Exhibit 99.1
(a joint stock limited company incorporated in the People’s Republic of China)
(Stock Code: 00525)
OVERSEAS REGULATORY ANNOUNCEMENT THIRD QUARTERLY REPORT FOR 2016
In accordance with the requirements of the China Securities Regulatory Commission (“CSRC”), Guangshen Railway Company Limited (the “Company”) is required to issue a third quarterly report.
The financial information set out in this quarterly report has not been audited, and has been prepared in accordance with the PRC Enterprise Accounting Standards.
This announcement is made in accordance with Rule 13.09(2) of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited.
1. | IMPORTANT NOTICE |
1.1 | The board of directors, supervisory committee, directors, supervisors and senior management of the Company warrant that the contents of this quarterly report are authentic, accurate and complete, and there are no misrepresentations or misleading statements contained in or material omissions from this quarterly report, and severally and jointly accept the related legal liabilities. |
1.2 | All directors of the Company attended the meeting of the board of directors for the considering of this quarterly report. |
1.3 | Mr. Wu Yong, Chairman of the Company, Mr. Hu Lingling, General Manager, Mr. Tang Xiangdong, Chief Accountant and Mr. Lin Wensheng, Head of Finance Department hereby declare that the authenticity, accuracy and completeness of the financial statements in this quarterly report are warranted. |
1.4 | The financial statements in the third quarterly report for 2016 of the Company have not been audited. |
— 1 —
2. | MAJOR FINANCIAL DATA AND CHANGE IN SHAREHOLDERS OF THE COMPANY |
2.1 | Major financial data |
Unit: ¥ Currency: RMB | ||||||
At the end of this reporting period | At the end of last year | Increase/decrease (%) | ||||
Total assets | 31,355,975,205 | 31,943,271,998 | (1.84) | |||
Net assets attributable to shareholders of listed company | 27,985,239,488 | 27,462,486,711 | 1.90 | |||
From the beginning of the year to the end of the reporting period (January to September) | From the beginning of last year to the end of the reporting period of last year (January to September) | Increase/decrease compared with the same period of last year (%) | ||||
Net cash flows from operating activities | 1,195,634,287 | 1,816,571,851 | (34.18) | |||
From the beginning of the year to the end of the reporting period (January to September) | From the beginning of last year to the end of the reporting period of last year (January to September) | Increase/decrease compared with the same period of last year (%) | ||||
Operating revenues | 12,666,213,585 | 11,319,727,538 | 11.90 | |||
Net profit attributable to shareholders of listed company | 1,089,435,737 | 882,816,554 | 23.40 | |||
Net profits attributable to shareholders of listed company after extraordinary gain or loss | 1,120,000,467 | 901,794,312 | 24.20 | |||
Weighted average return on net assets (%) | 3.93 | 3.27 | 0.66% increase | |||
Basic earnings per share (¥/share) | 0.154 | 0.125 | 23.20 | |||
Diluted earnings per share (¥/share) | 0.154 | 0.125 | 23.20 |
Note: | The “Increase/decrease compared with the same period of last year (%)” for return on net assets is the difference between the amounts in two periods. |
— 2 —
Extraordinary gain or loss items and amounts
☑ Applicable ☐ Not applicable
Unit: ¥ Currency: RMB | ||||||||
Item | Amount for the period (July to September) | Amount from the beginning of the year to the end of the reporting period (January to September) | ||||||
Gain or loss on disposal of non-current assets | (9,193,858 | ) | (32,068,090 | ) | ||||
Government grants included in profit or loss for the period, other than those which are closely related to the Company’s ordinary business, in accordance with national policies and those continuously received in certain standard amounts and quantities | 2,846,032 | 4,501,651 | ||||||
Reversal of impairment provision for receivables subject to individual impairment assessment test | 400 | 800 | ||||||
Other non-operating income and expenses other than the items above | (3,736,042 | ) | (9,576,984 | ) | ||||
Effect of income tax | 1,532,809 | 6,653,995 | ||||||
Effect of minority interests (after tax) | (55 | ) | (76,102 | ) | ||||
Total | (8,550,714 | ) | (30,564,730 | ) |
Note: | Extraordinary loss is expressed in negative figures. |
