行情中心 沪深京A股 上证指数 板块行情 股市异动 股圈 专题 涨跌情报站 盯盘 港股 研究所 直播 股票开户 智能选股
全球指数
数据中心 资金流向 龙虎榜 融资融券 沪深港通 比价数据 研报数据 公告掘金 新股申购 大宗交易 业绩速递 科技龙头指数

东旭B:2019年第三季度报告全文(英文版)

深圳证券交易所 2019-10-31 查看全文

ST东旭B --%

Tunghsu Optoelectronic Technology Co. Ltd.The Third Quarterly Report 2019

October 2019

I. Important Notice

The Board of Directors Supervisory Committee all directors supervisors and senior executives of the Company

hereby guarantees that there are no misstatement misleading representation or important omissions in this report

and shall assume joint and several liability for the authenticity accuracy and completeness of the contents hereof.

All of the directors presented the board meeting at which this Quarterly Report was examined.

Mr. Wang Lipeng Person in charge of the Company Ms.Feng Qiuju Person in charge of accounting works

Mr.Wang Cang Chief of the accounting organ (chief of accounting ) hereby confirm the authenticity and

completeness of the financial report enclosed in this report.II. Basic information about the company

I.Main financial data and financial index

Indicate by tick mark whether the Company needs to retroactively restate any of its accounting data.√Yes □No

Reasons for retrospective restatements:

Accounting policy change

As at the end of the

reporting period

As at the end of last year

Changed (%)over

end of prev. year

Before adjustment After adjustment After adjustment

Gross assets(Yuan) 72440407897.85 72576122859.60 72576122859.60 -0.19%

Net assets attributable to the

shareholders of the listed company(Yuan)

33282397733.05 32521130925.14 32521130925.14 2.34%

Reporting period

Increase/decrease over

the same period of last

year(%)

Between beginning of

the year to the end of

the report period

Changed (%)over

end of prev. year

Operating revenue(Yuan) 4091106986.20 -33.30% 12566196209.13 -27.21%

Net profit attributable to the

shareholders of the listed company(Yuan)

290704217.37 -36.37% 1134880387.35 -13.71%

Net profit after deducting of

non-recurring gain/loss attributable

to the shareholders of listed

company(Yuan)

183931159.91 -58.26% 962026486.57 -23.16%

Net cash generated from /used in

operating activities(Yuan)

-- -- 127114559.45 124.66%

Basic earning per

share(Yuan/Share)

0.05 -37.50% 0.20 -13.04%

Diluted gains per

share(Yuan/Share)

0.05 -37.50% 0.20 -13.04%

Weighted average return on

equity(%)

0.88% -39.31% 3.45% -17.66%

The Reason of the Change of the Accounting Policy and the Correction of the Accounting Error

Items and amount of non-current gains and losses

√ Applicable □ Not applicable

In RMB

Items

Amount (Year-beginning to

the end of the report period.)

Notes

Non-current asset disposal gain/loss(including the write-off part

for which assets impairment provision is made)

147664236.12

Govemment subsidy recognized in current gain and

loss(excluding those closely related to the Company’s business

and granted under the state’s policies)

107995116.58

Gain/loss on loans obtained by entrusting others 246200.42

Other non-operating income and expenditure beside for the above

items

4745332.46

Less: Influenced amount of income tax 74860960.41

Amount of influence of minority interests(After tax) 12936024.39

Total 172853900.78 --

For the Company’s non-recurring gain/loss items as defined in the Explanatory Announcement No.1 on

information disclosure for Companies Offering their Securities to the Public -Non-recurring Gains and Losses and

its non-recurring gain/loss items as illustrated in the Explanatory Announcement No.1 on information Disclosure

for Companies offering their securities to the public-non-recurring Gains and losses which have been defined as

recurring gains and losses it is necessary to explain the reason.

□ Applicable√ Not applicable

None of Non-recurring gain /loss items recognized as recurring gain /loss/items as defined by the information

disclosure explanatory Announcement No.1- Non –recurring gain/loss in the report period.II.Total Shareholders and Shares Held by Top Ten Shareholders at the End of the Reporting Period

1. About Total Common Shareholders Total Preference Shareholders with the Voting Power Recovered

and the Shares Held by Top Ten Common Shareholders

In shares

Total number of common shareholders at the

period-end

377080( Including 360087

shareholders holding A

shares and 16993

shareholders holding B

shares)

Total preference shareholders

with the voting power

recovered at the end of the

reporting period(if any)

0

Shares held by the top 10 shareholders

Shareholder name

Properties of

shareholder

Share

proportion %

Quantity

Amount of

tradable shares

with

Conditional

held

Pledging or freezing

Status of the

shares

Quantity

Tunghsu Group Co. Ltd.

Domestic Non

-State-owned legal

person

15.97% 915064091 352006791 Pledge 799643042

Shijiazhuang Baoshi

Electronic Group Co.

Ltd.

Domestic Non

-State-owned legal

person

5.80% 332382171 Pledge 153520000

Shanghai Huimao

Enterprise Management

Co. Ltd.

Domestic Non

-State-owned legal

person

4.58% 262626262 262626262 Pledge 80000000

Beixin Ruifeng Fund-

China Merchants Bank-

Daye Trust-Daye

Trust·Profit increase 3

single fund plan

Other 1.08% 62095032

Shenzhen Taianer

Information Technology

Co. Ltd.

Domestic Non

-State-owned legal

person

1.07% 61165682 Pledge 55265682

Hong Kong Securities

Clearing Co. Ltd.

Overseas Legal

person

0.94% 53932469

Minsheng Royal Fund

Management Co. Ltd-

-Ping An Bank-Daye

Trust·Zengli 2 single

Fund Trust

Domestic Non

-State-owned legal

person

0.85% 48663412

Kunshan Development

Zone State-Owned

Investment Holding Co.Ltd.State-owned legal

person

0.73% 41838269

Tunghsu Optoelectronic

Technology Co. Ltd.-

The first ESOP

Other 0.63% 36319731

China Securities Finance

Co. Ltd.

