September
30, 2010
|
December
31, 2009
|
|||||||||||||||
Notes
|
(Unaudited)
|
|||||||||||||||
ASSETS
|
RMB
|
US$
|
RMB
|
|||||||||||||
Current
assets
|
||||||||||||||||
Cash
and cash equivalents
|
93,362 | 13,939 | 26,804 | |||||||||||||
Restricted
cash
|
8,583 | 1,281 | 12,541 | |||||||||||||
Accounts
and bills receivable, net
|
3
|
42,659 | 6,369 | 28,785 | ||||||||||||
Inventories
|
4
|
32,028 | 4,782 | 45,039 | ||||||||||||
Advance
to suppliers
|
16,191 | 2,417 | 3,956 | |||||||||||||
Prepayments
and other receivables
|
1,759 | 263 | 957 | |||||||||||||
Deferred
tax assets - current
|
2,569 | 384 | 1,198 | |||||||||||||
Total
current assets
|
197,152 | 29,435 | 119,282 | |||||||||||||
Plant,
properties and equipment, net
|
|
5
|
294,372 | 43,949 | 318,600 | |||||||||||
Construction
in progress
|
6
|
235,955 | 35,227 | 237,118 | ||||||||||||
Lease
prepayments, net
|
7
|
21,155 | 3,158 | 21,548 | ||||||||||||
Advanced
to suppliers - Long Term
|
- | - | 2,367 | |||||||||||||
Goodwill
|
10,276 | 1,534 | 10,276 | |||||||||||||
Deposit
|
8
|
16,760 | 2,502 | 21,000 | ||||||||||||
Deferred
tax assets - non current
|
1,963 | 293 | 5,318 | |||||||||||||
Total
assets
|
777,633 | 116,098 | 735,509 | |||||||||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||||||
Current
liabilities
|
||||||||||||||||
Short-term
borrowings
|
9
|
137,000 | 20,454 | 153,179 | ||||||||||||
Accounts
payables
|
22,229 | 3,319 | 25,898 | |||||||||||||
Advance
from customers
|
42,251 | 6,308 | 12,608 | |||||||||||||
Accrued
expenses and other payables
|
14,056 | 2,098 | 6,981 | |||||||||||||
215,536 | 32,179 | 198,666 | ||||||||||||||
Long-term
loan
|
9
|
35,000 | 5,225 | 25,000 | ||||||||||||
Total
liabilities
|
250,536 | 37,404 | 223,666 | |||||||||||||
Commitments
and contingencies
|
13
|
|||||||||||||||
Equity
|
||||||||||||||||
Shareholders’
equity
|
||||||||||||||||
Registered
capital(of US$0.129752 par value; 20,000,000 shares authorized; 13,062,500
issued and outstanding)
|
13,322 | 1,989 | 13,323 | |||||||||||||
Additional
paid-in capital
|
311,896 | 46,565 | 311,907 | |||||||||||||
Statutory
reserve
|
29,338 | 4,380 | 29,338 | |||||||||||||
Retained
earnings
|
171,251 | 25,567 | 156,006 | |||||||||||||
Cumulative
translation adjustment
|
1,109 | 166 | 993 | |||||||||||||
Total
shareholders’ equity
|
526,916 | 78,667 | 511,567 | |||||||||||||
Non-controlling
interest
|
182 | 27 | 276 | |||||||||||||
Total
equity
|
527,098 | 78,694 | 511,843 | |||||||||||||
Total
liabilities and equity
|
737,633 | 116,098 | 735,509 |
The
Three Months
|
The
Nine Months
|
|||||||||||||||||||||||
Period
Ended September 30,2010
|
Period
Ended September 30,2009
|
Period
Ended September 30,2010
|
Period
Ended September 30,2009
|
|||||||||||||||||||||
RMB
|
US$
|
RMB
|
RMB
|
US$
|
RMB
|
|||||||||||||||||||
Net
sales
|
129,174 | 19,285 | 89,603 | 327,948 | 48,961 | 236,691 | ||||||||||||||||||
Cost
of sales
|
(88,658 | ) | (13,236 | ) | (81,749 | ) | (254,996 | ) | (38,070 | ) | (222,490 | ) | ||||||||||||
Gross
profit
|
40,515 | 6,049 | 7,854 | 72,952 | 10,891 | 14,201 | ||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||
Selling
expenses
|
(4,389 | ) | (655 | ) | (2,868 | ) | (11,944 | ) | (1,783 | ) | (10,499 | ) | ||||||||||||
Administrative
expenses
|
(17,992 | ) | (2,686 | ) | (4,170 | ) | (38,417 | ) | (5,736 | ) | (20,241 | ) | ||||||||||||
Total
operating expenses
|
(22,381 | ) | (3,341 | ) | (7,038 | ) | (50,361 | ) | (7,519 | ) | (30,740 | ) | ||||||||||||