— 3 —
2.2 | Total number of shareholders and shareholdings of top ten shareholders and of top ten shareholders not subject to selling restrictions at the end of the reporting period |
Unit: Share
Total number of shareholders | 262,627 | |||||||||||||||||||||
Shareholdings of top ten shareholders | ||||||||||||||||||||||
Name of shareholder (Full name) | Number of shares held at the end of the period | Proportion (%) | Number of shares with selling restriction | Subject to pledge or frozen | Nature of | |||||||||||||||||
Status of shares | Number | |||||||||||||||||||||
Guangzhou Railway (Group) Company | 2,629,451,300 | 37.12 | — | Nil | — | State-owned legal person | ||||||||||||||||
HKSCC NOMINEES LIMITED (Note) | 1,426,684,195 | 20.14 | — | Unknown | — | Foreign legal person | ||||||||||||||||
China Securities Finance Corporation Limited | 180,772,887 | 2.55 | — | Unknown | — | State-owned legal person | ||||||||||||||||
Central Huijin Asset Management Co., Ltd. | 85,985,800 | 1.21 | — | Unknown | — | State-owned legal person | ||||||||||||||||
The Government of Kuwait Investment Authority — own funds | 42,881,144 | 0.61 | — | Unknown | — | Other | ||||||||||||||||
China Galaxy Securities Co., Ltd. | 40,625,323 | 0.57 | — | Unknown | — | State-owned legal person | ||||||||||||||||
Industrial and Commercial Bank of China Limited — China Southern Consumption Vitality Flexible Allocation Hybrid Initiated Securities Investment Fund | 32,142,940 | 0.45 | — | Unknown | — | Other | ||||||||||||||||
New China Life Insurance Company Ltd. — Dividend — Group Dividend — 018L — FH001 Hu | 31,439,052 | 0.44 | — | Unknown | — | Other | ||||||||||||||||
Taiyuan Iron & Steel (Group) Co., Ltd. | 30,781,989 | 0.43 | — | Unknown | — | State-owned legal person | ||||||||||||||||
National Social Insurance Fund — 106 Portfolio | 30,031,749 | 0.42 | — | Unknown | — | Other |
— 4 —
Shareholdings of top ten shareholders not subject to selling restrictions | ||||||||||
Name of shareholder (Full name) | Number of outstanding shares not subject to selling restrictions held | Class and number of shares | ||||||||
Class | Number | |||||||||
Guangzhou Railway (Group) Company | 2,629,451,300 | RMB ordinary shares | 2,629,451,300 | |||||||
HKSCC NOMINEES LIMITED (Note) | 1,426,684,195 | RMB ordinary shares | 16,372,746 | |||||||
Overseas listed foreign shares | 1,410,311,449 | |||||||||
China Securities Finance Corporation Limited | 180,772,887 | RMB ordinary shares | 180,772,887 | |||||||
Central Huijin Asset Management Co., Ltd. | 85,985,800 | RMB ordinary shares | 85,985,800 | |||||||
The Government of Kuwait Investment Authority — own funds | 42,881,144 | RMB ordinary shares | 42,881,144 | |||||||
China Galaxy Securities Co., Ltd. | 40,625,323 | RMB ordinary shares | 40,625,323 | |||||||
Industrial and Commercial Bank of China Limited — China Southern Consumption Vitality Flexible Allocation Hybrid Initiated Securities Investment Fund | 32,142,940 | RMB ordinary shares | 32,142,940 | |||||||
New China Life Insurance Company Ltd. — Dividend — Group Dividend — 018L — FH001 Hu | 31,439,052 | RMB ordinary shares | 31,439,052 | |||||||
Taiyuan Iron & Steel (Group) Co., Ltd. | 30,781,989 | RMB ordinary shares | 30,781,989 | |||||||
National Social Insurance Fund — 106 Portfolio | 30,031,749 | RMB ordinary shares | 30,031,749 | |||||||
Statement regarding connected relationship or concerted action of the above shareholders | | The Company is unaware whether the above other shareholders are connected or | |
Note: | 16,372,746 A shares and 1,410,311,449 H shares of the Company, which account for 0.30% of A shares in issue and 98.53% of H shares in issue of the Company, respectively, were held by HKSCC NOMINEES LIMITED in the capacity of various clients. |
2.3 | Total number of preferred shareholders and shareholdings of top ten preferred shareholders and of top ten preferred shareholders not subject to selling restrictions at the end of the reporting period |
☐ Applicable ☑ Not applicable
— 5 —
3. | SIGNIFICANT EVENTS |
3.1 | Significant changes of key accounting items and financial indicators and reasons for changes |
☑ Applicable ☐ Not applicable
Unit: ¥ Currency: RMB | ||||||||||||||||
Balance sheet | Item | 30 September 2016 | 31 December 2015 | % change | Major reason analysis | |||||||||||