Domestic Non

-State-owned legal

person

0.54% 30906112

Shares held by the Top 10 Shareholders of Non-restricted shares

Shareholders’ Names Number of the non-restricted shares held

Share type

Share type Quantity

Tunghsu Group Co. Ltd. 563057300

RMB

Common

shares

563057300

Shijiazhuang Baoshi Electronic Group Co.Ltd.

332382171

RMB

Common

shares

332382171

Beixin Ruifeng Fund-China Merchants Bank

-Daye Trust-Daye Trust·Profit increase 3

single fund plan

62095032

RMB

Common

shares

62095032

Shenzhen Taianer Information Technology Co.Ltd.

61165682

RMB

Common

shares

61165682

Hong Kong Securities Clearing Co. Ltd. 53932469

RMB

Common

shares

53932469

Minsheng Royal Fund Management Co. Ltd-

-Ping An Bank-Daye Trust·Zengli 2 single

Fund Trust

48663412

RMB

Common

shares

48663412

Kunshan Development Zone State-Owned

Investment Holding Co. Ltd. 41838269

RMB

Common

shares

41838269

Tunghsu Optoelectronic Technology Co. Ltd.-The first ESOP

36319731

RMB

Common

shares

36319731

China Securities Finance Co. Ltd. 30906112

RMB

Common

shares

30906112

Pingan Bank Co. Ltd.-China stock 800 trading

open index securities investment fund

24381300

RMB

Common

shares

24381300

Explanation on shareholders participating in

the margin trading business

Among the top ten shareholders Tunghsu Group and Baoshi Group have

relationship and constitute persons taking concerted action. The company does not

know whether there is relationship between other 8 shareholders or whether they

are persons taking concerted action defined in Administrative Measures Relating

to Acquisitions of Listed Companies

Participation of top 10 unconditional common

share shareholders in securities margin trading

(if any)

Not applicable

Whether top ten common shareholders or top ten common shareholders with un-restrict shares held have a

buy-back agreement dealing in reporting period.□ Yes √ No

The top ten common shareholders or top ten common shareholders with un-restrict shares held of the Company

have no buy –back agreement dealing in reporting period.

2.Total number of preferred shareholders and shareholding of top 10 preferred shareholders by the end of

the report period

□ Applicable √Not applicable

III Significant Events

I. Major changes of main accounting statement items and financial indicators in the reporting period as

well as reasons for the changes

√ Applicable □ Not applicable

No Items Ending balance Opening balance Changes Remarks on the change

1 Inventories 5183647890.84 3510786666.85 47.65%

Inventories increased by 47.65%

which’s mainly due to the stock for the

completion of the follow-up orders and

the increase in the outstanding unsettled

assets of the construction business

segment.

2

Long-term account

receivable

553235076.74 344430815.68 60.62%

The main reason is that the increase of

installment business leads to the

increase of long-term receivables.

3

Long-term account

payable

1552195921.05 2644309592.95 -41.30%

Mainly due to the decrease in the

balance of finance lease loans

No Items

Year-beginning to

the end of the report

period

Same period of last

year

Changes Remarks on the change

1 Revenue 12566196209.13 17263567779.22 -27.21%

Mainly due to that the Company

optimized the product structure and

concentrated the resources to strengthen

the quality product development.

2 Operating costs 9911799916.26 14026126902.57 -29.33%

Mainly due to corresponding changes in

business income

3 Sales expense 257054949.35 179353037.49 43.32%

Mainly due to the increased sales

promotion

4 Other income 391804098.83 155240877.89 152.38%

Mainly due to the increase in

government grant

II. The progress of significant events and influence as well as the analysis and explanation on resolving

proposal.

□ Applicable √ Not applicable

Progress in the implementation of share repurchase

□ Applicable √ Not applicable

Progress in the implementation of the reduction of the repurchased shares by means of centralized bidding

□ Applicable √ Not applicable

III. Commitments finished in implementation by the Company shareholders actual controller acquirer

directors supervisors senior executives or other related parties in the reporting period and commitments

unfinished in implementation at the end of the reporting period

□ Applicable √Not applicable

The company has no commitments completed in period and those without completed till lend of the period from

actual controller shareholders related parties purchaser and companies.IV. Investment in securities

√ Applicable □Not applicable

In RMB

Security

category

Security

code

Stock

Abbrevi

ation:

Initial

investm

ent cost

Mode of

accounti

ng

measure

ment

Book

value

balance

at the

beginni

ng of

the

reportin

g period

Changes

in fair

value of

the this

period

Cumulat

ive fair

value

changes

in

equity

Purchas

e

amount

in the

this

period

Sale

amount

in the

this

period

Gain/los

s of the

reportin

g period

Book

value

balance

at the

end of

the

reportin

g period

Account

ing

items

Source

of the

shares

Bonds 204004 GC004

30000

00.00

FVM 0.00 0.00 0.00

30000

00.00

30000

00.00

9945.6

1

0.00

Transac

tional

financia

Self

funds

Total

30000

00.00

-- 0.00 0.00 0.00

30000

00.00

30000

00.00

9945.6

1

0.00 -- --

Disclosure date for the

notice of approval by the

Board (If any)

Disclosure date for the

notice of approval by

shareholders’ Meeting (If

any)

V. Entrusted Financial Management

□ Applicable √Not applicable

There is no Entrusted Financial Management during the report period.VI. Investment in derivatives

□ Applicable √Not applicable

There is no derivative investment during the report period.VII. The registration form of acceptance of investigation communication and interview in the report

period for future reference

√ Applicable □Not applicable

Reception time Way of reception Types of visitors Basic index

May 312019 Onsite investigation Organization

Details can be found in the Record Chart of the

Investor Relation Activity disclosed on Juchao

website(www.cninfo.com.cn) on 31 May 2019.September 162019 Onsite investigation Organization

Details can be found in the Record Chart of the

Investor Relation Activity disclosed on Juchao

website(www.cninfo.com.cn) on 16 September

2019.