Operating
income/(loss)
|
18,134 | 2,707 | 816 | 22,591 | 3,373 | (16,539 | ) | |||||||||||||||||
Other
income/(expense)
|
||||||||||||||||||||||||
-
Interest income
|
42 | 6 | 5 | 214 | 32 | 148 | ||||||||||||||||||
-
Interest expense
|
(2,337 | ) | (349 | ) | (2,091 | ) | (6,624 | ) | (989 | ) | (6,210 | ) | ||||||||||||
-
Others income, net
|
(245 | ) | (37 | ) | 3,547 | (381 | ) | (57 | ) | (335 | ) | |||||||||||||
Total
other income/(expense)
|
(2,540 | ) | (379 | ) | 1,461 | (6,791 | ) | (1,014 | ) | (6,398 | ) | |||||||||||||
Income
before income tax benefit/(expense)
|
15,594 | 2,328 | 2,277 | 15,800 | 2,359 | (22,937 | ) | |||||||||||||||||
Income
tax benefit/(expense)
|
(578 | ) | (86 | ) | (264 | ) | (555 | ) | (83 | ) | 3,440 | |||||||||||||
Net
Income/(loss)
|
(15,017) | (2,242 | ) | 2,013 | 15,245 | 2,276 | (19,497 | ) | ||||||||||||||||
Net
income/(loss) attributable to noncontrolling interests
|
(26 | ) | (4 | ) | (5 | ) | (95 | ) | (14 | ) | (5 | ) | ||||||||||||
Net
income/(loss) attributable to the Company
|
15,043 | 2,246 | 2,018 | 15,340 | 2,290 | (19,492 | ) | |||||||||||||||||
Other
comprehensive income
|
||||||||||||||||||||||||
-
Foreign currency translation adjustments
|
132 | 19 | 2 | 116 | 17 | 614 | ||||||||||||||||||
Comprehensive
income
|
15,174 | 2,265 | 2,020 | 15,456 | 2,307 | (18,878 | ) | |||||||||||||||||
Earnings
per share, basic and diluted
|
1.15 | 0.17 | 0.15 | 1.17 | 0.18 | (1.49 | ) | |||||||||||||||||
Weighted
average number ordinary shares, Basic and diluted
|
13,062,500 | 13,062,500 | 13,062,500 | 13,062,500 | 13,062,500 | 13,062,500 |
Period
Ended September 30, 2010
|
Period
Ended September 30, 2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Cash
flow from operating activities
|
||||||||||||
Net
income
|
15,245 | 2,276 | (19,492 | ) | ||||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||
(used
in)/provided by operating activities
|
||||||||||||
-
Depreciation of property, plant and equipment
|
26,763 | 3,996 | 25,732 | |||||||||
-
Amortization of intangible assets
|
340 | 51 | 340 | |||||||||
-
Deferred income taxes
|
1,942 | 290 | - | |||||||||
-
Bad debt expense/(recovery)
|
9,138 | 1,364 | 3,767 | |||||||||
-
Accounts receivable
|
(15,138 | ) | (2,260 | ) | 11,751 | |||||||
-
Inventories
|
13,011 | 1,942 | (9,922 | ) | ||||||||
-
Advance to suppliers
|
(16,236 | ) | (2,424 | ) | (1,070 | ) | ||||||
-
Prepaid expenses and other current assets
|
(487 | ) | (73 | ) | (6,437 | ) | ||||||
-
Accounts payable
|
(3,656 | ) | (546 | ) | 5,707 | |||||||
-
Accrued expenses and other payables
|
7,235 | 1,080 | (1,352 | ) | ||||||||
-
Advance from customers
|
29,643 | 4,426 | 7,791 | |||||||||
-
Tax payable
|
(38 | ) | (6 | ) | (6,101 | ) | ||||||
Net
cash provided by operating activities
|
67,762 | 10,117 | 10,716 | |||||||||
Cash
flow from investing activities
|
||||||||||||
Purchases
of property, plant and equipment
|
(2,482 | ) | (371 | ) | (93,092 | ) | ||||||
Restricted
cash related to trade finance
|
3,952 | 590 | (400 | ) | ||||||||
Advanced
to suppliers - non current
|
2,367 | 353 | - | |||||||||
Addition
to construction in progress
|
1,163 | 174 | 83,469 | |||||||||
Net
cash provided by (used in) investing activities
|
5,000 | 746 | (10,023 | ) | ||||||||
Cash
flow from financing activities
|
||||||||||||
Principal
payments of short-term bank loans
|
(16,179 | ) | (2,415 | ) | (11,585 | ) | ||||||
Proceeds
from short-term bank loans
|
