income obtained from entrusted operation Other non-operating income and expenses excluding the aforesaid items Effect of income tax Total |
Amount for the reporting period Explanation 1,633,064.61 1,334,671.27 -113,618.62 -186,870.24 2,667,247.02 |
|---|---|
– 3 –
2.2 Total number of shareholders, top 10 shareholders and top 10 holders of tradable shares (or holders of shares not subject to trading moratorium) at the end of the reporting period
Unit: Share
Total number of shareholders
59,981, including 59,933 holders of A Shares and 48 holders of H Shares
Shareholdings of the top 10 shareholders
| Number of | ||||||
|---|---|---|---|---|---|---|
| Number of | shares held | |||||
| shares held as | subject | Pledged or frozen | ||||
| at the end of the | Shareholding | to trading | Status of | Nature of | ||
| Name of shareholders (full name) | reporting period | percentage | moratorium | shares | Number | shareholder |
| (%) | ||||||
| HKSCC NOMINEES LIMITED | 248,670,699 | 47.21 | 0 | Unknown | Overseas | |
| legal person | ||||||
| China Luoyang Float Glass (Group) | 105,018,242 | 19.94 | 15,000,000 | Pledged | 41,000,000 | State-owned legal |
| Company Limited | person | |||||
| Bengbu Glass Industry Design Institute | 69,000,000 | 13.10 | 0 | Nil | State-owned legal | |
| person | ||||||
| First Capital Securities Co., Ltd. – Guosen | 1,066,637 | 0.20 | 0 | Unknown | Unknown | |
| Securities – Gongying Dayan Quantified | ||||||
| Private Placement Assembled Asset | ||||||
| Management Plan (第一創業證券-國信 證券-共盈大岩量化定增集合資產管理 |
||||||
| 計劃) | ||||||
| Agricultural Bank of China Limited – | 924,600 | 0.18 | 0 | Unknown | Unknown | |
| Fullgoal CSI State-owned Enterprises Reform Index Classified Fund (中國農 |
||||||
| 業銀行股份有限公司-富國中證國有企 | ||||||
| 業改革指數分級證券投資基金) | ||||||
| Liu Bibo (劉碧波) | 900,000 | 0.17 | 0 | Unknown | Domestic natural | |
| person | ||||||
| Wang Jinnan (王進南) | 808,550 | 0.15 | 0 | Unknown | Domestic natural | |
| Zhang Lixin (張立新) | 800,000 | 0.15 | 0 | Unknown | person Domestic natural |
|
| person | ||||||
| Hong Kong Securities Clearing | 693,019 | 0.13 | 0 | Unknown | Overseas legal | |
| Company Limited Pu Lulu (蒲露露) |
380,000 | 0.07 | 0 | Unknown | person Domestic natural |
|
| persona |
– 4 –
Particulars of the top 10 holders of shares not subject to trading moratorium
moratorium |
|||
|---|---|---|---|
| Number of circulating | |||
| shares not subject to | |||
| Name of shareholders (full name) | trading moratorium | Class and number of shares | |
| Class | Number | ||
| HKSCC NOMINEES LIMITED | 248,670,699 | Overseas listed | 248,670,699 |
| foreign shares | |||
| China Luoyang Float Glass (Group) Company | 90,018,242 | Ordinary shares | 90,018,242 |
| Limited | denominated in RMB | ||
| Bengbu Glass Industry Design Institute | 69,000,000 | Ordinary shares denominated in RMB |
69,000,000 |
| First Capital Securities Co., Ltd. – Guosen Securities | 1,066,637 |
Ordinary shares | 1,066,637 |
| – Gongying Dayan Quantified Private Placement | denominated in RMB | ||
| Assembled Asset Management Plan (第一創業證券-國信證券-共盈大岩量化定增 集合資產管理計劃) |
|||
| Agricultural Bank of China Limited – Fullgoal CSI | 924,600 | Ordinary shares | 924,600 |
| State-owned Enterprises Reform Index Classified Fund (中國農業銀行股份有限公司-富國中證國 有企業改革指數分級證券投資基金) Liu Bibo (劉碧波) |
900,000 | denominated in RMB Ordinary shares |
900,000 |
| denominated in RMB | |||
| Wang Jinnan (王進南) | 808,550 | Ordinary shares | 808,550 |
| denominated in RMB | |||
| Zhang Lixin (張立新) | 800,000 | Ordinary shares | 800,000 |
| denominated in RMB | |||
| Hong Kong Securities Clearing Company Limited | 693,019 | Ordinary shares | 693,019 |
| denominated in RMB | |||
| Pu Lulu (蒲露露) | 380,000 | Ordinary shares | 380,000 |
| denominated in RMB |
Explanation on connected relationship or action China Luoyang Float Glass (Group) Company Limited and Bengbu acting in concert among Glass Industry Design Institute are connected parties acting in concert the aforesaid shareholders as defined by Regulations for Disclosure of Changes in Shareholding of Listed Companies (《上市公司股東持股變動信息披露管理辦法》) among the top ten shareholders of the Company. The Company is not aware of any parties acting in concert or any connected relationship among other shareholders of circulating shares.