(1) | Bank balances and cash | 1,588,046,887 | 2,326,803,114 | (31.75 | ) | Payment of vehicle maintenance fee and construction work payable which were not settled in the previous year. | ||||||||||
(2) | Trade receivables | 3,721,711,973 | 2,886,065,085 | 28.95 | Increase in railway operation service receivable and income from transportation. | |||||||||||
(3) | Prepayments | 55,423,315 | 5,755,865 | 862.90 | Increase in prepayments for procurement of materials. | |||||||||||
(4) | Other receivables | 166,924,345 | 118,851,817 | 40.45 | Increase in disbursement and petty cash and deposits. | |||||||||||
(5) | Intangible assets | 1,636,418,863 | 950,161,208 | 72.23 | Adjustment of reclassification of assets. | |||||||||||
(6) | Trade payables | 1,683,717,913 | 2,531,288,960 | (33.48 | ) | Payment of vehicle maintenance fee and construction work payable which were not settled in the previous year. | ||||||||||
(7) | Receipts in advance | 168,334,515 | 249,825,054 | (32.62 | ) | Decrease in receipt of passenger fare in advance. | ||||||||||
(8) | Tax payable | 154,522,660 | 330,830,918 | (53.29 | ) | Decrease in enterprise income tax payable. | ||||||||||
Statement of profit | Item | January to September 2016 | January to September 2015 | % change | Major reason analysis | |||||||||||
(1) | Assets impairment loss | (800 | ) | 134,684,147 | (100.00) | Decrease in provision of impairment loss of fixed assets for the year. | ||||||||||
Cash flow statement | Item | January to September 2016 | January to September 2015 | % change | Major reason analysis | |||||||||||
(1) | Net cash flows from operating activities | 1,195,634,287 | 1,816,571,851 | (34.18 | ) | Increase in trade receivable and payment of costs and expenses. | ||||||||||
(2) | Net cash flows from investing activities | (1,369,307,554 | ) | (1,087,776,639 | ) | 25.88 | Payment of construction work payable which was not settled in the previous year. | |||||||||
(3) | Net cash flows from financing activities | (566,682,960 | ) | (354,303,104 | ) | 59.94 | Increase in cash dividends distributed for the year. |
— 6 —
3.2 | Progress and impact of significant events and analysis and explanations for solutions |
☐ Applicable ☑ Not applicable
3.3 | Fulfillment of undertakings made by the Company and Shareholders holding 5% or above |
☑ Applicable ☐ Not applicable
During the reporting period, Guangzhou Railway (Group) Company, the largest shareholder of the Company, has undertaken that:
(1) | Guangzhou Railway (Group) Company and any of its subsidiaries would not engage, directly or indirectly, by any means, in any business activities that may compete with the railway transportation and related businesses of the Company within the service territory of the Company. After the acquisition of the transportation operational assets and businesses of Guangzhou-Pingshi Railway Line, Guangzhou Railway (Group) Company and any of its subsidiaries would not engage in horizontal competition with the Company either. |
(2) | Guangzhou Railway (Group) Company would reduce the number of connected transactions as much as practicable in its operation relations with the Company. For necessary connected transactions, Guangzhou Railway (Group) Company would perform these connected transactions on the basis of openness, justice and fairness without abusing its position as the largest shareholder and behaving in a manner that is detrimental to the interests of the Company. |
(3) | As committed at the time of the initial public offer of A shares of the Company in December 2006, Guangzhou Railway (Group) Company would lease the land of Guangzhou-Pingshi Railway Line to the Company after securing the land by way of licensed operation. Guangzhou Railway (Group) Company and the Company entered into a land lease agreement that became effective on January 1, 2007, pursuant to which, the land use right for the Guangzhou-Pingshi Railway Line was leased to the Company by Guangzhou Railway (Group) Company for a leasing term of 20 years. It was agreed by the two parties that the annual land rent should not exceed RMB74 million. |
(4) | Guangzhou Railway (Group) Company issued an undertaking letter in relation to enhancement on managing unreleased information to the Company in October 2007 to enhance the management of unreleased information. |
During the reporting period, the above undertakings were fulfilled properly without any existence of breach.