January 12019 --

September302019

By phone Individual Company telephone records

VIII. External guarantee get out of line

□ Applicable √Not applicable

The Company has no external guarantee get out of the line in the Period

IX. Controlling shareholder and its related parties occupying non-business capital of the listed company

□ Applicable √Not applicable

There are no controlling shareholder and its related parties occupying non-business capital of the listed company in Period

IV. Financial Statement

I. Financial statement

1. Consolidated balance sheet

Prepared by:Tunghsu Optoelectronic Technology Co. Ltd.September 302019

In RMB

Items September 302019 December 312018

Current asset:

Cash and bank balances 18316331896.27 19807094397.16

Settlement provision

Outgoing call loan

Transactional financial assets

Financial assets measured at fair

value with variations accounted into

current income account

Derivative financial assets

Notes receivable 254982458.07 499781503.17

Account receivable 11801072939.48 14352781895.39

Financing of receivables

Prepayments 6149290112.13 5215414219.51

Insurance receivable

Reinsurance receivable

Provisions of Reinsurance contracts

receivable

Other account receivable 1821457689.85 1125991020.55

Including:Interest receivable 143850518.91 56811961.67

Dividend receivable

Repurchasing of financial assets

Inventories 5183647890.84 3510786666.85

Contract assets

Assets held for sales 119355435.58 119355435.58

Non-current asset due within 1 year

Other current asset 842775602.57 809360778.49

Total of current assets 44488914024.79 45440565916.70

Non-current assets:

Loans and payment on other’s behalf

disbursed

Debt investment

Available for sale of financial assets 243158605.30

Other investment on bonds

Expired investment in possess

Long-term receivable 553235076.74 344430815.68

Long term share equity investment 2220130837.05 2174347969.22

Other equity instruments investment

Other non-current financial assets 548158605.30

Property investment 703253374.12 686993881.02

Fixed assets 9512734799.30 9634463323.77

Construction in progress 4956647559.30 5013941980.61

Production physical assets

Oil & gas assets

Use right assets

Intangible assets 1071918499.27 1146949745.14

Development expenses 40072802.72 37122235.94

Goodwill 2702403019.28 2835672586.90

Long-germ expenses to be amortized 22903926.50 21884204.82

Deferred income tax asset 529157272.82 533094627.68

Other non-current asset 5090878100.66 4463496966.82

Total of non-current assets 27951493873.06 27135556942.90

Total of assets 72440407897.85 72576122859.60

Current liabilities

Short-term loans 10129150000.00 8361106651.33

Loan from Central Bank

Borrowing funds

Transactional financial liabilities

Financial liabilities measured at fair

value with variations accounted into

current income account

Derivative financial liabilities

Notes payable 1245105499.95 1643167026.68

Account payable 7169816748.49 8632927106.20

Advance receipts 1640093367.18 1402283662.37

Contract Liabilities

Selling of repurchased financial assets

Deposit taking and interbank deposit

Entrusted trading of securities

Entrusted selling of securities

Employees’ wage payable 147644202.06 238146977.17

Tax payable 374808968.47 817173127.12

Other account payable 2627744791.21 2089603676.60

Including:Interest payable 283661586.73 117554951.58

Dividend payable 89544942.34

Fees and commissions payable

Reinsurance fee payable

Liabilities held for sales

Non-current liability due within 1 year 3238184894.19 3697392864.91

Other current liability 473494228.58 315193128.73

Total of current liability 27046042700.13 27196994221.11

Non-current liabilities:

Reserve fund for insurance contracts

Long-term loan 2953742673.95 2741589600.00

Bond payable 5283889315.84 5630818825.32

Including:preferred stock

Sustainable debt

Lease liability

Long-term payable 1552195921.05 2644309592.95

Long-term remuneration payable to

staff

Expected liabilities 92169224.93 99765750.04

Deferred income 670373925.18 676146399.31

Deferred income tax liability 53646602.58 55192983.97

Other non-current liabilities 508000000.00 108000000.00

Total non-current liabilities 11114017663.53 11955823151.59

Total of liability 38160060363.66 39152817372.70

Owners’ equity

Share capital 5730250118.00 5730250118.00

Other equity instruments

Including:preferred stock

Sustainable debt

Capital reserves 21812136465.66 21786233393.78

Less:Shares in stock 4422320.00 4422320.00

Other comprehensive income -29175.80 -29175.80

Special reserve 14215188.29 12614331.35

Surplus reserves 245507019.95 245507019.95

Common risk provision

Retained profit 5484740436.95 4750977557.86

Total of owner’s equity belong to the

parent company

33282397733.05 32521130925.14

Minority shareholders’ equity 997949801.14 902174561.76

Total of owners’ equity 34280347534.19 33423305486.90

Total of liabilities and owners’ equity 72440407897.85 72576122859.60

Legal representative :Wang Lipeng

Person-in-charge of the accounting work:Feng Qiuju

Person-in -charge of the accounting organ:Wang Cang

2. Balance sheet of Parent Company

In RMB

Items September 302019 December 312018

Current asset:

Cash and bank balances 4680260358.50 9732302654.23

Transactional financial assets

Financial assets measured at fair

value with variations accounted into

current income account

Derivative financial assets

Notes receivable 50000.00

Account receivable 238937474.76 176563926.23

Financing of receivables

Prepayments 2778960.71 2008364.11

Other account receivable 11570854039.27 6281675319.27

Including:Interest receivable 46967564.49 7521489.86

Dividend receivable 500000000.00 500000000.00

Inventories 187539316.81 269759580.95

Contract assets

Assets held for sales

Non-current asset due within 1 year

Other current asset 148973.38 148973.38

Total of current assets 16680519123.43 16462508818.17

Non-current assets:

Debt investment

Available for sale of financial assets 129500056.00

Other investment on bonds

Expired investment in possess

Long-term receivable

Long term share equity investment 28389525568.72 26504735200.89

Other equity instruments investment

Other non-current financial assets 429500056.00

Property investment

Fixed assets 149336842.79 160867244.63

Construction in progress

Production physical assets

Oil & gas assets

Use right assets

Intangible assets 9078606.77 9339387.26

Development expenses

Goodwill

Long-germ expenses to be amortized

Deferred income tax asset 102498508.59 119964967.85

Other non-current asset

Total of non-current assets 29079939582.87 26924406856.63

Total of assets 45760458706.30 43386915674.80

Current liabilities

Short-term loans 6529000000.00 4278000000.00

Transactional financial liabilities

Financial liabilities measured at fair

value with variations accounted into

current income account

Derivative financial liabilities

Notes payable

Account payable 7214450.15 11500796.58

Advance receipts 842498.78 1991498.78

Contract Liabilities

Employees’ wage payable 4481371.86 4484401.86

Tax payable 13821959.07 17959833.09

Other account payable 4582303283.17 3656725253.66

Including:Interest payable 263454751.86 97197464.99

Dividend payable 89544942.34

Liabilities held for sales

Non-current liability due within 1 year 1473257632.58 1533383333.28

Other current liability

Total of current liability 12610921195.61 9504045117.25

Non-current liabilities:

Long-term loan 496000000.00

Bond payable 4683889315.84 5630818825.32

Including:preferred stock

Sustainable debt

Lease liability

Long-term payable

Long-term remuneration payable to

staff

Expected liabilities

Deferred income

Deferred income tax liability

Other non-current liabilities

Total non-current liabilities 5179889315.84 5630818825.32

Total of liability 17790810511.45 15134863942.57

Owners’ equity

Share capital 5730250118.00 5730250118.00

Other equity instruments

Including:preferred stock

Sustainable debt

Capital reserves 21832453907.50 21832453907.50

Less:Shares in stock 4422320.00 4422320.00

Other comprehensive income

Special reserve

Surplus reserves 226517795.62 226517795.62

Retained profit 184848693.73 467252231.11

Total of owners’ equity 27969648194.85 28252051732.23

Total of liabilities and owners’ equity 45760458706.30 43386915674.80

3.Consolidated Income statement of the Report period

In RMB

Items Amount in this period Amount in last period

I. Turnover 4091106986.20 6133715988.34

Including :Operating income 4091106986.20 6133715988.34

Interest income

Insurance fee earned

Fee and commission received

II. Total operating costs 3960264425.02 5609792675.17

Including :Operating costs 3339906699.32 5036411172.85

Interest expense

Fee and commission paid

Insurance discharge payment

Net claim amount paid

Appropriation of deposit for duty net

Insurance policy dividend paid

Reinsurance expenses

Business tax and surcharge 13484690.14 23906807.14

Sales expense 101242232.81 85460345.07

Administrative expense 129084674.37 148717384.56

R & D expense 152203114.68 167589371.79

Financial expenses 224343013.70 147707593.76

Including:Interest expense 309177328.11 260361572.27

Interest income 90045140.54 116750430.74

Add:Other income 169152359.66 46878821.37

Investment gain(“-”for loss) 137097767.53 17356371.68

Including: investment gains from

affiliates

-1055027.96 16524039.25

Financial assets measured at amortized

cost cease to be recognized as income

Gains from currency exchange

Net exposure hedging income

Changing income of fair value

Credit impairment loss -4068499.41

Impairment loss of assets 1400471.00 653072.76

Assets disposal income -2073076.28 -814481.33

III. Operating profit(“-”for loss) 432351583.68 587997097.65

Add :Non-operating income 1881466.41 8221514.11

Less: Non-operating expenses 2259372.16 1196410.58

IV. Total profit(“-”for loss) 431973677.93 595022201.18

Less:Income tax expenses 127395305.35 133529216.17

V. Net profit 304578372.58 461492985.01

(I) Classification by business

continuity

1.Net continuing operating profit 304578372.58 461492985.01

2.Termination of operating net profit

(II) Classification by ownership

1.Net profit attributable to the owners of

parent company

290704217.37 456861464.93

2.Minority shareholders’ equity 13874155.21 4631520.08

VI. Net after-tax of other comprehensive

income

-9338.97

Net of profit of other comprehensive inco

me attributable to owners of the parent co

mpany.

-2996.12

(I)Other comprehensive income items

that will not be reclassified into

gains/losses in the subsequent accounting

period

1.Re-measurement of defined benefit pla

ns of changes in net debt or net assets

2.Other comprehensive income under the

equity method investee can not be reclass

ified into profit or loss.

3. Changes in the fair value of

investments in other equity instruments

4. Changes in the fair value of the

company’s credit risks

5.Other(II)

Other comprehensive income that will be

reclassified into profit or loss.

-2996.12

1.Other comprehensive income under the

equity method investee can be reclassifie

d into profit or loss.

2. Changes in the fair value of

investments in other debt obligations

3.Gains and losses from changes in fair v

alue available for sale financial assets

4. Other comprehensive income arising

from the reclassification of financial

assets

5.Held-to-maturity investments reclassifi

ed to gains and losses of available for sal

e financial assets

6. Allowance for credit impairments in

investments in other debt obligations

7. Reserve for cash flow hedges

8.

Translation differences in currency financ

ial statements

-2996.12

9.Other

Net of profit of other comprehensive inco

me attributable to Minority shareholders’

equity

-6342.85

VII. Total comprehensive income 304578372.58 461483646.04

Total comprehensive income attributable

to the owner of the parent company

290704217.37 456858468.81

Total comprehensive income

attributable minority shareholders

13874155.21 4625177.23

VIII. Earnings per share

(I)Basic earnings per share 0.05 0.08

(II)Diluted earnings per share 0.05 0.08

The current business combination under common control the net profits of the combined party before achieved ne

t profit of RMB 0.00 last period the combined party realized RMB-9555668.76.Legal representative :Wang Lipeng

Person-in-charge of the accounting work:Feng Qiuju

Person-in -charge of the accounting organ:Wang Cang

4.Income statement of the Parent Company of the Report period

In RMB

Items Amount in this period Amount in last period

I. Revenue 1135035.03 3256300.61

Including :Operating costs 876819.06 2218588.34

Business tax and surcharge 990268.44 915072.46

Sales expense 18769.00

Administrative expense 4234809.43 8823593.81

R & D expense 774668.87

Financial expenses 105138400.02 103671007.85

Including:Interest expenses 207064079.10 132725693.85

Interest income 102879825.66 30455946.93

Add:Other income

Investment gain(“-”for loss) 381599672.04 16524776.06

Including: investment gains from

affiliates

-1055027.96 16524776.06

Financial assets measured at

amortized cost cease to be recognized

as income

Net exposure hedging income

Changing income of fair value

Credit impairment loss

Impairment loss of assets -52500.00

Assets disposal income

II. Operating profit(“-”for loss) 270719741.25 -95813454.79

Add :Non-operating income 1570.00 973.04

Less:Non -operating expenses 5341.10 209000.00

III. Total profit(“-”for loss) 270715970.15 -96021481.75

Less:Income tax expenses 40765649.72

IV. Net profit 229950320.43 -96021481.75

1.Net continuing operating profit 229950320.43 -96021481.75

2.Termination of operating net profit

V. Net after-tax of other comprehensive

income

(I)Other comprehensive income items

that will not be reclassified into

gains/losses in the subsequent

accounting period

1.Re-measurement of defined benefit pl

ans of changes in net debt or net assets

2.Other comprehensive income under th

e equity method investee can not be recl

assified into profit or loss.