10,000 | 1,493 | 10,000 | |||||||||
Net
cash (used in) financing activities
|
(6,179 | ) | (923 | ) | (1,585 | ) | ||||||
Effect
of foreign exchange rate changes
|
(26 | ) | 72 | 892 | ||||||||
Net
increase (decrease) in cash and cash equivalent
|
66,557 | 10,013 | (1 | ) | ||||||||
Cash
and cash equivalent
|
||||||||||||
At
beginning of period
|
26,804 | 3,926 | 15,823 | |||||||||
At
end of period
|
93,362 | 13,939 | 15,822 | |||||||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||||||
Interest
paid
|
6,624 | 989 | 5,991 | |||||||||
Income
tax paid
|
3,966 | 592 | - |
Years
|
||||
Buildings
and improvements
|
25
- 30
|
|||
Plant
and equipment
|
10
- 15
|
|||
Computer
equipment
|
5
|
|||
Furniture
and fixtures
|
5
|
|||
Motor
vehicles
|
5
|
September
30, 2010
(Unaudited)
|
December
31, 2009
(Audited)
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Accounts
receivable
|
16,924 | 2,527 | 22,289 | |||||||||
Less:
Allowance for doubtful accounts
|
(3,512 | ) | (524 | ) | (2,259 | ) | ||||||
13,412 | 2,002 | 20,030 | ||||||||||
Bills
receivable
|
29,248 | 4,367 | 8,755 | |||||||||
42,659 | 6,369 | 28,785 |
September 30, 2010
(Unaudited)
|
December 31, 2009
(Audited)
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Raw
materials
|
21,389 | 3,194 | 28,756 | |||||||||
Work-in-progress
|
1,668 | 249 | 2,274 | |||||||||
Finished
goods
|
12,381 | 1,848 | 17,617 | |||||||||
Consumables
and spare parts
|
832 | 124 | 633 | |||||||||
Inventory—impairment
|
(4,242 | ) | (633 | ) | (4,242 | ) | ||||||
32,028 | 4,782 | 45,039 |
September
30, 2010
(Unaudited)
|
December
31, 2009
(Audited)
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Buildings
|
44,171 | 6,594 | 43,273 | |||||||||
Plant
and equipment
|
418,007 | 62,407 | 416,143 | |||||||||
Computer
equipment
|
1,680 | 251 | 1,421 | |||||||||
Furniture
and fixtures
|
6,020 | 899 | 5,929 | |||||||||
Motor
vehicles
|
1,979 | 295 | 1,739 | |||||||||
471,856 | 70,446 | 468,505 | ||||||||||
Less:
accumulated depreciation
|
(177,484 | ) | (26,497 | ) | (149,905 | ) | ||||||
294,372 | 43,949 | 318,600 |
RMB
|
US$
|
|||||||
1
year after
|
454 | 68 | ||||||
2
year after
|
454 | 68 | ||||||
3
year after
|
454 | 68 | ||||||
4
year after
|
454 | 68 | ||||||
5
year after
|
454 | 68 |
Lender
|
Interest
rate
per
annum
|
September 30, 2010
(Unaudited)
|
December 31, 2009
(Audited)
|
|||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||
SHORT-TERM
LOANS
|
||||||||||||||||
Bank
of Communications Co., Ltd.
|
||||||||||||||||
-
June 9, 2009 to June 8, 2010
|
5.84 | % | - | - | 70,000 | |||||||||||
-
June 9, 2009 to June 8, 2010
|
5.84 | % | - | - | 70,000 | |||||||||||
-
June 8, 2010 to June 7, 2011
|
5.84 | % | 67,000 | 10,003 | - | |||||||||||
-
June 7, 2010 to June 6, 2011
|
5.84 | % | 70,000 | 10,451 | - | |||||||||||
Bank
of Weifang
|
||||||||||||||||
-
January 13, 2009 to January 12, 2010
|
0.00 | % | - | - | 10,000 | |||||||||||
Bank
of China
|
||||||||||||||||
-
March 13, 2008 to March 13, 2009
|
5.45 | % | - | - | (80 | ) | ||||||||||
-
June 4, 2009 to June 4, 2010
|
1.38 | % | - | - | 3,259 | |||||||||||
LONG-TERM
LOANS
|
||||||||||||||||
Bank
of Weifang
|
||||||||||||||||
-
December 2, 2008 to December 2, 2011
|
0.00 | % | 5,000 | 746 | 5,000 | |||||||||||
-
January 16, 2009 to January 12, 2012
|
0.00 | % | 10,000 | 1,493 | 10,000 | |||||||||||
-
January 13, 2010 to January 12, 2012
|
0.00 | % | 10,000 | 1,493 | - | |||||||||||
Weifang
Dongfang State-owned Assets Management Co., Ltd.