3.4 | Caution and explanation as to the anticipated loss of accumulated net profits from the beginning of the year to the end of the next reporting period or significant changes over same period of last year |
☐ Applicable ☑ Not applicable
Company name | Guangshen Railway Company Limited | |||
Legal representative | Wu Yong | |||
Date | 26 October 2016 |
— 7 —
4. | APPENDIX |
4.1 | Financial Statements |
Consolidated Balance Sheet
30 September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB Audit status: unaudited | |||||||
Item | Balance at the end of the period | Balance at the beginning of the year | ||||||
Current assets: |
| |||||||
Bank balances and cash | 1,588,046,887 | 2,326,803,114 | ||||||
Trade receivables | 3,721,711,973 | 2,886,065,085 | ||||||
Prepayments | 55,423,315 | 5,755,865 | ||||||
Interests receivable | 2,340,888 | 2,415,513 | ||||||
Other receivables | 166,924,345 | 118,851,817 | ||||||
Inventories | 294,887,896 | 307,057,807 | ||||||
Other current assets | — | 15,590,092 | ||||||
|
|
|
| |||||
Total current assets | 5,829,335,304 | 5,662,539,293 | ||||||
|
|
|
| |||||
Non-current assets: | ||||||||
Financial assets available for sale | 53,825,879 | 53,825,879 | ||||||
Long-term receivables | 32,315,051 | 30,804,185 | ||||||
Long-term equity investment | 178,953,090 | 168,710,990 | ||||||
Fixed assets | 22,497,260,318 | 24,072,123,391 | ||||||
Construction-in-progress | 678,937,448 | 569,572,534 | ||||||
Intangible assets | 1,636,418,863 | 950,161,208 | ||||||
Goodwill | 281,254,606 | 281,254,606 | ||||||
Long-term prepaid expenses | 8,180,078 | 14,485,113 | ||||||
Deferred income tax assets | 95,686,795 | 93,249,259 | ||||||
Other non-current assets | 63,807,773 | 46,545,540 | ||||||
|
|
|
| |||||
Total non-current assets | 25,526,639,901 | 26,280,732,705 | ||||||
|
|
|
| |||||
Total assets | 31,355,975,205 | 31,943,271,998 | ||||||
|
|
|
|
— 8 —
Consolidated Balance Sheet(Continued)
30 September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB Audit status: unaudited | |||||||
Item | Balance at the end of the period | Balance at the beginning of the year | ||||||
Current liabilities: |
| |||||||
Trade payables | 1,683,717,913 | 2,531,288,960 | ||||||
Receipts in advance | 168,334,515 | 249,825,054 | ||||||
Staff remuneration payable | 181,279,035 | 166,107,393 | ||||||
Tax payable | 154,522,660 | 330,830,918 | ||||||
Dividends payable | 15,568,994 | 14,318,034 | ||||||
Other payables | 1,013,120,859 | 1,031,280,581 | ||||||
|
|
|
| |||||
Total current liabilities | 3,216,543,976 | 4,323,650,940 | ||||||
|
|
|
| |||||
Non-current liabilities: | ||||||||
Deferred income | 107,364,364 | 103,984,771 | ||||||
Deferred income tax liabilities | 69,506,636 | 71,376,179 | ||||||
Total non-current liabilities | 176,871,000 | 175,360,950 | ||||||
Total liabilities | 3,393,414,976 | 4,499,011,890 | ||||||
Shareholders’ equity: | ||||||||
Share capital | 7,083,537,000 | 7,083,537,000 | ||||||
Capital reserves | 11,562,737,107 | 11,562,737,107 | ||||||
Surplus reserves | 2,708,543,178 | 2,708,543,178 | ||||||
Retained earnings | 6,630,422,203 | 6,107,669,426 | ||||||
Total equity attributable to owners of the parent | 27,985,239,488 | 27,462,486,711 | ||||||
Minority interests | (22,679,259 | ) | (18,226,603 | ) | ||||
|
|
|
| |||||
Total shareholders’ equity | 27,962,560,229 | 27,444,260,108 | ||||||
|
|
|
| |||||
Total liabilities and shareholders’ equity | 31,355,975,205 | 31,943,271,998 | ||||||
|
|
|
|
Chairman: Wu Yong General Manager: Hu Lingling Chief Accountant: Tang Xiangdong Head of Finance Department: Lin Wensheng
— 9 —
Balance Sheet of the Company
30 September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB Audit status: unaudited | |||||||
Item | Balance at the end of the period | Balance at the beginning of the year | ||||||
Current assets: |
| |||||||
Bank balances and cash | 1,567,119,072 | 2,313,739,678 | ||||||
Trade receivables | 3,699,736,706 | 2,880,289,803 | ||||||
Prepayments | 55,387,435 | 5,724,794 | ||||||
Interests receivable | 2,306,875 | 2,289,802 | ||||||