Explanations on preference shareholders with voting None rights restored and the number of shares held
-
Note: 1. Shares held by HKSCC NOMINEES LIMITED are held on behalf of various customers.
-
The ordinary shares dominated in Renminbi held by Hong Kong Securities Clearing Company Limited are held on behalf of overseas investors who held these shares via Northbound Trading in the Shanghai-Hong Kong Stock Connect.
– 5 –
III. SIGNIFICANT EVENTS
- 3.1 Details and reasons for material changes in the major financial statement items and financial indicators of the Company
Unit: yuan Currency: RMB
| Amount at | Amount at | |||
|---|---|---|---|---|
| the end of | the beginning | |||
| Item | the period | of the period | Changes | Explanation |
| (%) | ||||
| Bank balance and | 56,199,860.78 | 157,528,516.53 | -64.32 | Honoring of notes upon |
| cash | maturity and repayment | |||
| of loans and interests due | ||||
| in the reporting period | ||||
| Other receivables | 30,327,853.30 | 107,581,717.91 | -71.81 | Receipt of performance |
| compensation for the | ||||
| Group and transfer of | ||||
| deposit for the land to | ||||
| intangible assets in the | ||||
| reporting period | ||||
| Intangible assets | 120,442,067.15 | 62,609,172.40 | 92.37 | Increase in the land use |
| rights in the reporting | ||||
| period | ||||
| Short-term loans | 346,240,250.00 | 20,000,000.00 | 1631.20 | Increase in loans for |
| working capital in the | ||||
| reporting period | ||||
| Notes payable | 30,000,000.00 | 90,000,000.00 | -66.67 | Honoring of certain notes |
| due in the reporting | ||||
| period | ||||
| Staff remuneration | 16,656,077.14 | 25,743,969.95 | -35.30 | Payment of staff |
| payables | remuneration payables | |||
| provided in the previous | ||||
| period in the reporting | ||||
| period | ||||
| Tax payables | 9,277,749.05 | 15,381,067.45 | -39.68 | Payment of income tax and |
| VAT payable at the end | ||||
| of the previous period in | ||||
| the reporting period | ||||
| Other payables | 73,477,866.66 | 42,578,922.04 | 72.57 | Increase in advances |
| payable to related parties | ||||
| in the reporting period | ||||
| Non-current | 98,433,412.71 | 471,337,062.91 | -79.12 | Repayment of long-term |
| liabilities due | loans due in the reporting | |||
| within one year | period |
– 6 –
| Amount from | ||||
|---|---|---|---|---|
| the beginning | ||||
| of the year | Amount for | |||
| to the end of | the same | |||
| the reporting | period last | |||
| Item | period | year | Changes | Explanation |
| (%) | ||||
| Administration | 19,692,785.06 | 12,737,849.51 | 54.60 | Increased investment in |
| expenses | R&D in the reporting | |||
| period | ||||
| Finance expenses | 4,869,699.98 | 518,182.67 | 839.77 | Increase in interest- |
| bearing liabilities in the | ||||
| reporting period | ||||
| Net cash flows | -29,306,072.80 | -59,887,499.84 | N/A | Decrease in cash paid |
| from operating | for purchasing of | |||
| activities | commodities in the | |||
| reporting period | ||||
| Net cash flow | 23,219,327.88 | -90,811,969.51 | N/A | Payment of differences for |
| from investment | asset swap consideration | |||
| activities | in the same period last | |||
| year | ||||
| Net cash flow | -65,241,861.01 | 145,972,356.83 | -144.69 | Receipt of proceeds from |
| from financing | non-public issuance | |||
| activities | of shares in the same | |||
| period last year |
- 3.2 Analysis and explanation of progress and impact of significant events and their solutions
Not applicable
3.3 Undertakings not fully performed during the reporting period
Not applicable
- 3.4 The warning of projection on cumulative net profit for the period from the beginning of the year to the end of the next reporting period to be at a loss or expected to have material changes as compared to the corresponding period of prior year and its explanation