3. Changes in the fair value of

investments in other equity instruments

4. Changes in the fair value of the

company’s credit risks

5.Other(II)

Other comprehensive income that will b

e reclassified into profit or loss.

1.Other comprehensive income under th

e equity method investee can be reclassi

fied into profit or loss.

2. Changes in the fair value of

investments in other debt obligations

3.

Gains and losses from changes in fair v

alue available for sale financial assets

4. Other comprehensive income

arising from the reclassification of

financial assets

5.Held-to-maturity investments reclassif

ied to gains and losses of available for s

ale financial assets

6. Allowance for credit impairments

in investments in other debt obligations

7. Reserve for cash flow hedges

8.

Translation differences in currency fina

ncial statements

9.Other

VI. Total comprehensive income 229950320.43 -96021481.75

VII. Earnings per share

(I)Basic earnings per share

(II)Diluted earnings per share

5. Consolidated Income statement between the beginning of the year and end of the report period

In RMB

Items Amount in this period Amount in last period

I. Turnover 12566196209.13 17263567779.22

Including:Operating income 12566196209.13 17263567779.22

Interest income

Insurance fee earned

Commission charge and commission

income

II. Total operating costs 11606233115.90 15696976204.44

Including :Operating costs 9911799916.26 14026126902.57

Interest expense

Fee and commission paid

Insurance discharge payment

Net claim amount paid

Appropriation of deposit for dutynet

Insurance policy dividend paid

Reinsurance expenses

Business tax and surcharge 60211803.78 210002927.84

Sales expense 257054949.35 179353037.49

Administrative expense 411202698.94 412996869.13

R & D expense 373530637.91 325561757.35

Financial expenses 592433109.66 542934710.06

Including:Interest expense 897744842.39 856102489.72

Interest income 319022171.63 314912662.98

Add:Other income 391804098.83 155240877.89

Investment gain(“-”for loss) 159148105.57 41062889.87

Including: investment gains from

affiliates

16382867.83 28360663.73

Financial assets measured at amortized

cost cease to be recognized as income

Gains from currency exchange

Net exposure hedging income

Changing income of fair value

Credit impairment loss -13735862.13

Impairment loss of assets -353137.15 -405516.55

Assets disposal income -2073076.28 -1479307.78

III. Operating profit(“-”for loss) 1494753222.07 1761010518.21

Add :Non-operating income 9801394.59 14167411.04

Less: Non-operating expense 4574800.13 3964222.59

IV. Total profit(“-”for loss) 1499979816.53 1771213706.66

Less:Income tax expenses 314304023.20 415659992.41

V. Net profit 1185675793.33 1355553714.25

(I) Classification by business

continuity

1.Net continuing operating profit 1185675793.33 1355553714.25

2.Termination of operating net profit

(II) Classification by ownership

1.Net profit attributable to the owners of

parent company

1134880387.35 1315157554.01

2.Minority shareholders’ equity 50795405.98 40396160.24

VI. Net after-tax of other comprehensive

income

4756.26

Net of profit of other comprehensive inco

me attributable to owners of the parent co

mpany.

4756.26

(I)Other comprehensive income items

that will not be reclassified into

gains/losses in the subsequent accounting

period

1.Re-measurement of defined benefit pla

ns of changes in net debt or net assets

2.Other comprehensive income under the

equity method investee can not be reclass

ified into profit or loss.

3. Changes in the fair value of

investments in other equity instruments

4. Changes in the fair value of the

company’s credit risks

5.Other(II)

Other comprehensive income that will be

reclassified into profit or loss.

4756.26

1.Other comprehensive income under the

equity method investee can be reclassifie

d into profit or loss.

2. Changes in the fair value of

investments in other debt obligations

3.Gains and losses from changes in fair v

alue available for sale financial assets

4. Other comprehensive income arising

from the reclassification of financial

assets

5.Held-to-maturity investments reclassifi

ed to gains and losses of available for sal

e financial assets

6. Allowance for credit impairments in

investments in other debt obligations

7. Reserve for cash flow hedges

8.

Translation differences in currency financ

ial statements

4756.26

9.Other

Net of profit of other comprehensive inco

me attributable to Minority shareholders’

equity

VII. Total comprehensive income 1185675793.33 1355558470.51

Total comprehensive income attributable

to the owner of the parent company

1134880387.35 1315162310.27

Total comprehensive income

attributable minority shareholders

50795405.98 40396160.24

VIII. Earnings per share

(I)Basic earnings per share 0.20 0.23

(II)Diluted earnings per share 0.20 0.23

The current business combination under common control the net profits of the combined party before achieved ne

t profit of RMB 0.00 last period the combined party realized RMB-9555668.76.Legal representative :Wang Lipeng

Person-in-charge of the accounting work:Feng Qiuju

Person-in -charge of the accounting organ:Wang Cang

6.Income Statement of the Parent Between the Beginning of the Year and End of the Report Period