Dividends receivable | — | 4,491,687 | ||||||
Other receivables | 218,357,536 | 158,457,319 | ||||||
Inventories | 289,551,600 | 301,988,956 | ||||||
Other current assets | — | 15,840,718 | ||||||
|
|
|
| |||||
Total current assets | 5,832,459,224 | 5,682,822,757 | ||||||
|
|
|
| |||||
Non-current assets: | ||||||||
Financial assets available for sale | 52,108,000 | 52,108,000 | ||||||
Long-term receivables | 32,315,051 | 30,804,185 | ||||||
Long-term equity investment | 262,074,549 | 251,832,449 | ||||||
Fixed assets | 22,394,485,240 | 23,964,531,346 | ||||||
Construction-in-progress | 677,956,004 | 568,591,090 | ||||||
Intangible assets | 1,319,678,720 | 624,922,433 | ||||||
Goodwill | 281,254,606 | 281,254,606 | ||||||
Long-term prepaid expenses | 7,978,054 | 14,088,793 | ||||||
Deferred income tax assets | 107,153,617 | 104,770,117 | ||||||
Other non-current assets | 34,331,789 | 17,069,555 | ||||||
|
|
|
| |||||
Total non-current assets | 25,169,335,630 | 25,909,972,574 | ||||||
|
|
|
| |||||
Total assets | 31,001,794,854 | 31,592,795,331 | ||||||
|
|
|
|
— 10 —
Balance Sheet of the Company(Continued)
30 September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB Audit status: unaudited | |||||||
Item | Balance at the end of the period | Balance at the beginning of the year | ||||||
Current liabilities: |
| |||||||
Trade payables | 1,639,495,591 | 2,505,530,208 | ||||||
Receipts in advance | 167,122,571 | 248,092,497 | ||||||
Staff remuneration payable | 178,284,795 | 163,697,570 | ||||||
Tax payable | 149,037,284 | 321,554,729 | ||||||
Dividends payable | 43,608 | 15,540 | ||||||
Other payables | 713,204,445 | 723,124,617 | ||||||
|
|
|
| |||||
Total current liabilities | 2,847,188,294 | 3,962,015,161 | ||||||
|
|
|
| |||||
Non-current liabilities: | ||||||||
Deferred income | 107,364,364 | 103,984,771 | ||||||
|
|
|
| |||||
Total non-current liabilities | 107,364,364 | 103,984,771 | ||||||
|
|
|
| |||||
Total liabilities | 2,954,552,658 | 4,065,999,932 | ||||||
|
|
|
| |||||
Shareholders’ equity: | ||||||||
Share capital | 7,083,537,000 | 7,083,537,000 | ||||||
Capital reserves | 11,564,461,609 | 11,564,461,609 | ||||||
Surplus reserves | 2,708,543,178 | 2,708,543,178 | ||||||
Retained earnings | 6,690,700,409 | 6,170,253,612 | ||||||
|
|
|
| |||||
Total shareholders’ equity | 28,047,242,196 | 27,526,795,399 | ||||||
|
|
|
| |||||
Total liabilities and shareholders’ equity | 31,001,794,854 | 31,592,795,331 | ||||||
|
|
|
|
Chairman: Wu Yong General Manager: Hu Lingling Chief Accountant: Tang Xiangdong Head of Finance Department: Lin Wensheng
— 11 —
Consolidated Income Statement
January to September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB Audit status: unaudited |
Item | Amount for the period (July to September) | Amount for the previous period (July to September) | Amount from the beginning of the year to the end of the reporting period (January to September) | Amount from the beginning of last year to the end of the reporting period (January to September) | ||||||||||||
I. Total revenues from operation | 4,587,610,430 | 3,944,496,348 | 12,666,213,585 | 11,319,727,538 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Include: Revenues from operation | 4,587,610,430 | 3,944,496,348 | 12,666,213,585 | 11,319,727,538 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
II. Total operating costs | 4,049,377,257 | 3,414,477,374 | 11,200,011,519 | 10,124,184,906 | ||||||||||||
Include: Operating costs | 3,973,897,624 | 3,336,221,616 | 10,995,624,672 | 9,776,691,873 | ||||||||||||
Business tax and surcharges | 15,150,868 | 21,959,086 | 49,504,981 | 57,624,293 | ||||||||||||
Selling expenses | 3,678,569 | 877,342 | 8,036,198 | 4,212,836 | ||||||||||||
Management expenses | 62,009,403 | 65,918,235 | 166,482,402 | 176,671,970 | ||||||||||||
Finance costs | (5,358,807 | ) | (5,746,574 | ) | (19,635,934 | ) | (25,700,213 | ) | ||||||||
Assets impairment loss | (400 | ) | (4,752,331 | ) | (800 | ) | 134,684,147 | |||||||||
Add: Gains from investments (loss denoted by “—”) | 9,992,504 | 7,701,997 | 16,126,300 | 8,837,854 | ||||||||||||