|
||||||||||||||||
-
October 19, 2009 to October 18, 2017
|
5.35 | % | 10,000 | 1,493 | 10,000 | |||||||||||
172,000 | 25,679 | 178,179 |
|
RMB
|
US$
|
||||||
1
year after
|
5,000 | 746 | ||||||
2
years after
|
20,000 | 2986 | ||||||
3 years after | — | — | ||||||
4 years after | — | — | ||||||
5
years after
|
10,000 | 1,493 |
September 30, 2010
|
September 30, 2009
|
|||||||||||
(RMB)
|
(US$)
|
(RMB)
|
||||||||||
Cayman
Islands Current Income Tax Expense (Benefit)
|
- | - | - | |||||||||
PRC
Current Income Expense (Benefit)
|
(2,539 | ) | (379 | ) | - | |||||||
Deferred
Tax Expense (Benefit)
|
(1,984 | ) | (296 | ) | 3,440 | |||||||
Total
Provision for Income Tax
|
(555 | ) | (83 | ) | 3,440 |
September
30, 2010
|
September
30, 2009
|
|||||||
Tax
expense (credit) – Cayman Islands
|
0 | % | 0 | % | ||||
Foreign
income tax – PRC
|
15 | % | 15 | % | ||||
Exempt
from income tax due to tax holidays
|
(0 | %) | (0 | %) | ||||
Tax
expense at actual rate
|
15 | % | 15 | % |
September
30, 2010
|
September
30, 2009
|
|||||||
Expected
tax benefit
|
34 | % | 34 | % | ||||
State
income taxes, net of federal benefit
|
5 | % | 5 | % | ||||
Changes
in valuation allowance
|
(39 | %) | (39 | %) | ||||
Total
|
0 | % | 0 | % |
September 30, 2010
|
September
30, 2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Income
before income taxes
|
15,800 | 2,359 | 22,936 | |||||||||
|
||||||||||||
Computed
“expected” tax expense
|
2,370 | 354 | - | |||||||||
Changes
in deferred tax
|
(1,984 | ) | (296 | ) | 3,440 | |||||||
Tax
rate differential of other tax jurisdictions
|
(944 | ) | (141 | ) | - | |||||||
|
||||||||||||
Actual
income tax expenses
|
(555 | ) | (83 | ) | 3,440 |
September
30, 2010
(Unaudited)
|
December
31, 2009
(Audited)
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Current
|
||||||||||||
Accounts
receivable
|
(165 | ) | (25 | ) | (353 | ) | ||||||
Other
receivables
|
1,497 | 224 | 914 | |||||||||
Inventory
impairment
|
636 | 95 | 636 | |||||||||
Advance
to suppliers
|
600 | 90 | - | |||||||||
2,569 | 384 | 1,198 | ||||||||||
Non-current
|
||||||||||||
Property,
plant and equipment, principally due to differences in
depreciation
|
2,241 | 334 | 2,134 | |||||||||
Construction
in progress, principally due to capitalized interest
|
161 | 24 | 161 | |||||||||
Lease
prepayments, principally due to differences in charges
Net
operating loss carryforward
|
(439 | ) | (65 | ) | (431 | ) | ||||||
- | - | 3,454 | ||||||||||
1,963 | 293 | 5,318 | ||||||||||
Net
deferred income tax assets
|
4,532 | 677 | 6,516 |
Fair
value of shares on measurement date
|
US$ 8.28 per share
|
|||
Expected
volatility
|
57.26 | |||
Expected
dividends
|
0.00 | |||
Expected
term (in years)
|
5 | |||
Risk-free
rate
|
4.56 |
Options
outstanding
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic Value
|
||||||||||
Outstanding,
December 31, 2009
|
187,500 | $ | 10.35 | - | ||||||||
Granted
|
- | - | - | |||||||||
Forfeited
|
- | - | - | |||||||||
Exercised
|
- | - | - | |||||||||
Outstanding,
September 30, 2010
|
187,500 | $ | 10.35 |
Outstanding
Options
|
Exercisable
Options
|
||||||||||
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
Average
Exercise Price
|
Number
|
Average
Exercise Price
|
||||||
$
|
10.35
|
187,500
|
1.25
|
$
|
10.35
|
187,500
|
$ |
10.35
|
Nine-Month
Period Ended
September
30, 2010
|
Nine-Month
Period Ended
September
30, 2009
|
|||||||
(as
% of Revenue)
|
||||||||
Gross
profit
|
22.2 | 6.0 | ||||||
Operating
expenses
|
(15.4 | ) | (13.0 | ) | ||||
Operating
income/(loss)
|
6.9 | (7.0 | ) | |||||
Other
income/(expense)
|
(2.1 | ) | (2.7 | ) | ||||
Income
tax benefit/(expense)
|
(0.2 | ) | 1.5 | |||||
