28 Oct 2010 16:33
ο»Ώ
Β
AIR CHINA LIMITED
Β
(aΒ jointΒ stockΒ limitedΒ companyΒ incorporatedΒ inΒ theΒ People'sΒ RepublicofΒ ChinaΒ withΒ limitedΒ liability)
(StockΒ Code: Β 00753)
Β
THIRDΒ QUARTERLYΒ REPORTΒ 2010
Β
This Β announcement Β is Β made Β pursuant Β to Β Rule Β 13.09 Β of Β the Β Rules Β Governing Β the Β Listing Β of
SecuritiesΒ onΒ theΒ StockΒ ExchangeΒ ofΒ HongΒ KongΒ Limited.
Β
TheΒ boardΒ ofΒ directors(theΒ "Board")Β ofΒ AirΒ ChinaΒ LimitedΒ (theΒ "Company")Β herebyΒ announces thatΒ aΒ meetingΒ ofΒ theΒ BoardΒ wasΒ heldΒ onΒ 28Β OctoberΒ 2010Β andΒ theΒ BoardΒ passed,Β interΒ alia,Β the resolutionΒ approvingΒ theΒ quarterlyΒ reportΒ forΒ theΒ thirdΒ quarterΒ ofΒ 2010Β preparedΒ inΒ accordanceΒ with theΒ PRCΒ AccountingΒ RulesΒ andΒ Regulations.
Β
Β§1 IMPORTANTΒ NOTICE
Β
1.1 TheΒ Board,Β theΒ SupervisoryΒ Committee,Β asΒ wellΒ asΒ theΒ directors,Β supervisorsΒ andΒ senior management Β of Β the Β Company Β hereby Β warrant Β that Β there Β are Β no Β false Β representations, misleading Β statements Β or Β material Β omissions Β in Β this Β report, Β and Β jointly Β and Β severally acceptΒ fullΒ responsibilityΒ forΒ theΒ truthfulness,
accuracyΒ andΒ completenessΒ ofΒ theΒ contents ofΒ thisΒ quarterlyΒ report.
Β
1.2 DirectorsΒ absentΒ fromΒ theΒ boardΒ meetingsΒ areΒ requiredΒ toΒ beΒ disclosedΒ separately
Nameof absentdirectors | Position of absentdirectors | Reason(s) forabsence | Name of proxy |
WangYinxiang | Non-executiveDirector | businessengagement | CaoJianxiong |
WangShixiang | Non-executiveDirector | businessengagement | KongDong |
ChristopherDalePratt | Non-executiveDirector | businessengagement | KongDong |
HuHungLick,Henry | IndependentNon-executiveDirector | businessengagement | ZhangKe Β |
Β
1.3 | This Third Quarterly Financial Report of the Company is unaudited. | |
Β 1.4 | Β Legal representative of the Company | Β Kong Dong |
Person in charge of accounting function | Fan Cheng | |
Person in charge of accounting department (accounting superintendent) | Xiao Feng |
The Β Legal Β representative Β of Β the Β Company Β Mr. Β Kong Β Dong, Β Person Β in Β charge Β of accountingΒ function Β Mr. Β Fan Β Cheng, Β and Β Person Β in Β charge Β of Β accounting Β department (accountingΒ superintendent)Mr. Β Xiao Β Feng Β hereby Β jointly Β declare Β that Β the Β financial statementsΒ set outΒ inΒ thisΒ quarterly reportisΒ trueΒ andΒ complete.