Include:Gains from investments in associates and joint ventures | 4,108,304 | 1,817,797 | 10,242,100 | 2,953,654 | ||||||||||||
III. Profit from operation (loss denoted by “—”) | 548,225,677 | 537,720,971 | 1,482,328,366 | 1,204,380,486 | ||||||||||||
Add: Non-operating income | 3,200,468 | 20,348,835 | 5,847,206 | 29,212,900 | ||||||||||||
Include: Gain on disposal of non- current assets | 137,136 | 10,929,177 | 269,577 | 10,936,228 | ||||||||||||
Less: Non-operating expenses | 13,284,337 | 16,281,667 | 42,990,629 | 38,725,191 | ||||||||||||
Include: Loss on disposal of non- current assets | 9,330,994 | 15,217,369 | 32,337,667 | 35,529,704 | ||||||||||||
IV. Gross profit (gross loss denoted by “—”) | 538,141,808 | 541,788,139 | 1,445,184,943 | 1,194,868,195 | ||||||||||||
Less: Income tax expenses | 131,610,559 | 127,661,402 | 358,978,970 | 317,860,258 | ||||||||||||
V. Net profit (net loss denoted by “—”) | 406,531,249 | 414,126,737 | 1,086,205,973 | 877,007,937 | ||||||||||||
Net profit attributable to owners of the parent | 407,613,063 | 418,078,384 | 1,089,435,737 | 882,816,554 | ||||||||||||
Profit or loss of minority shareholders | (1,081,814 | ) | (3,951,647 | ) | (3,229,764 | ) | (5,808,617 | ) |
— 12 —
Consolidated Income Statement(Continued)
January to September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB Audit status: unaudited |
Item | Amount for the period (July to September) | Amount for the previous period (July to September) | Amount from the beginning of the year to the end of the reporting period (January to September) | Amount from the beginning of last year to the end of the reporting period (January to September) | ||||||||||||
VI. Net other comprehensive income after tax | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
VII. Total comprehensive income | 406,531,249 | 414,126,737 | 1,086,205,973 | 877,007,937 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total comprehensive income attributable to owners of the parent | 407,613,063 | 418,078,384 | 1,089,435,737 | 882,816,554 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total comprehensive income attributable to minority shareholders | (1,081,814 | ) | (3,951,647 | ) | (3,229,764 | ) | (5,808,617 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
VIII. Earnings per share: | ||||||||||||||||
(1) Basic earnings per share (¥/share) | 0.057 | 0.059 | 0.154 | 0.125 | ||||||||||||
(2) Diluted earnings per share (¥/share) | 0.057 | 0.059 | 0.154 | 0.125 |
Chairman: Wu Yong General Manager: Hu Lingling Chief Accountant: Tang Xiangdong Head of Finance Department: Lin Wensheng
— 13 —
Income Statement of the Company
January to September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB | Audit status: unaudited | ||||||||||||||
Item | Amount for the period (July to September) | Amount for the pervious period (July to September) | Amount from the beginning of the year to the end of the reporting period (January to September) | Amount from the beginning of last year to the end of the reporting period (January to September) | ||||||||||||
I. Revenues from operation | 4,469,606,662 | 3,831,057,989 | 12,321,681,742 | 11,006,904,623 | ||||||||||||
Less: Operating costs | 3,880,649,184 | 3,255,370,100 | 10,724,094,174 | 9,541,576,171 | ||||||||||||
Business tax and surcharges | 14,764,704 | 16,241,703 | 41,165,670 | 41,904,126 | ||||||||||||
Selling expenses | 3,676,471 | 1,216,554 | 8,026,337 | 4,054,031 | ||||||||||||
Management expenses | 45,510,860 | 46,631,603 | 117,873,929 | 124,568,611 | ||||||||||||
Finance costs | (5,207,613 | ) | (9,333,148 | ) | (19,158,054 | ) | (29,021,120 | ) | ||||||||
Assets impairment loss | (400 | ) | (4,743,527 | ) | (800 | ) | 94,324,042 | |||||||||
Add: Gains from investments (loss denoted by “—”) | 13,527,047 | 7,702,000 | 29,203,866 | 13,524,804 | ||||||||||||
Include: Gains from investments in associates and joint ventures | 4,108,304 | 1,817,797 | 10,242,100 | 2,953,654 | ||||||||||||