In RMB

Items Amount in this period Amount in last period

I. Revenue 119463664.36 58572283.01

Including :Operating costs 105145585.10 40711128.57

Business tax and surcharge 4976905.87 3087770.21

Sales expense 18769.00

Administrative expense 20956885.00 33117331.75

R & D expense 2472551.86

Financial expenses 249197283.14 355271284.54

Including:Interest expenses 549600702.10 486422033.10

Interest income 302394392.44 132632720.00

Add:Other income 50000.00

Investment gain(“-”for loss) 399037567.83 21656065.50

Including: investment gains from

affiliates

16382867.83 28360663.73

Financial assets measured at

amortized cost cease to be recognized

as income

Net exposure hedging income

Changing income of fair value

Credit impairment loss 3579.22

Impairment loss of assets 241.00 7848812.69

Assets disposal income

II. Operating profit(“-”for loss) 135805841.44 -359826748.25

Add :Non-operating income 379929.80 1644.45

Less:Non -operating expenses 5341.10 209000.15

III. Total profit(“-”for loss) 136180430.14 -360034103.95

Less:Income tax expenses 17466459.26 -1269693.27

IV. Net profit 118713970.88 -358764410.68

1.Net continuing operating profit 118713970.88 -358764410.68

2.Termination of operating net profit

V. Net after-tax of other comprehensive

income

(I)Other comprehensive income items

that will not be reclassified into

gains/losses in the subsequent

accounting period

1.Re-measurement of defined benefit pl

ans of changes in net debt or net assets

2.Other comprehensive income under th

e equity method investee can not be recl

assified into profit or loss.

3. Changes in the fair value of

investments in other equity instruments

4. Changes in the fair value of the

company’s credit risks

5.Other(II)

Other comprehensive income that will b

e reclassified into profit or loss.

1.Other comprehensive income under th

e equity method investee can be reclassi

fied into profit or loss.

2. Changes in the fair value of

investments in other debt obligations

3.

Gains and losses from changes in fair v

alue available for sale financial assets

4. Other comprehensive income

arising from the reclassification of

financial assets

5.Held-to-maturity investments reclassif

ied to gains and losses of available for s

ale financial assets

6. Allowance for credit impairments

in investments in other debt obligations

7. Reserve for cash flow hedges

8.