Net
income/(loss)
|
4.6 | (8.3 | ) |
Nine-Month
Period Ended
September
30, 2010
|
%
of Total
|
Nine-Month
Period Ended
September
30, 2009
|
%
of Total
|
|||||||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||||||
Printing
film
|
46,929 | 7,006 | 14.3 | % | 26,924 | 11.4 | % | |||||||||||||
Stamping
film
|
190,217 | 28,399 | 58.0 | % | 121,863 | 51.5 | % | |||||||||||||
Metallization
film
|
21,482 | 3,207 | 6.6 | % | 28,508 | 12.0 | % | |||||||||||||
Specialty
films
|
53,269 | 7,953 | 16.2 | % | 21,818 | 9.2 | % | |||||||||||||
Base
film for other application
|
16,051 | 2,396 | 4.9 | % | 37,578 | 15.9 | % | |||||||||||||
327,948 | 48,961 | 100.0 | % | 236,691 | 100.0 | % |
Nine-Month
Period Ended
September
30, 2010
|
% of Total
|
Nine-Month
Period Ended
September
30, 2009
|
% of Total
|
|||||||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||||||
Sales
in China
|
260,348 | 38,869 | 79.4 | % | 212,229 | 89.7 | % | |||||||||||||
Sales
in other countries
|
67,600 | 10,092 | 20.6 | % | 24,461 | 10.3 | % | |||||||||||||
327,948 | 48,961 | 100.0 | % | 236,691 | 100.0 | % |
Nine-
Month Period Ended
September
30, 2010
|
Nine-
Month Period Ended
September
30, 2009
|
|||||||
%
of total
|
%
of total
|
|||||||
Materials
costs
|
75.4 | % | 72.7 | % | ||||
Factory
overhead
|
12.0 | % | 13.0 | % | ||||
Power
|
8.1 | % | 9.5 | % | ||||
Packaging
materials
|
3.2 | % | 3.0 | % | ||||
Direct
labor
|
1.3 | % | 1.8 | % |
Three-Month
Period Ended
September
30, 2010
|
Three-Month
Period Ended
September
30, 2009
|
|||||||
(as
% of Revenue)
|
||||||||
Gross
profit
|
31.4 | 8.8 | ||||||
Operating
expenses
|
(17.3 | ) | (7.9 | ) | ||||
Operating
income/(loss)
|
14.0 | 0.9 | ||||||
Other
income/(expense)
|
(2.0 | ) | 1.6 | |||||
Income
tax benefit/(expense)
|
(0.4 | ) | (0.3 | ) | ||||
Net
income/(loss)
|
11.6 | 2.3 |
Three-Month
Period Ended
September
30, 2010
|
%
of Total
|
Three-Month
Period Ended
September
30, 2009
|
%
of Total
|
|||||||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||||||
Printing
film
|
18,842 | 2,813 | 14.6 | % | 10,292 | 11.5 | % | |||||||||||||
Stamping
film
|
67,636 | 10,098 | 52.4 | % | 53,441 | 59.6 | % | |||||||||||||
Metallization
film
|
8,799 | 1,314 | 6.8 | % | 8,105 | 9.0 | % | |||||||||||||
Specialty
film
|
28,489 | 4,253 | 22.1 | % | 11,149 | 12.4 | % | |||||||||||||
Base
film for other application
|
5,408 | 807 | 4.1 | % | 6,616 | 7.4 | % | |||||||||||||
129,174 | 19,285 | 100.0 | % | 89,603 | 100.0 | % |
Three-Month
Period Ended
September
30, 2010
|
% of Total
|
Three-Month
Period Ended
September
30, 2009
|
% of Total
|
|||||||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||||||
Sales
in China
|
98,264 | 14,670 | 76.1 | % | 83,564 | 93.3 | % | |||||||||||||
Sales
in other countries
|
30,910 | 4,615 | 23.9 | % | 6,039 | 6.7 | % | |||||||||||||
129,174 | 19,285 | 100.0 | % | 89,603 | 100.0 | % |
Three-Month
Period Ended
September
30,2010
|
Three-Month
Period Ended
September
30, 2009
|
|||||||
%
of total
|
%
of total
|
|||||||
Materials
costs
|
72.8 | % | 74.9 | % | ||||
Factory
overhead
|
13.5 | % | 12.5 | % | ||||
Power
|
8.8 | % | 8.3 | % | ||||
Packaging
materials
|
3.4 | % | 2.9 | % | ||||
Direct
labor
|
1.5 | % | 1.4 | % |
Payments
due by period
|
||||||||||||||||||||
Total
|
Less
than
1
|
1-3 | 3-5 |
More
than
5
|
||||||||||||||||
Contractual
obligations
|
Year
|
Years
|
Years
|
Years
|
||||||||||||||||
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
||||||||||||||||
Rental
obligation
|
191 | 191 | - | - | - | |||||||||||||||
Purchase
obligations
|
148,267 | 148,267 | - | - | - | |||||||||||||||
Total
|
148,458 | 148,458 | - | - | - |
Exhibit
No.