II. Profit from operation (loss denoted by “—”) | 543,740,503 | 533,376,704 | 1,478,884,352 | 1,243,023,566 | ||||||||||||
Add: Non-operating income | 3,194,375 | 16,261,084 | 5,676,079 | 23,469,335 | ||||||||||||
Include: Gain on disposal of non- current assets | 137,025 | 10,929,177 | 250,202 | 10,935,758 | ||||||||||||
Less: Non-operating expenses | 13,173,740 | 16,258,119 | 42,601,140 | 38,653,053 | ||||||||||||
Include: Loss on disposal of non- current assets | 9,330,994 | �� | 15,193,867 | 32,249,396 | 35,490,791 | |||||||||||
III. Gross profit (gross loss denoted by “—”) | 533,761,138 | 533,379,669 | 1,441,959,291 | 1,227,839,848 | ||||||||||||
Less: Income tax expenses | 130,595,600 | 125,512,982 | 354,829,534 | 302,910,073 | ||||||||||||
IV. Net profit (net loss denoted by “—”) | 403,165,538 | 407,866,687 | 1,087,129,757 | 924,929,775 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
V. Net other comprehensive income after tax | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
VI. Total comprehensive income | 403,165,538 | 407,866,687 | 1,087,129,757 | 924,929,775 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
VII. Earnings per share: | ||||||||||||||||
(1) Basic earnings per share (¥/share) | N/A | N/A | N/A | N/A | ||||||||||||
(2) Diluted earnings per share (¥/share) | N/A | N/A | N/A | N/A |
Chairman: Wu Yong General Manager: Hu Lingling Chief Accountant: Tang Xiangdong Head of Finance Department: Lin Wensheng
— 14 —
Consolidated Cash Flow Statement
January to September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB | Audit status: unaudited | ||||||
Item | Amount from the beginning of the year to the end of the reporting period (January to September) | Amount from the beginning of last year to the end of the reporting period (January to September) | ||||||
I. Cash flows from operating activities: |
| |||||||
Cash received from sales of goods or rendering of services | 9,898,054,893 | 9,609,612,254 | ||||||
Cash received relating to other operating activities | 20,123,534 | 171,344,730 | ||||||
Sub-total of cash inflows from operating activities | 9,918,178,427 | 9,780,956,984 | ||||||
Cash paid for goods purchased and services received | 3,264,444,564 | 3,508,901,424 | ||||||
Cash paid to and on behalf of employees | 4,431,181,300 | 3,741,850,002 | ||||||
Tax paid | 939,968,501 | 649,257,756 | ||||||
Cash paid relating to other operating activities | 86,949,775 | 64,375,951 | ||||||
Sub-total of cash outflows from operating activities | 8,722,544,140 | 7,964,385,133 | ||||||
Net cash flows from operating activities | 1,195,634,287 | 1,816,571,851 | ||||||
II. Cash flows from investing activities: | ||||||||
Cash received from investment gains | 5,884,200 | 5,884,200 | ||||||
Net cash received from disposal of fixed assets, intangible assets and other long-term assets | 16,570,129 | 278,767 | ||||||
Cash received relating to other investment activities | 5,412,614 | 1,596,000 | ||||||
Sub-total of cash inflows from investing activities | 27,866,943 | 7,758,967 | ||||||
Cash paid to acquire or construct fixed assets, intangible assets and other long-term assets | 1,395,574,497 | 1,012,999,797 | ||||||
Cash paid for investment | — | 19,110,000 | ||||||
Net cash paid by subsidiaries and other operating units | — | 61,425,809 | ||||||
Cash paid relating to other investment activities | 1,600,000 | 2,000,000 | ||||||
Sub-total of cash outflows from investing activities | 1,397,174,497 | 1,095,535,606 | ||||||
Net cash flows from investing activities | (1,369,307,554 | ) | (1,087,776,639 | ) |
— 15 —
Consolidated Cash Flow Statement(Continued)
January to September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB | Audit status: unaudited | ||||||||
Item | Amount from the beginning of the year to the end of the reporting period (January to September) | Amount from the beginning of last year to the end of the reporting period (January to September) | ||||||||
III. | Cash flows from financing activities: | |||||||||
Cash paid for distribution of dividends or profits or payment of interests | 566,682,960 | 354,303,104 | ||||||||