Translation differences in currency fina

ncial statements

9.Other

VI. Total comprehensive income 118713970.88 -358764410.68

VII. Earnings per share

(I)Basic earnings per share

(II)Diluted earnings per share

7. Consolidated Cash Flow Statement Between the Beginning of the Year and End of the Report Period

In RMB

Items Amount in this period Amount in last period

I.Cash flows from operating activities

Cash received from sales of goods or

rending of services

16313795681.66 15776552566.68

Net increase of customer deposits

and capital kept for brother company

Net increase of loans from central bank

Net increase of inter-bank loans from

other financial bodies

Cash received against original insurance

contract

Net cash received from reinsurance

business

Net increase of client deposit and

investment

Cash received from interest

commission charge and commission

Net increase of inter-bank fund received

Net increase of repurchasing business

Net cash received by agent in

securities trading

Tax returned 214448224.11 535606707.13

Other cash received from business

operation

1054754750.55 1445590352.94

Sub-total of cash inflow 17582998656.32 17757749626.75

Cash paid for purchasing of

merchandise and services

14639564848.32 14640101334.51

Net increase of client trade and advance

Net increase of savings in central bank

and brother company

Cash paid for original contract claim

Net increase for Outgoing call loan

Cash paid for interest processing fee

and commission

Cash paid for policy dividend

Cash paid to staffs or paid for staffs 796831947.67 873946590.61

Taxes paid 858148458.85 718192319.59

Other cash paid for business activities 1161338842.03 2040936112.00

Sub-total of cash outflow from business

activities

17455884096.87 18273176356.71

Net cash generated from /used in

operating activities

127114559.45 -515426729.96

II. Cash flow generated by investing

Cash received from investment

retrieving

1251030000.00

Cash received as investment gains 13923452.07

Net cash retrieved from disposal of

fixed assets intangible assets and other

long-term assets

148041.02 3889040.00

Net cash received from disposal of

subsidiaries or other operational units

154823420.43 393727652.59

Other investment-related cash received 1540725801.60 329439021.36

Sub-total of cash inflow due to

investment activities

1695697263.05 1992009166.02

Cash paid for construction of fixed

assets intangible assets and other

long-term assets

1281678070.49 2899735048.66

Cash paid as investment 332390000.00 446473324.50

Net increase of loan against pledge

Net cash received from subsidiaries and

other operational units

108724611.43

Other cash paid for investment

activities

754833239.59 452439739.56

Sub-total of cash outflow due to

investment activities

2368901310.08 3907372724.15

Net cash flow generated by investment -673204047.03 -1915363558.13

III.Cash flow generated by financing

Cash received as investment 131690000.00 6399500.00

Including: Cash received as investment

from minor shareholders

125000000.00 6399500.00

Cash received as loans 6414443540.78 4419098213.33

Other financing –related cash received 2062562380.83 777589299.83

Sub-total of cash inflow from financing

activities

8608695921.61 5203087013.16

Cash to repay debts 6652951104.36 6926972109.28

Cash paid as dividend profit or

interests

1227738290.72 1171170999.61

Including: Dividend and profit paid by

subsidiaries to minor shareholders

Other cash paid for financing activities 713106691.62 704299273.76

Sub-total of cash outflow due to

financing activities

8593796086.70 8802442382.65

Net cash flow generated by financing 14899834.91 -3599355369.49

IV. Influence of exchange rate

alternation on cash and cash equivalents

-803387.02 7175415.44

V.Net increase of cash and cash

equivalents

-531993039.69 -6022970242.14

Add: balance of cash and cash

equivalents at the beginning of term

14916637291.04 25114660756.25

VI ..Balance of cash and cash

equivalents at the end of term

14384644251.35 19091690514.11

8. Cash Flow Statement of the Parent Between the Beginning of the Year and End of the Report Period

In RMB

Items Amount in this period Amount in last period

I.Cash flows from operating activities

Cash received from sales of goods or

rending of services

100044957.17 70757928.40

Tax returned 13719.30

Other cash received from business

operation

1255277193.85 444929669.15

Sub-total of cash inflow 1355322151.02 515701316.85

Cash paid for purchasing of

merchandise and services

2062657.18 34817201.76

Cash paid to staffs or paid for staffs 12823734.51 24886017.39

Taxes paid 33282120.77 33226454.45

Other cash paid for business activities 1272735223.00 219935549.94

Sub-total of cash outflow from business

activities

1320903735.46 312865223.54

Net cash generated from /used in

operating activities

34418415.56 202836093.31

II.Cash flow generated by investing

Cash received from investment

retrieving

1770000000.00

Cash received as investment gains 678923452.07

Net cash retrieved from disposal of

fixed assets intangible assets and other

long-term assets

Net cash received from disposal of

subsidiaries or other operational units

400000000.00

Other investment-related cash received

Sub-total of cash inflow due to

investment activities

400000000.00 2448923452.07

Cash paid for construction of fixed

assets intangible assets

and other long-term assets

Cash paid as investment 2162300000.00 2617565500.00

Net cash received from subsidiaries and

other operational units

Other cash paid for investment

activities

23721374168.74 20234170247.66

Sub-total of cash outflow due to

investment activities

25883674168.74 22851735747.66

Net cash flow generated by investment -25483674168.74 -20402812295.59

III. Cash flow generated by financing

Cash received as investment

Cash received as loans 3051000000.00 580000000.00

Other financing –related ash received 19504029140.15 19085073335.80

Sub-total of cash inflow from

financing activities

22555029140.15 19665073335.80

Cash to repay debts 1468383333.28 3281257300.02

Cash paid as dividend profit or

interests

688082349.42 735920735.65

Other cash paid for financing activities 1350000.00

Sub-total of cash outflow due to

financing activities

2157815682.70 4017178035.67

Net cash flow generated by financing 20397213457.45 15647895300.13

IV. Influence of exchange rate

alternation on cash and cash equivalents

V.Net increase of cash and cash

equivalents

-5052042295.73 -4552080902.15

Add: balance of cash and cash

equivalents at the beginning of term

9732302654.23 11224359236.39

VI ..Balance of cash and cash

equivalents at the end of term

4680260358.50 6672278334.24

II Adjustments to the Financial Statements

1. Adjustment of the relevant items of the financial statements at the current year beginning according to

the new standards for financial instruments the new standards for revenues and the new standards for

lease implemented commencing from year 2019

√ Applicable □ Not applicable

Consolidated balance sheet

In RMB

Items December 312018 January 12019

Amount involved in the

adjustment

Current asset:

Cash and bank balances 19807094397.16 19807094397.16

Settlement provision

Outgoing call loan

Transactional financial assets

Financial assets measured

at fair value with variations

accounted into current

income account

Derivative financial assets

Notes receivable 499781503.17 499781503.17

Account receivable 14352781895.39 14352781895.39

Financing of receivables

Prepayments 5215414219.51 5215414219.51

Insurance receivable

Reinsurance receivable

Provisions of Reinsurance

contracts receivable

Other account receivable 1125991020.55 1125991020.55

Including:Interest receivable 56811961.67 56811961.67

Dividend receivable

Repurchasing of financial

assets

Inventories 3510786666.85 3510786666.85

Contract assets

Assets held for sales 119355435.58 119355435.58

Non-current asset due within

1 year

Other current asset 809360778.49 809360778.49

Total of current assets 45440565916.70 45440565916.70

Non-current assets:

Loans and payment on

other’s behalf disbursed

Debt investment

Available for sale of financial

assets

243158605.30 -243158605.30

Other investment on bonds

Expired investment in

possess

Long-term receivable 344430815.68 344430815.68

Long term share equity

investment

2174347969.22 2174347969.22

Other equity instruments

investment

Other non-current financial

assets

243158605.30 243158605.30

Property investment 686993881.02 686993881.02

Fixed assets 9634463323.77 9634463323.77

Construction in progress 5013941980.61 5013941980.61

Production physical assets

Oil & gas assets

Use right assets

Intangible assets 1146949745.14 1146949745.14

Development expenses 37122235.94 37122235.94

Goodwill 2835672586.90 2835672586.90

Long-germ expenses to be

amortized

21884204.82 21884204.82

Deferred income tax asset 533094627.68 533094627.68

Other non-current asset 4463496966.82 4463496966.82

Total of non-current assets 27135556942.90 27135556942.90

Total of assets 72576122859.60 72576122859.60

Current liabilities

Short-term loans 8361106651.33 8361106651.33

Loan from Central Bank

Borrowing funds

Transactional financial

liabilities

Financial liabilities measured

at fair value with variations

accounted into current

income account

Derivative financial liabilities

Notes payable 1643167026.68 1643167026.68

Account payable 8632927106.20 8632927106.20

Advance receipts 1402283662.37 1402283662.37

Contract liabilities

Selling of repurchased

financial assets

Deposit taking and interbank

deposit

Entrusted trading of

securities

Entrusted selling of securities

Employees’ wage payable 238146977.17 238146977.17

Tax payable 817173127.12 817173127.12

Other account payable 2089603676.60 2089603676.60

Including:Interest payable 117554951.58 117554951.58

Dividend payable

Fees and commissions

payable

Reinsurance fee payable

Liabilities held for sales

Non-current liability due

within 1 year

3697392864.91 3697392864.91

Other current liability 315193128.73 315193128.73

Total of current liability 27196994221.11 27196994221.11

Non-current liabilities:

Reserve fund for insurance

contracts

Long-term loan 2741589600.00 2741589600.00

Bond payable 5630818825.32 5630818825.32

Including:preferred stock

Sustainable debt

Lease liability

Long-term payable 2644309592.95 2644309592.95

Long-term remuneration

payable to staff

Expected liabilities 99765750.04 99765750.04

Deferred income 676146399.31 676146399.31

Deferred income tax liability 55192983.97 55192983.97

Other non-current liabilities 108000000.00 108000000.00

Total non-current liabilities 11955823151.59 11955823151.59

Total of liability 39152817372.70 39152817372.70

Owners’ equity

Share capital 5730250118.00 5730250118.00

Other equity instruments

Including:preferred stock

Sustainable debt

Capital reserves 21786233393.78 21786233393.78

Less:Shares in stock 4422320.00 4422320.00

Other comprehensive income -29175.80 -29175.80

Special reserve 12614331.35 12614331.35

Surplus reserves 245507019.95 245507019.95

Common risk provision

Retained profit 4750977557.86 4750977557.86

Total of owner’s equity

belong to the parent company

32521130925.14 32521130925.14

Minority shareholders’ equity 902174561.76 902174561.76

Total of owners’ equity 33423305486.90 33423305486.90

Total of liabilities and

owners’ equity

72576122859.60 72576122859.60

Adjustment statement

According to the Accounting Standards for Business Enterprises No.22-Recognition and Measurement of