Β
Β§2 BASICΒ INFORMATIONΒ OFΒ THEΒ COMPANY
Β
2.1 MajorΒ accountingdataΒ andΒ financialΒ ratios
Β
InΒ RMBAt the end ofthe reportingperiod
Β
Β
TotalΒ assetsΒ (RMB'000) 145,746,713 106,163,207 37.29
Owner'sΒ equityΒ (orΒ shareholders'
equity)Β (RMB'000) 33,156,735 23,922,872 38.60
NetΒ assetΒ perΒ shareΒ attributableΒ to shareholdersΒ ofΒ theΒ listed
companyΒ (RMBΒ perΒ share) 2.86 2.02 41.58
Β
Β
Β
Β
Β
FromΒ theΒ beginningΒ of theΒ yearΒ toΒ theΒ endΒ of
theΒ reportingΒ period
(JanuaryΒ toΒ September)
Increase/
decrease overΒ the
corresponding periodΒ ofΒ the previousΒ year (%)
Β
Β
NetΒ cashΒ flowΒ fromΒ operating
activitiesΒ (RMB'000) 15,570,887 227.57
NetΒ cashΒ flowΒ fromΒ operating activitiesΒ perΒ share
(RMBΒ perΒ share) 1.34 235.00
Β
Β
Β
Β
Β
Β
Β
Reporting period
(JulyΒ to
September)
Β
Β
FromΒ the beginningΒ of theΒ yearΒ to
theΒ endΒ of theΒ reporting period
(JanuaryΒ to
September)
Increase/
decreaseΒ of thisΒ reporting periodΒ as
compared toΒ the
corresponding periodΒ of
previousΒ year
(%)
Β
Β
NetΒ profitΒ attributableΒ to
shareholdersΒ ofΒ theΒ listed
companyΒ (RMB'000) 5,166,778 9,860,799 483.62
BasicΒ earningsΒ perΒ share
(RMBΒ perΒ share) 0.45 0.85 542.86
BasicΒ earningsΒ perΒ shareΒ after
deductingΒ non-recurringΒ profits
andΒ lossesΒ (RMBΒ perΒ share) 0.41 0.75 925.00
DilutedΒ earningsΒ perΒ share
(RMBΒ perΒ share) N/A N/A N/A Increased
WeightedΒ averageΒ returnΒ onΒ net
assetsΒ (%) 18.10 34.55
WeightedΒ averageΒ returnΒ onΒ net assetsΒ afterΒ deducting
non-recurringΒ profitsΒ andΒ losses
(%) 16.60 30.22
byΒ 14.02
percentageΒ points
Β
Increased byΒ 14.60
percentageΒ points
AfterΒ deductingΒ non-recurringΒ profitsΒ andΒ losses:
Β
Β
RMB'000
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Amounts
forΒ theΒ period fromΒ the
beginningΒ of theΒ yearΒ to
theΒ endΒ ofΒ the reportingΒ period (JanuaryΒ to
September)
Β
Β
Gains/lossesΒ fromΒ disposalΒ ofΒ non-currentΒ assets -10,392
GovernmentΒ grantsΒ (exceptΒ forΒ thoseΒ thatΒ areΒ closelyΒ relatedΒ to
theΒ Company'sΒ normalΒ operatingΒ businessΒ andΒ qualifiedΒ under
nationalΒ policyΒ toΒ receiveΒ certainΒ standardΒ amountΒ andΒ quantities)
includedΒ inΒ theΒ profitsΒ andΒ lossesΒ forΒ theΒ currentΒ period 273,004
Gain/(loss)Β fromΒ changesΒ inΒ fairΒ valueΒ ofΒ financialΒ assets/liabilities heldΒ forΒ tradingΒ andΒ investmentΒ gainsΒ fromΒ disposalΒ ofΒ financial assets/liabilitiesΒ heldΒ forΒ tradingΒ andΒ available-for-saleΒ financial assetsΒ (exceptΒ forΒ hedgingΒ activitiesΒ relatedΒ toΒ theΒ Company's