|
Description
|
|
99.1
|
Press
Release dated November 15, 2010.
|
Fuwei
Films (Holdings) Co., Ltd.
|
|||
|
By:
|
||
Name:
Xiaoan He
|
|||
Title:
Chairman, Chief Executive Officer
|
|||
-
|
Teleconference
to be Held on November 16, 2010 at 8:00 a.m. EST
–
|
|
-
|
§
|
Net
sales for the third quarter were RMB 129.2 million (US$19.3 million),
compared with RMB 89.6 million in the same period of
2009;
|
§
|
Gross
profit for the third quarter was RMB 40.5 million (US$6.0 million),
compared with RMB 7.9 million in the same period of
2009;
|
§
|
Net
sales during the first nine months were RMB 327.9 million (US$49.0
million), compared with RMB 236.7 million in the same period of
2009;
|
§
|
Net
income for the first nine months was RMB 15.3 million (US$2.3 million),
compared with a net loss of RMB 19.5 million in the same nine-month
period of 2009;
|
§
|
Basic
and diluted earnings per share for the first nine months were RMB 1.17
(US$0.18), compared with basic and diluted net loss per share of RMB 1.49
in the same period of 2009;
|
§
|
Sales
of Specialty films for the first nine months were RMB 53.3 million (US$8.0
million) compared to RMB 21.8 million in the same period of
2009;
|
§
|
Overseas
sales during the first nine months were RMB 67.6 million (US$10.1 million)
compared to RMB 24.5 million in the same period of
2009.
|
Three-Month
Period Ended
September
30, 2010
|
%
of Total
|
Three-Month
Period Ended
September
30, 2009
|
%
of Total
|
|||||||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||||||
Printing
film
|
18,842 | 2,813 | 14.6 | % | 10,292 | 11.5 | % | |||||||||||||
Stamping
film
|
67,636 | 10,098 | 52.4 | % | 53,441 | 59.6 | % | |||||||||||||
Metallization
film
|
8,799 | 1,314 | 6.8 | % | 8,105 | 9.0 | % | |||||||||||||
Specialty
film
|
28,489 | 4,253 | 22.1 | % | 11,149 | 12.4 | % | |||||||||||||
Base
film for other application
|
5,408 | 807 | 4.2 | % | 6,616 | 7.4 | % | |||||||||||||
|
129,174 | 19,285 | 100.0 | % | 89,603 | 100.0 | % |
Three-Month
Period Ended
September
30, 2010
|
Three-Month
Period Ended
September
30, 2009
|
%
of Total
|
||||||||||||||||||
Sales
in China
|
98,264 | 14,670 | 76.1 | % | 83,564 | 93.3 | % | |||||||||||||
Sales
in other countries
|
30,910 | 4,615 | 23.9 | % | 6,039 | 6.7 | % | |||||||||||||
|
||||||||||||||||||||
129,174 | 19,285 | 100.0 | % | 89,603 | 100.0 | % |
Notes
|
September
30, 2010
|
December
31, 2009
|
|||
(Unaudited)
|
|||||
ASSETS
|
RMB
|
US$
|
RMB
|
||
Current
assets
|
|||||
Cash
and cash equivalents
|
93,362
|
13,939
|
26,804
|
||
Restricted
cash
|
8,583
|
1,281
|
12,541
|
||
Accounts
and bills receivable, net
|
3
|
42,659
|
6,369
|
28,785
|
|
Inventories
|
4
|
32,028
|
4,782
|
45,039
|
|
Advance
to suppliers
|
16,191
|
2,417
|
3,956
|
||
Prepayments
and other receivables
|
1,759
|
263
|
957
|
||
Deferred
tax assets - current
|
2,569
|
384
|
1,198
|
||
Total
current assets
|
197,152
|
29,435
|
119,282
|
||
Plant,
properties and equipment, net
|
5
|
294,372
|
43,949
|
318,600
|