Not applicable
– 7 –
IV. APPENDIX
4.1 Financial Statements
Consolidated Balance Sheet
31 March 2017
Prepared by: Luoyang Glass Company Limited
Unit: yuan Currency: RMB Type of audit: unaudited
| Item Current assets: Bank balance and cash Notes receivable Accounts receivable Prepayments Other receivables Inventory Other current assets Total current assets Non-current assets: Long-term receivables Fixed assets Construction in progress Intangible assets Long-term deferred expenses Deferred income tax assets Total non-current assets Total assets |
Balance as at the end of the period 56,199,860.78 51,767,516.23 116,042,228.90 1,717,037.33 30,327,853.30 136,380,517.74 30,328,308.55 422,763,322.83 55,000,000.00 637,317,230.93 1,676,278.60 120,442,067.15 3,033,172.99 4,341,222.30 821,809,971.97 1,244,573,294.80 |
Balance as at the beginning of the year 157,528,516.53 45,986,571.00 101,891,329.13 1,638,352.47 107,581,717.91 132,978,500.26 34,874,034.35 582,479,021.65 55,000,000.00 648,972,313.06 62,609,172.40 3,515,290.90 4,341,222.30 774,437,998.66 1,356,917,020.31 |
|---|---|---|
– 8 –
| Balance as at | Balance as at |
|||
|---|---|---|---|---|
| the end of | the beginning of |
|||
| Item | the period | the year | ||
| Current liabilities: | ||||
| Short-term loans | 346,240,250.00 | 20,000,000.00 | ||
| Notes payable | 30,000,000.00 | 90,000,000.00 | ||
| Accounts payable | 35,845,736.33 | 46,373,902.20 | ||
| Payments received in advance | 12,710,314.66 | 14,391,654.50 | ||
| Staff remuneration payables | 16,656,077.14 | 25,743,969.95 | ||
| Taxes payable | 9,277,749.05 | 15,381,067.45 | ||
| Interests payable | 489,843.75 | 713,868.25 | ||
| Other payables | 73,477,866.66 | 42,578,922.04 | ||
| Non-current liabilities due within one year | 98,433,412.71 | 471,337,062.91 | ||
| Total current liabilities | 623,131,250.30 | 726,520,447.30 | ||
| Non-current liabilities: | ||||
| Long-term loans | 79,356,612.85 | 87,836,374.23 | ||
| Deferred income | 17,657,717.21 | 19,290,781.82 | ||
| Total non-current liabilities | 97,014,330.06 | 107,127,156.05 | ||
| Total liabilities | 720,145,580.36 | 833,647,603.35 | ||
| Owners’ equity: | ||||
| Share capital | 526,766,875.00 | 526,766,875.00 | ||
| Capital reserve | 1,473,105,039.50 | 1,473,105,039.50 | ||
| Surplus reserve | 51,365,509.04 | 51,365,509.04 | ||
| Retained earnings | -1,526,809,709.10 | -1,527,968,006.58 | ||
| Total equity attributable to the equity | ||||
| holders of the Company | 524,427,714.44 | 523,269,416.96 | ||
| Total owners’ equity | 524,427,714.44 | 523,269,416.96 | ||
| Total liabilities and owners’ | equities | 1,244,573,294.80 | 1,356,917,020.31 | |
| Person in charge of | ||||
| Legal representative: Chief accountant: |
accounting department: | |||
| Zhang Chong | Ma Yan | Chen Jing |
– 9 –
Balance Sheet of the Company 31 March 2017
Prepared by: Luoyang Glass Company Limited
Unit: yuan Currency: RMB Type of audit: unaudited
| Item Current assets: Bank balance and cash Notes receivable Accounts receivable Prepayments Other receivables Other current assets Total current assets Non-current assets: Long-term receivables Long-term equity investments Fixed assets Intangible assets Long-term deferred expenses Total non-current assets Total assets |
Balance as at the end of the period 41,187,946.43 15,617,070.26 214,982,627.75 11,266,583.45 283,054,227.89 55,000,000.00 748,986,593.99 2,783,223.99 64,849,560.28 243,000.00 871,862,378.26 1,154,916,606.15 |
Balance as at the beginning of the year 109,837,249.29 12,832,190.32 207,658,323.10 58,700.86 82,751,723.72 52,829.24 413,191,016.53 55,000,000.00 748,986,593.99 2,878,637.33 6,674,333.25 270,000.00 813,809,564.57 1,227,000,581.10 |
|---|---|---|
– 10 –
| Balance as at | Balance as at | ||||
|---|---|---|---|---|---|
| the end of | the beginning | ||||
| Item | the period | of the year | |||