normalΒ operatingΒ business) 1,095,514
ReversalΒ ofΒ provisionΒ forΒ impairmentΒ ofΒ receivablesΒ whichΒ are
individuallyΒ testedΒ forΒ impairment 562
OtherΒ non-operatingΒ incomeΒ andΒ expensesΒ notΒ coveredΒ above 14,677
EffectΒ ofΒ mergerΒ ofΒ businessesΒ notΒ underΒ commonΒ control 150,628
EffectΒ ofΒ incomeΒ tax -247,050
EffectΒ onΒ non-controllingΒ interestsΒ (afterΒ tax) -40,340
Β
Β
Total 1,236,603
2.2 TotalΒ numberΒ ofΒ shareholdersandΒ shareholdingΒ ofΒ topΒ 10Β holdersΒ ofΒ listedΒ shares notΒ subjectΒ toΒ tradingΒ moratoriumΒ asΒ atΒ theΒ endΒ ofΒ theΒ reportingΒ period
Β
Unit:Β Share
Β
TotalΒ numberΒ ofΒ shareholdersΒ atΒ theΒ endΒ ofΒ theΒ reportingΒ period 307,815
Β
ParticularsΒ ofΒ theΒ topΒ 10Β holdersΒ ofΒ listedΒ sharesΒ notΒ subjectΒ to tradingmoratorium
Β
Β
Β
Β
Β
Β
NameΒ ofΒ shareholderΒ (fullΒ name)
NumberΒ ofΒ listed
sharesΒ notΒ subjectΒ to tradingΒ moratorium
heldΒ asΒ atΒ periodΒ end ClassΒ ofΒ Shares
Β
Β
ChinaΒ NationalΒ AviationΒ HoldingΒ Company 4,949,066,567 RMBΒ ordinaryΒ shares
CathayΒ PacificΒ AirwaysΒ Limited 2,360,945,455 OverseasΒ listed
foreignΒ shares
HKSCCΒ NOMINEESΒ LIMITED 1,949,518,684 OverseasΒ listed
foreignΒ shares
ChinaΒ NationalΒ AviationΒ CorporationΒ (Group) Limited
Β
Β
Β
SinotransΒ AirΒ TransportationΒ Development
Co.,Β Ltd.
BankΒ ofΒ ChinaΒ -Β DachengΒ Blue-chipSteady
SecuritiesΒ InvestmentΒ Funds
1,332,482,920 RMBΒ ordinaryΒ shares
Β
66,852,000 OverseasΒ listed
foreignΒ shares
78,000,000 RMBΒ ordinaryΒ shares
Β
29,000,000 RMBΒ ordinaryΒ shares
TongdeΒ SecuritiesΒ InvestmentΒ Fund 28,162,954 RMBΒ ordinaryΒ shares
BankΒ ofΒ CommunicationsΒ -Β RongtongΒ Industrial
ProsperityΒ Fund
IndustrialΒ andΒ CommercialΒ BankΒ ofΒ China
-Β BOCIΒ SustainalbeGrowthΒ EquityΒ Securities
InvestmentΒ Fund
IndustrialΒ andΒ CommercialΒ BankΒ ofΒ China
-Β ShanghaiΒ StockΒ ExchangeΒ 50Β ETF
18,699,806 RMBΒ ordinaryΒ shares
Β
16,999,694 RMBΒ ordinaryΒ shares
Β
Β
Β
16,665,666 RMBΒ ordinaryΒ shares
Β
Note:Β HKSCCΒ NOMINEESΒ LIMITEDΒ isΒ aΒ subsidiaryofΒ theΒ HongΒ KongΒ StockΒ Exchange,andΒ itsΒ principle
businessΒ isΒ shareholdingΒ asΒ nomineeΒ onΒ behalfΒ ofΒ otherΒ corporateΒ orΒ individualΒ shareholders..Β It holdsΒ 1,949,518,684Β HΒ SharesΒ ofΒ theΒ CompanyΒ (excludingΒ 66,852,000Β HΒ SharesΒ heldΒ onΒ behalfΒ of ChinaNationalΒ AviationΒ CorporationΒ (Group)Β Limited).