|
Construction
in progress
|
6
|
235,955
|
35,227
|
237,118
|
|
Lease
prepayments, net
|
7
|
21,155
|
3,158
|
21,548
|
|
Advanced
to suppliers - Long Term
|
-
|
-
|
2,367
|
||
Goodwill
|
10,276
|
1,534
|
10,276
|
||
Deposit
|
8
|
16,760
|
2,502
|
21,000
|
|
Deferred
tax assets - non current
|
1,963
|
293
|
5,318
|
||
Total
assets
|
777,633
|
116,098
|
735,509
|
||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
|||||
Current
liabilities
|
|||||
Short-term
borrowings
|
9
|
137,000
|
20,454
|
153,179
|
|
Accounts
payables
|
22,229
|
3,319
|
25,898
|
||
Advance
from customers
|
42,251
|
6,308
|
12,608
|
||
Accrued
expenses and other payables
|
14,056
|
2,098
|
6,981
|
||
215,536
|
32,179
|
198,666
|
|||
Long-term
loan
|
9
|
35,000
|
5,225
|
25,000
|
|
Total
liabilities
|
250,536
|
37,404
|
223,666
|
||
Commitments
and contingencies
|
13
|
||||
Equity
|
|||||
Shareholders’
equity
|
|||||
Registered
capital(of US$0.129752 par value; 20,000,000 shares authorized; 13,062,500
issued and outstanding)
|
13,322
|
1,989
|
13,323
|
||
Additional
paid-in capital
|
311,896
|
46,565
|
311,907
|
||
Statutory
reserve
|
29,338
|
4,380
|
29,338
|
||
Retained
earnings
|
171,251
|
25,567
|
156,006
|
||
Cumulative
translation adjustment
|
1,109
|
166
|
993
|
||
Total
shareholders’ equity
|
526,916
|
78,667
|
511,567
|
||
Non-controlling
interest
|
182
|
27
|
276
|
||
Total
equity
|
527,098
|
78,694
|
511,843
|
||
Total
liabilities and equity
|
777,633
|
116,098
|
735,509
|
The
Three Months
|
The
Nine Months
|
|||||||||
Period
Ended September 30,2010
|
Period
Ended September 30,2009
|
Period
Ended September 30,2010
|
Period
Ended September 30,2009
|
|||||||
RMB
|
US$
|
RMB
|
RMB
|
US$
|
RMB
|
|||||
Net
sales
|
|
129,174
|
19,285
|
|
89,603
|
|
327,948
|
48,961
|
|
236,691
|
Cost
of sales
|
(88,658)
|
(13,236)
|
(81,749)
|
(254,996)
|
(38,070)
|
(220,490)
|
||||
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
40,515
|
6,049
|
7,854
|
72,952
|
10,891
|
14,201
|
||||
|
|
|||||||||
Operating
expenses
|
||||||||||
Selling
expenses
|
|
(4,389)
|
(655)
|
|
(2,868)
|
|
(11,944)
|
(1,783)
|
|
(10,499)
|
Administrative
expenses
|
(17,992)
|
(2,686)
|
(4,170)
|
(38,417)
|
(5,736)
|
(20,241)
|
||||
Total
operating expenses
|
|
(22,381)
|
(3,341)
|
|
(7,038)
|
|
(50,361)
|
(7,519
|
|
(30,740)
|
Operating
income/(loss)
|
|
18,143
|
2,707
|
|
816
|
|
22,591
|
3,373
|
|
(16,539)
|
Other
income/(expense)
|
|
|
|
|
|
|
|
|
|
|
-
Interest income
|
42
|
6
|
5
|
214
|
32
|
148
|
||||
-
Interest expense
|
|
(2,337)
|
(349)
|
|
(2,091)
|
|
(6,624)
|
(989)
|
|
(6,210)
|
-
Others income, net
|
(245)
|
(37)
|
3,547
|
(381)
|
(57)
|
(335)
|
||||
|
|
|
|
|
|
|
|
|
|
|
Total
other income/(expense)
|
(2,540)
|
(379)
|
1,461
|
(6,791)
|
(1,014)
|
(6,398)
|
||||
|
|
|
|
|
|
|
|
|
|
|
Income
before income tax benefit/(expense)
|
15,594
|
2,328
|
2,277
|
15,800
|
2,359
|
(22,937)
|
||||
|
|
|
|
|
|
|
|
|
|
|
Income
tax benefit/(expense)
|
(578)
|
(86)
|
(264)
|
(555)
|
(83)
|