| Current liabilities: | |||||
| Short-term loans | 326,240,250.00 | ||||
| Notes payable | 30,000,000.00 | 90,000,000.00 | |||
| Accounts payable | 8,185,573.47 | 15,317,580.28 | |||
| Payments received in advance | 10,240,070.40 | 11,625,410.24 | |||
| Staff remuneration payables | 5,686,205.38 | 8,015,791.49 | |||
| Taxes payable | 79,208.02 | 807,117.66 | |||
| Other payables | 309,854,477.81 | 281,486,640.75 | |||
| Non-current liabilities due | |||||
| within one year | 35,898,724.30 | 386,428,324.30 | |||
| Total current liabilities | 726,184,509.38 | 793,680,864.72 | |||
| Non-current liabilities: | |||||
| Long-term loans | 800,377.93 | 946,806.31 | |||
| Total non-current liabilities | 800,377.93 | 946,806.31 | |||
| Total liabilities | 726,984,887.31 | 794,627,671.03 | |||
| Owners’ equity: | |||||
| Share capital | 526,766,875.00 | 526,766,875.00 | |||
| Capital reserve | 1,253,391,100.15 | 1,253,391,100.15 | |||
| Surplus reserve | 51,365,509.04 | 51,365,509.04 | |||
| Retained earnings | -1,403,591,765.35 | -1,399,150,574.12 | |||
| Total owners’ equity | 427,931,718.84 | 432,372,910.07 | |||
| Total liabilities and owners’ | equities | 1,154,916,606.15 | 1,227,000,581.10 | ||
| Person in charge of | |||||
| Legal representative: | Chief accountant: accounting department: |
||||
| Zhang Chong | Ma Yan | Chen Jing |
– 11 –
Consolidated Income Statement January to March 2017
Prepared by: Luoyang Glass Company Limited*
Unit: yuan Currency: RMB Type of audit: unaudited
| Corresponding | ||||
|---|---|---|---|---|
| Reporting period | period last year | |||
| (January to | (January to | |||
| Item | March 2017) | March 2016) | ||
| I. | Total operating revenue | 76,356,597.31 | 69,231,357.10 | |
| Including: | Operating revenue | 76,356,597.31 | 69,231,357.10 | |
| II. | Total operating costs | 76,094,977.87 | 69,161,485.97 | |
| Including: | Operating costs | 48,455,244.04 | 54,063,383.87 | |
| Business taxes and surcharges | 1,360,396.77 | 75,860.04 | ||
| Selling expenses | 1,716,852.02 | 1,767,109.88 | ||
| Administration expenses | 19,692,785.06 | 12,737,849.51 | ||
| Finance expenses | 4,869,699.98 | 518,182.67 | ||
| Impairment loss on assets | -900.00 | |||
| III. | Operating | profit (loss is represented by “–”) | 261,619.44 | 69,871.13 |
| Add: | Non-operating income | 3,078,051.88 | 3,167,743.22 | |
| Including: Gain from disposal | ||||
| of non-current | ||||
| assets | 95.03 | |||
| Less: | Non-operating expenses | 223,934.62 | 23,802.57 | |
| IV. | Total profit (total loss is represented by “-”) | 3,115,736.70 | 3,213,811.78 | |
| Less: | Income tax expenses | 1,957,439.22 | 2,776,760.09 |
– 12 –
| Corresponding | |||||
|---|---|---|---|---|---|
| Reporting period | period last year | ||||
| (January to | (January to | ||||
| Item | March 2017) | March 2016) | |||
| V. | Net profit (net loss is represented | by “-”) | 1,158,297.48 | 437,051.69 | |
| Net profit attributable to the owners | of | ||||
| the Parent Company | 1,158,297.48 | 437,051.69 | |||
| VI. | Net other comprehensive income after taxes | ||||
| VII. | Total comprehensive income | 1,158,297.48 | 437,051.69 | ||
| Total comprehensive income attributable | |||||
| to owners of the Parent Company | 1,158,297.48 | 437,051.69 | |||
| VIII. | Earnings per share: | ||||
| (I) Basic earnings per share_(RMB/share)_ | 0.0022 | 0.0008 | |||
| (II) Diluted earnings per share | (RMB/share) | 0.0022 | 0.0008 | ||
| Person in | charge of | ||||
| Legal representative: | Chief accountant: | accounting department: | |||
| Zhang Chong | Ma Yan | Chen Jing |
– 13 –
Income Statement of the Company January to March 2017
Prepared by: Luoyang Glass Company Limited*
Unit: yuan Currency: RMB Type of audit: unaudited
| Corresponding | |||
|---|---|---|---|
| Reporting period | period last year | ||
| (January to | (January to | ||