Β
Β§3 SIGNIFICANTEVENTS
Β
3.1 SignificantΒ changesΒ inΒ theΒ majorΒ itemsΒ ofΒ theΒ accountingstatementsΒ andΒ theΒ key financialΒ indicatorsΒ ofΒ theΒ CompanyΒ andΒ theΒ underlyingΒ reasons
Β
β‘βΒ Applicable β‘Β NotΒ applicable
BenefitingΒ fromΒ theΒ continuousΒ reboundΒ ofΒ theΒ globalΒ airΒ transportationΒ marketΒ andΒ as aΒ resultΒ ofΒ ourΒ effectiveΒ operationalΒ management,Β marketingΒ andΒ costΒ control,Β theΒ profit from Β operations Β of Β the Β Company Β recorded Β a Β substantial Β growth, Β with Β a Β considerable increase Β in Β gains Β from Β our Β investment Β in Β other Β airline Β companies. Β In Β addition, Β the Group'sΒ consolidationΒ ofΒ ShenzhenΒ AirlinesΒ sinceΒ 20Β AprilΒ 2010Β (resultingΒ inΒ changes inΒ comparableΒ figures)Β hasΒ ledΒ toΒ anΒ increaseΒ inΒ theΒ amountΒ ofΒ relevantΒ itemsΒ inΒ the financialΒ statements.The accounting items which recorded an increase of more than
30%Β areΒ setΒ outΒ below:
Β
Items | Increase |
Β Cash and bank balances | Β 168.65% |
Bills receivable | 90.00% |
Accounts receivable | 53.63% |
Other receivables | 202.87% |
Prepayments | 98.71% |
Construction in progress | 85.07% |
Goodwill | 315.13% |
Short term loans | 43.57% |
Accounts payable | 39.50% |
Domestic air traffic liabilities | 122.26% |
International air traffic liabilities | 36.95% |
Receipts in advance | 137.15% |
Employee compensations payable | 98.67% |
Tax payable | 246.57% |
Other payables | 153.93% |
Long term loans | 75.08% |
Long term payables | 55.21% |
Accrued liabilities | 34.59% |
Deferred income | 93.54% |
Deferred tax liabilities | 544.09% |
Non-controlling interests | 403.27% |
Retained earnings | 1069.68% |
Revenue from operations | 62.19% |
Cost of operations | 45.75% |
Business tax and surcharges | 30.45% |
Selling expenses | 54.42% |
General and administrative expenses | 40.25% |
Investment income | 505.72% |
Non-operating expenses | 138.74% |
Income Tax | 602.04% |
Apart Β from Β the Β abovementioned Β accounting Β items Β recording Β an Β increase, Β the Β key accountingΒ itemsΒ whichΒ recordedΒ aΒ decreaseΒ ofΒ moreΒ thanΒ 30%Β andΒ theΒ reasonsΒ thereof aresetΒ outΒ below:
Β
Items | Change in % | Reason for the change |
Β Finance costs | Β -129.97% | Β Net exchange gains for the first nine |
Β
Β
Β
Β
Β
Β
Gains/(losses)Β from
movementΒ inΒ fairΒ value
monthsΒ ofΒ 2010Β recordedΒ anΒ increase
ofΒ RMB1,006Β millionΒ asΒ compared
withΒ theΒ sameΒ periodΒ lastΒ yearΒ dueΒ to changesΒ inΒ exchangeΒ rate.
-47.20% GainsΒ dueΒ toΒ movementΒ inΒ fairΒ value
recordedΒ aΒ decreaseΒ asΒ comparedΒ with theΒ sameΒ periodΒ lastΒ yearΒ asΒ aΒ result
ofΒ smallerΒ increaseΒ inΒ marketΒ valueΒ of fuelΒ derivativeΒ contractsΒ asΒ compared withΒ theΒ sameΒ periodΒ lastΒ year.
Non-operatingΒ income -69.54% TheΒ GroupΒ benefitedΒ fromΒ the
refundΒ fromΒ CAACΒ Infrastructure
DevelopmentΒ FundΒ inΒ theΒ sameΒ period lastyear.Β SuchΒ policyΒ wasΒ repealedΒ in JuneΒ 2009.
FinancialΒ liabilitiesheld forΒ trading
-50.30% DecreaseΒ inΒ theΒ lossΒ ofΒ fairΒ valueΒ of outstandingΒ financialΒ derivatives
contractsΒ asΒ atΒ 30Β SeptemberΒ 2010.