Sub-total of cash outflows from financing activities | 566,682,960 | 354,303,104 | ||||||||
Net cash flows from financing activities | (566,682,960 | ) | (354,303,104 | ) | ||||||
IV. | Effect of foreign exchange rate changes on cash and cash equivalents | — | — | |||||||
V. | Net increase in cash and cash equivalents | (740,356,227 | ) | 374,492,108 | ||||||
Add:Balance of cash and cash equivalents at the beginning of the period | 2,326,803,114 | 1,665,056,659 | ||||||||
VI. | Balance of cash and cash equivalents at the end of the period | 1,586,446,887 | 2,039,548,767 |
Chairman: Wu Yong General Manager: Hu Lingling Chief Accountant: Tang Xiangdong Head of Finance Department: Lin Wensheng
— 16 —
Cash Flow Statement of the Company
January to September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB | Audit status: unaudited | ||||||
Item | Amount from the beginning of the year to the end of the reporting period (January to September) | Amount from the beginning of last year to the end of the reporting period (January to September) | ||||||
I. Cash flows from operating activities: |
| |||||||
Cash received from sales of goods or rendering of services | 9,552,308,225 | 9,272,153,002 | ||||||
Cash received relating to other operating activities | 19,355,946 | 169,681,072 | ||||||
Sub-total of cash inflows from operating activities | 9,571,664,171 | 9,441,834,074 | ||||||
Cash paid for goods purchased and services received | 3,150,669,186 | 3,370,889,242 | ||||||
Cash paid to and on behalf of employees | 4,250,880,468 | 3,592,921,404 | ||||||
Tax paid | 912,805,582 | 623,774,688 | ||||||
Cash paid relating to other operating activities | 84,040,043 | 48,488,114 | ||||||
Sub-total of cash outflows from operating activities | 8,398,395,279 | 7,636,073,448 | ||||||
Net cash flows from operating activities | 1,173,268,892 | 1,805,760,626 | ||||||
II. Cash flows from investing activities: | ||||||||
Cash received from investment gains | 19,918,907 | 11,963,158 | ||||||
Net cash received from disposal of fixed assets, intangible assets and other long-term assets | 16,527,328 | 263,211 | ||||||
Cash received relating to other investment activities | 5,366,114 | 1,540,000 | ||||||
Sub-total of cash inflows from investing activities | 41,812,349 | 13,766,369 | ||||||
Cash paid to acquire or construct fixed assets, intangible assets and other long-term assets | 1,395,018,887 | 1,011,937,448 | ||||||
Cash paid for investment | — | 19,110,000 | ||||||
Net cash paid by subsidiaries and other operating units | — | 63,204,169 | ||||||
Sub-total of cash outflows from investing activities | 1,395,018,887 | 1,094,251,617 | ||||||
Net cash flows from investing activities | (1,353,206,538 | ) | (1,080,485,248 | ) |
— 17 —
Cash Flow Statement of the Company(Continued)
January to September 2016
Prepared by: Guangshen Railway Company Limited | Unit: ¥ Currency: RMB | Audit status: unaudited | ||||||||
Item | Amount from the beginning of the year to the end of the reporting period (January to September) | Amount from the beginning of last year to the end of the reporting period (January to September) | ||||||||
III. | Cash flows from financing activities: |
| ||||||||
Cash paid for distribution of dividends or profits or payment of interests | 566,682,960 | 354,176,850 | ||||||||
Sub-total of cash outflows from financing activities | 566,682,960 | 354,176,850 | ||||||||
Net cash flows from financing activities | (566,682,960 | ) | (354,176,850 | ) | ||||||
IV. | Effect of foreign exchange rate changes on cash and cash equivalents | — | — | |||||||
V. | Net increase in cash and cash equivalents | (746,620,606 | ) | 371,098,528 | ||||||
Add:Balance of cash and cash equivalents at the beginning of the period | 2,313,739,678 | 1,659,849,029 | ||||||||
VI. | Balance of cash and cash equivalents at the end of the period | 1,567,119,072 | 2,030,947,557 |
Chairman: Wu Yong General Manager: Hu Lingling Chief Accountant: Tang Xiangdong Head of Finance Department: Lin Wensheng
4.2 | Audit Report |
☐ Applicable ☑ Not applicable
— 18 —