| Item | March 2017) | March 2016) | |
| I. Operating revenue | 33,313,480.41 | 40,972,591.34 | |
| Less: Operating costs | 33,255,965.48 | 40,296,862.59 | |
| Business taxes and surcharges | 27,780.77 | 4,669.85 | |
| Selling expenses | 94,330.23 | 194,388.94 | |
| Administration expenses | 4,233,106.69 | 4,210,703.89 | |
| Finance expenses | 3,700,752.70 | -295,435.63 | |
| In vestment income | |||
| (losses are represented by “-”) | 2,721,375.00 | 2,751,612.50 | |
| II. Operating profit (loss is represented | by “-”) | -5,277,080.46 | -686,985.80 |
| Add: Non-operating income | 1,036,395.35 | 15,836.27 | |
| Including: Gain from disposal of | |||
| non-current assets | 95.03 | ||
| Less: Non-operating expenses | 200,506.12 | ||
| III. Total profit (total loss is represented | by “-”) | -4,441,191.23 | -671,149.53 |
| Less: Income tax expenses | 50,465.51 | ||
| IV. Net profit (net loss is represented by | “-”) | -4,441,191.23 | -721,615.04 |
| V. Net other comprehensive income after taxes | |||
| VI. Total comprehensive income | -4,441,191.23 | -721,615.04 | |
| VII. Earnings per share: | |||
| (I) Basic earnings per share_(RMB/share)_ | |||
| (II) Diluted earnings per share_(RMB/share)_ | |||
| Person in | charge of | ||
| Legal representative: Chief accountant: |
accounting department: | ||
| Zhang Chong | Ma Yan | Chen Jing |
– 14 –
Consolidated Cash Flow Statement January to March 2017
Prepared by: Luoyang Glass Company Limited*
Unit: yuan Currency: RMB Type of audit: unaudited
| Item Reporting period (January to March 2017) I. Cash flows from operating activities: Cash received from sale of goods or rendering of services 24,963,866.18 Other cash received from activities related to operation 2,982,582.53 Sub-total of cash inflow from operating activities 27,946,448.71 Cash paid for goods purchased and services rendered 15,443,021.75 Cash paid to and on behalf of employees 20,222,559.51 Tax payments 13,913,250.55 Other cash paid for activities related to operation 7,673,689.70 Sub-total of cash outflow from operating activities 57,252,521.51 Net cash flow from operating activities -29,306,072.80 II. Cash flow from investment activities: Other cash received from activities related to investment 23,783,372.88 Sub-total of cash inflow from investment activities 23,783,372.88 Cash paid for purchase and construction of fixed assets, intangible assets and other long-term assets 564,045.00 Cash paid for investment Sub-total of cash outflow from investment activities 564,045.00 Net cash flow from investment activities 23,219,327.88 |
Corresponding period last year (January to March 2016) 21,000,378.66 3,945,717.06 24,946,095.72 39,575,715.63 22,227,740.76 10,537,715.26 12,492,423.91 84,833,595.56 -59,887,499.84 82,254.20 90,729,715.31 90,811,969.51 -90,811,969.51 |
|---|---|
– 15 –
| Corresponding | ||||
|---|---|---|---|---|
| Reporting period | period last year |
|||
| (January to | (January to |
|||
| Item | March 2017) | March 2016) | ||
| III. Cash flow from financing activities: | ||||
| Cash received from investments | 209,624,984.30 | |||
| Proceeds from loans | 235,904,000.00 | |||
| Other cash received from | ||||
| financing-related activities | 216,421,616.20 | |||
| Sub-total of cash inflow from | ||||
| financing activities | 452,325,616.20 | 209,624,984.30 | ||
| Cash paid for repayment of loans | 287,215,718.68 | 30,116,909.31 | ||
| Cash paid for dividends, profit, | ||||
| or interest payments | 3,751,758.53 | 2,335,718.16 | ||
| Other cash paid for financing-related | ||||
| activities | 226,600,000.00 | 31,200,000.00 | ||
| Sub-total of cash outflow from | ||||
| financing activities | 517,567,477.21 | 63,652,627.47 | ||
| Net cash flow from financing activities | -65,241,861.01 | 145,972,356.83 | ||
| IV. Effects of changes in exchange rate | ||||
| on cash and cash equivalents | -49.82 | -33.94 | ||