BillsΒ payable -47.18% LessΒ settlementinΒ theΒ formΒ ofΒ bills adoptedΒ byΒ theΒ GroupΒ duringΒ the reportingΒ period.
Β
3.2 AnalysisΒ andΒ explanationΒ onΒ theΒ progressΒ ofΒ significantΒ eventsΒ andΒ theirΒ impactΒ and resolutions
Β
β‘βΒ Applicable β‘Β NotΒ applicable
Β
The Β Public Β Offering Β Review Β Committee Β of Β China Β Securities Β Regulatory Β Commission
("CSRC")Β hasΒ grantedΒ theΒ applicationΒ forΒ placingΒ ofΒ AΒ sharesΒ byΒ theΒ CompanyΒ onΒ 11
October 2010 through an unconditional approval.Β The Company is now expecting to receiveΒ aΒ formalΒ approvalΒ fromΒ CSRC.
Β
OnΒ 27Β OctoberΒ 2010,Β theΒ CompanyΒ hasΒ receivedΒ aΒ formalΒ approvalΒ fromΒ CSRCΒ thatΒ the CompanyΒ isΒ approvedΒ toΒ placeΒ noΒ moreΒ thanΒ 157,000,000Β HΒ sharesΒ toΒ ChinaΒ National AviationΒ Corporation(Group)Β Limited.Β AllΒ HΒ sharesΒ areΒ ordinarysharesΒ withΒ parΒ value ofΒ RMB1Β perΒ share.
Β
3.3 PerformanceΒ ofΒ undertakingsΒ givenΒ byΒ theΒ Company,Β theΒ shareholdersΒ andΒ actual controller
Β
β‘Β Applicable
β‘βΒ NotΒ applicable
3.4 WarningΒ inΒ respectΒ ofΒ forecastΒ ofΒ possiblenetΒ lossΒ fromΒ theΒ beginningΒ ofΒ theΒ year toΒ theΒ endΒ ofΒ theΒ nextΒ ReportingPeriodΒ orΒ warningΒ inΒ respectΒ ofΒ anyΒ significant changesΒ inΒ netΒ profitΒ asΒ comparedΒ withΒ thatΒ ofΒ theΒ correspondingΒ periodΒ ofΒ previous yearΒ andΒ theΒ underlyingΒ reasons
Β
β‘Β Applicable
β‘βΒ NotΒ applicable
Β
Β
3.5 ImplementationΒ ofΒ theΒ cashΒ dividendΒ policyΒ duringΒ theΒ reportingΒ period
Β
Nil
Β
AirΒ ChinaΒ Limited
LegalΒ representative:Β KongΒ Dong
28Β OctoberΒ 2010
Β§4 APPENDIX
Β
4.1 ConsolidatedΒ BalanceΒ Sheet
30Β SeptemberΒ 2010
Β
PreparedΒ byΒ AirΒ ChinaΒ Limited
Β
Β
Unit:Β RMB'000Β (Unaudited)
Β
Β
Β
Β
Β
Items
BalanceΒ at
theΒ endΒ of theΒ period
BalanceΒ at
theΒ beginning ofΒ theΒ year
Β
Β
CURRENTΒ ASSETS:
CashΒ andΒ bankΒ balances 8,601,033 3,201,568
ProvisionsΒ onΒ payables
ContributionsΒ made
FinancialΒ assetsΒ heldΒ forΒ trading 25,968
BillsΒ receivable 4,729 2,489
AccountsΒ receivable 3,381,687 2,201,172
Prepayments 696,005 350,257
PremiumΒ receivable
ReceivablesΒ onΒ reinsurance
ProvisionsΒ forΒ reinsurancecontracts
InterestΒ receivable
DividendΒ receivable
OtherΒ receivables 1,490,122 492,007
PurchaseΒ ofΒ financialΒ assetsΒ resold
Inventories 1,080,817 931,271
Non-currentΒ assetsΒ dueΒ withinΒ aΒ year
OtherΒ currentΒ assets
TotalΒ currentΒ assets 15,280,361 7,178,764
Β
Β
Β
Items
BalanceΒ at theΒ endΒ of theΒ period
BalanceΒ at theΒ beginning ofΒ theΒ year
Β
Β
NON-CURRENTΒ ASSETS:
LoansΒ andΒ advances
Available-for-saleΒ financialΒ assets
Held-to-maturityΒ investments
LongΒ termΒ receivables 263,995 254,306
LongΒ termΒ equityΒ investments 15,171,806 13,235,575