Financial Instruments (CK [2017] No.7) the Accounting Standards for Business Enterprises No.23-Transfer of

Financial Assets (CK [2017] No.8) the Accounting Standards for Business Enterprises No.24-Hedge Accounting

(CK [2017] No.9) Accounting Standard for Business Enterprises No.37-Presentation of Financial Instruments

(CK [2017] No.14) (hereinafter referred to as the new financial instruments standards) issued by the Ministry of

Finance in 2017 in combination with the company's business mode of managing financial assets and the

contractual cash flow characteristics of financial assets the original available-for-sale financial assets are adjusted

to be accounted for as financial assets measured at fair value with changes included in current profits and losses.Since the period is more than one year it is listed as "other non-current financial assets" in the report.Parent Company Balance Sheet

In RMB

Items December 312018 January 12019

Amount involved in the

adjustment

Current asset:

Cash and bank balances 9732302654.23 9732302654.23

Transactional financial assets

Financial assets measured

at fair value with variations

accounted into current

income account

Derivative financial assets

Notes receivable 50000.00 50000.00

Account receivable 176563926.23 176563926.23

Financing of receivables

Prepayments 2008364.11 2008364.11

Other account receivable 6281675319.27 6281675319.27

Including:Interest receivable 7521489.86 7521489.86

Dividend receivable 500000000.00 500000000.00

Inventories 269759580.95 269759580.95

Contract assets

Assets held for sales

Non-current asset due within

1 year

Other current asset 148973.38 148973.38

Total of current assets 16462508818.17 16462508818.17

Non-current assets:

Debt investment

Available for sale of financial

assets

129500056.00 -129500056.00

Other investment on bonds

Expired investment in

possess

Long-term receivable

Long term share equity

investment

26504735200.89 26504735200.89

Other equity instruments

investment

Other non-current financial

assets

129500056.00 129500056.00

Property investment

Fixed assets 160867244.63 160867244.63

Construction in progress

Production physical assets

Oil & gas assets

Use right assets

Intangible assets 9339387.26 9339387.26

Development expenses

Goodwill

Long-germ expenses to be

amortized

Deferred income tax asset 119964967.85 119964967.85

Other non-current asset

Total of non-current assets 26924406856.63 26924406856.63

Total of assets 43386915674.80 43386915674.80

Current liabilities

Short-term loans 4278000000.00 4278000000.00

Transactional financial

liabilities

Financial liabilities measured

at fair value with variations

accounted into current

income account

Derivative financial liabilities

Notes payable

Account payable 11500796.58 11500796.58

Advance receipts 1991498.78 1991498.78

Contract Liabilities

Employees’ wage payable 4484401.86 4484401.86

Tax payable 17959833.09 17959833.09

Other account payable 3656725253.66 3656725253.66

Including:Interest

payable

97197464.99 97197464.99

Dividend payable

Liabilities held for sales

Non-current liability due

within 1 year

1533383333.28 1533383333.28

Other current liability

Total of current liability 9504045117.25 9504045117.25

Non-current liabilities:

Long-term loan

Bond payable 5630818825.32 5630818825.32

Including:preferred stock

Sustainable debt

Lease liability

Long-term payable

Long-term remuneration

payable to staff

Expected liabilities

Deferred income

Deferred income tax liability

Other non-current liabilities

Total non-current liabilities 5630818825.32 5630818825.32

Total of liability 15134863942.57 15134863942.57

Owners’ equity

Share capital 5730250118.00 5730250118.00

Other equity instruments

Including:preferred stock

Sustainable debt

Capital reserves 21832453907.50 21832453907.50

Less:Shares in stock 4422320.00 4422320.00

Other comprehensive income

Special reserve

Surplus reserves 226517795.62 226517795.62

Retained profit 467252231.11 467252231.11

Total of owners’ equity 28252051732.23 28252051732.23

Total of liabilities and

owners’ equity

43386915674.80 43386915674.80

Adjustment statement

According to the Accounting Standards for Business Enterprises No.22-Recognition and Measurement of

Financial Instruments (CK [2017] No.7) the Accounting Standards for Business Enterprises No.23-Transfer of

Financial Assets (CK [2017] No.8) the Accounting Standards for Business Enterprises No.24-Hedge Accounting

(CK [2017] No.9) Accounting Standard for Business Enterprises No.37-Presentation of Financial Instruments

(CK [2017] No.14) (hereinafter referred to as the new financial instruments standards) issued by the Ministry of

Finance in 2017 in combination with the company's business mode of managing financial assets and the

contractual cash flow characteristics of financial assets the original available-for-sale financial assets are adjusted

to be accounted for as financial assets measured at fair value with changes included in current profits and losses.Since the period is more than one year it is listed as "other non-current financial assets" in the report.2. Note to the retroactive adjustment of the previous comparative data according to the new standards for

financial instruments and the new standards for lease implemented commencing from year 2019

√Applicable □Not applicable

Beginning January 1 2019 the company began to implement the new financial instrument guidelines This

accounting policy change does not involve retrospective adjustments in previous years and does not affect the

Company's 2018 annual financial indicators.

III. Auditor’ report

Is the Third Quarterly Report be audited?

□ Yes √No

The Third Quarterly report is not audited.Tunghsu Optoelectronic Technology Co. Ltd.

Board Chairman: Wang Lipeng

Issue day approved by the Board of Directors:October 302019

免责声明:用户发布的内容仅代表其个人观点,与九方智投无关,不作为投资建议,据此操作风险自担。请勿相信任何免费荐股、代客理财等内容,请勿添加发布内容用户的任何联系方式,谨防上当受骗。

相关股票

相关板块

  • 板块名称
  • 最新价
  • 涨跌幅

相关资讯

扫码下载

九方智投app

扫码关注

九方智投公众号

头条热搜

涨幅排行榜

  • 上证A股
  • 深证A股
  • 科创板
  • 排名
  • 股票名称
  • 最新价
  • 涨跌幅
  • 股圈