| V. Net increase in cash and | ||||
| cash equivalents | -71,328,655.75 | -4,727,146.46 | ||
| Add: Opening balance of cash | ||||
| and cash equivalents | 112,528,516.53 | 42,342,860.91 | ||
| VI. Closing balance of cash | ||||
| and cash equivalents | 41,199,860.78 | 37,615,714.45 | ||
| Person in charge of | ||||
| Legal representative: Chief accountant: accounting department: |
||||
| Zhang Chong | Ma Yan | Chen Jing |
– 16 –
Cash Flow Statement of the Company January to March 2017
Prepared by: Luoyang Glass Company Limited*
Unit: yuan Currency: RMB Type of audit: unaudited
| Item Reporting period (January to March 2017) I. Cash flows from operating activities: Cash received from sale of goods or rendering of services 16,410,823.92 Tax refunds received Other cash received from activities related to operation 27,446,323.19 Sub-total of cash inflow from operating activities 43,857,147.11 Cash paid for goods purchased and services rendered 86,900.00 Cash paid to and on behalf of employees 4,602,692.60 Tax payments 3,835,366.26 Other cash paid for activities related to operation 69,741,649.69 Sub-total of cash outflow from operating activities 78,266,608.55 Net cash flow from operating activities -34,409,461.44 |
Corresponding period last year (January to March 2016) 15,474,060.53 96,868,896.30 112,342,956.83 18,052,824.96 5,641,297.59 340,374.49 149,020,043.75 173,054,540.79 -60,711,583.96 |
|---|---|
– 17 –
| Item Reporting period (January to March 2017) II. Cash flow from investment activities: Other cash received from activities related to investment 23,783,372.88 Sub-total of cash inflow from investment activities 23,783,372.88 Cash paid for purchase and construction of fixed assets, intangible assets and other long-term assets 561,545.00 Cash paid for investment Sub-total of cash outflow from investment activities 561,545.00 Net cash flow from investment activities 23,221,827.88 III. Cash flow from financing activities: Cash received from investments Proceeds from loans 235,904,000.00 Other cash received from financing- related activities 331,301,260.71 Sub-total of cash inflow from financing activities 567,205,260.71 Cash paid for repayment of loans 259,052,533.59 Cash paid for dividends, profit, or interest payments 2,134,346.60 Other cash paid for financing-related activities 333,480,000.00 Sub-total of cash outflow from financing activities 594,666,880.19 Net cash flow from financing activities -27,461,619.48 IV. Effects of changes in exchange rate on cash and cash equivalents -49.82 |
Corresponding period last year (January to March 2016) 90,729,715.31 90,729,715.31 -90,729,715.31 209,624,984.30 209,624,984.30 10,913,453.55 17,046.53 47,200,000.00 58,130,500.08 151,494,484.22 -33.94 |
|---|---|
– 18 –
| Corresponding | |||||
|---|---|---|---|---|---|
| Reporting period | period last year | ||||
| (January to | (January to | ||||
| Item | March 2017) | March 2016) | |||
| V. | Net increase in cash and | cash | |||
| equivalents | -38,649,302.86 | 53,151.01 | |||
| Add: Op ening balance of | cash and | ||||
| cash equivalents | 64,837,249.29 | 422,236.77 | |||
| VI. | Closing balance of cash and cash | ||||
| equivalents | 26,187,946.43 | 475,387.78 | |||
| Person | in charge of | ||||
| Legal representative: | Chief accountant: | accounting | department: | ||
| Zhang Chong | Ma Yan | Chen Jing |
4.2 Audit Report
Not Applicable
Company name: LUOYANG GLASS COMPANY LIMITED Legal representative: Zhang Chong* Date: 28 April 2017
As at the date of this announcement, the Board comprises four executive Directors: Mr. Zhang Chong, Mr. Ni Zhisen, Mr. Wang Guoqiang and Mr. Ma Yan; three non-executive Directors: Mr. Zhang Chengong, Mr. Xie Jun and Mr. Tang Liwei; and four independent non-executive Directors: Mr. Jin Zhanping, Mr. Liu Tianni, Mr. Ye Shuhua and Mr. He Baofeng.
* For identification purposes only
– 19 –