InvestmentΒ property
FixedΒ assets 87,243,321 69,147,527
ConstructionΒ inΒ progress 21,711,314 11,731,131
ConstructionΒ materials
DisposalΒ ofΒ fixedΒ assets
BiologicalΒ assetsΒ forΒ production
OilΒ andΒ gasΒ assets
IntangibleΒ assets 2,763,534 2,576,301
DevelopmentΒ expenses
Goodwill 1,449,030 349,055
LongΒ termΒ deferredΒ expenses 157,888 138,105
DeferredΒ taxΒ assets 1,705,464 1,552,443
OtherΒ non-currentΒ assets
TotalΒ non-currentassets 130,466,352 98,984,443
TotalΒ assets 145,746,713 106,163,207
Β
CURRENTΒ LIABILITIES:
ShortΒ termΒ loans 12,735,412 8,870,400
BorrowingsΒ fromΒ centralΒ bank
DepositsΒ fromΒ clientsΒ andΒ placementsfrom otherΒ banks
Β
Β | Contributions received | ||||
Β | Financial liabilities held for trading | 1,130,478 | 2,274,627 | ||
Β | Bills payable | 403,144 | 763,255 | ||
Β | Accounts payable | 9,922,809 | 7,113,031 | ||
Domestic air traffic liabilities International air traffic liabilities | 1,890,104 2,169,273 | 850,394 1,583,959 | |||
Receipts in advance | 90,418 | 38,127 | |||
Sale of financial assets repurchased | |||||
Fees and commissions payable | |||||
Employee compensations payable | 692,358 | 348,492 | |||
Taxes payable | 2,496,336 | 720,295 | |||
Interest payable | 291,962 | 303,154 | |||
Dividend payable | |||||
Other payables | 5,647,586 | 2,224,083 | |||
Amounts payable on reinsurance | |||||
Provisions on insurance contracts | |||||
Brokerage payable | |||||
Underwriting fees payable | |||||
Non-current liabilities repayable within one year | 12,393,589 | 11,304,489 | |||
Other current liabilities | |||||
Total current liabilities | 49,863,469 | 36,394,306 | |||
Β
Β
Β
Items
BalanceΒ at theΒ endΒ of theΒ period
BalanceΒ at theΒ beginning ofΒ theΒ year
Β
Β
NON-CURRENTΒ LIABILITIES:
LongΒ termΒ loans 32,075,823 18,321,078
CorporateΒ bonds 9,000,000 9,000,000
LongΒ termΒ payables 2,326,768 1,499,128
ObligationsΒ underΒ financeΒ leases 15,404,313 15,366,476
SpecificΒ payables
AccruedΒ liabilities 127,105 94,438
DeferredΒ income 2,677,342 1,383,338
DeferredΒ taxΒ liabilities 921,043 143,000
OtherΒ non-currentΒ liabilities
TotalΒ non-currentliabilities 62,532,394 45,807,458
TotalΒ liabilities 112,395,863 82,201,764
Β
OWNERS'Β EQUITYΒ (orΒ SHAREHOLDERS' EQUITY):
Β
Issued capital | 12,251,362 | 12,251,362 |
Capital reserve | 10,550,932 | 10,823,906 |
Less: Treasury shares | ||
Specific reserves | ||
Reserve funds | 1,563,914 | 1,563,914 |
General risk provisions | ||
Retained earnings | 10,782,647 | 921,848 |
Foreign exchange translation reserve | -1,992,120 | -1,638,158 |
Equity attributable to equity holders | ||
of the Company | 33,156,735 | 23,922,872 |
Non-controlling interests | 194,115 | 38,571 |