3,440
|
||||
|
|
|
|
|
|
|
|
|
|
|
Net
Income/(loss)
|
15,017
|
2,242
|
2,013
|
15,245
|
2,276
|
(19,497)
|
||||
|
|
|
|
|
|
|
|
|
|
|
Net
income/(loss) attributable to noncontrolling interests
|
(26)
|
(4)
|
(5)
|
(95)
|
(14)
|
(5)
|
||||
Net
income/(loss) attributable to the Company
|
|
15,043
|
2,246
|
|
2,018
|
15,340
|
2,290
|
|
(19,492)
|
|
Other
comprehensive income
|
|
|
|
|
|
|
|
|
|
|
-
Foreign currency translation adjustments
|
132
|
19
|
2
|
116
|
17
|
614
|
||||
Comprehensive
income
|
15,174
|
2,265
|
2,020
|
15,456
|
2,307
|
(18,877)
|
||||
|
|
|||||||||
Earnings
per share, basic and diluted
|
1.15
|
0.17
|
0.15
|
1.17
|
0.18
|
(1.49)
|
||||
Weighted
average number ordinary shares,
Basic
and diluted
|
13,062,500
|
13,062,500
|
13,062,500
|
13,062,500
|
13,062,500
|
13,062,500
|
|
|
Periods
Ended September 30, 2010
|
|
Periods
Ended September 30, 2009
|
|
RMB
|
US$
|
RMB
|
|||
Cash
flow from operating activities
|
|
|
|
|
|
Net
income
|
15,245
|
2,276
|
(19,492)
|
||
Adjustments
to reconcile net income to net cash
|
|
|
|
|
|
(used
in)/provided by operating activities
|
|||||
-
Depreciation of property, plant and equipment
|
|
26,763
|
3,996
|
|
25,732
|
-
Amortization of intangible assets
|
340
|
51
|
340
|
||
-
Deferred income taxes
|
|
1,942
|
290
|
|
-
|
-
Bad debt expense/(recovery)
|
9,138
|
1,364
|
3,767
|
||
-
Accounts receivable
|
|
(15,138)
|
(2,260)
|
|
11,751
|
-
Inventories
|
13,011
|
1,942
|
(9,922)
|
||
-
Advance to suppliers
|
|
(16,236)
|
(2,424)
|
|
(1,070)
|
-
Prepaid expenses and other current assets
|
(487)
|
(73)
|
(6,437)
|
||
-
Accounts payable
|
|
(3,656)
|
(546)
|
|
5,707
|
-
Accrued expenses and other payables
|
7,236
|
1,080
|
(1,352)
|
||
-
Advance from customers
|
|
29,643
|
4,426
|
|
7,791
|
-
Tax payable
|
|
(38)
|
(6)
|
|
(6,101)
|
|
|
|
|
|
|
Net
cash provided by operating activities
|
67,762
|
10,117
|
10,716
|
||
|
|
|
|
|
|
Cash
flow from investing activities
|
|||||
Purchases
of property, plant and equipment
|
|
(2,482)
|
(371)
|
|
(93,091)
|
Restricted
cash related to trade finance
|
3,952
|
590
|
(400)
|
||
Advanced
to suppliers - non current
|
|
2,367
|
353
|
|
-
|
Addition
to construction in progress
|
1,163
|
174
|
|
83,469
|
|
Net
cash used in investing activities
|
|
5,000
|
747
|
|
(10,023)
|
Cash
flow from financing activities
|
|
|
|
|
|
Principal
payments of short-term bank loans
|
(16,179)
|
(2,415)
|
(11,585)
|
||
Proceeds
from short-term bank loans
|
|
10,000
|
1,493
|
|
10,000
|
Net
cash (used in)/provided by financing activities
|
|
(6,179)
|
(923)
|
|
(1,585)
|
Effect
of foreign exchange rate changes
|
|
(26)
|
72
|
|
892
|
Net
increase (decrease) in cash and cash equivalent
|
|
66,557
|
10,013
|
|
(1)
|
Cash
and cash equivalent
|
|
|
|
|
|
At
beginning of period/year
|
|
26,804
|
3,926
|
|
15,823
|
At
end of period/year
|
|
93,362
|
13,939
|
|
15,822
|
SUPPLEMENTARY DISCLOSURE:
|
|
|
|
|
|
Interest
paid
|
6,624
|
989
|
5,991
|
||
Income
tax paid
|
|
3,966
|
592
|
|
-
|