Total owners' equity | 33,350,850 | 23,961,443 |
Total liabilities and owners' equity | 145,746,713 | 106,163,207 |
Β
LegalΒ representativeΒ ofΒ theΒ Company:Β KongΒ Dong
PersonΒ inΒ chargeΒ ofΒ accountingΒ function:Β FanΒ Cheng
PersonΒ inΒ chargeΒ ofΒ accountingΒ department:Β XiaoΒ Feng
BalanceΒ SheetΒ ofΒ theΒ ParentΒ Company
30Β SeptemberΒ 2010
Β
PreparedΒ byΒ AirΒ ChinaΒ Limited
Β
Β
Unit:Β RMB'000Β (Unaudited)
Β
Β
Β
Β
Β
Items
BalanceΒ at
theΒ endΒ of theΒ period
BalanceΒ at
theΒ beginning ofΒ theΒ year
Β
Β
CURRENTΒ ASSETS:
CashΒ andΒ bankΒ balances 4,944,902 1,089,515
FinancialΒ assetsΒ heldΒ forΒ trading
BillsΒ receivable 4,000 2,268
AccountsΒ receivable 2,879,260 1,771,682
Prepayments 271,231 260,044
InterestΒ receivable
DividendΒ receivable
OtherΒ receivables 1,020,000 678,174
Inventories 809,897 850,518
Non-currentΒ assetsΒ dueΒ withinΒ aΒ year
OtherΒ currentΒ assets
TotalΒ currentΒ assets 9,929,290 4,652,201
Β
NON-CURRENTΒ ASSETS:
Available-for-saleΒ financialΒ assets
Held-to-maturityΒ investments
Β
Long term receivables | 197,425 | 182,406 |
Long term equity investments | 20,121,483 | 19,198,728 |
Investment property | ||
Fixed assets | 66,235,140 | 65,186,091 |
Construction in progress | 15,745,317 | 11,081,062 |
Construction materials | ||
Disposal of fixed assets | ||
Biological assets for production | ||
Oil and gas assets | ||
Intangible assets | 2,257,324 | 2,195,810 |
Development expenses | ||
Goodwill | ||
Long term deferred expenses | 135,599 | 131,682 |
Deferred tax assets | 1,182,773 | 1,503,000 |
Other non-current assets | ||
Total non-current assets | 105,875,061 | 99,478,779 |
Total assets | 115,804,351 | 104,130,980 |
Β
Β
Β
Items
BalanceΒ at theΒ endΒ of theΒ period
BalanceΒ at theΒ beginning ofΒ theΒ year
Β
Β
CURRENTΒ LIABILITIES:
ShortΒ termΒ loans 10,528,799 8,565,294
FinancialΒ liabilitiesΒ heldΒ forΒ trading 1,032,704 2,274,627
BillsΒ payable 0 160,000
AccountsΒ payable 6,822,512 6,127,351
DomesticΒ airΒ trafficΒ liabilities 1,289,578 841,565
InternationalΒ airΒ trafficΒ liabilities 2,053,312 1,502,957
ReceiptsΒ inΒ advance 20,796 34,300
EmployeeΒ compensationsΒ payable 492,735 284,397
TaxesΒ payable 2,148,579 644,591
InterestΒ payable 259,583 301,950
DividendΒ payable
OtherΒ payables 2,393,307 1,978,628
Non-currentΒ liabilitiesΒ repayableΒ withinΒ oneΒ year 9,786,443 11,002,982
OtherΒ currentΒ liabilities
TotalΒ currentΒ liabilities 36,828,348 33,718,642
Β
NON-CURRENTΒ LIABILITIES:
Β
Long term loans | 18,836,911 | 17,125,849 |
Corporate bonds | 9,000,000 | 9,000,000 |
Long term payables | 1,133,672 | 1,073,629 |
Obligations under finance leases | 15,241,814 | 15,366,475 |
Specific payables | ||
Deferred income | 2,028,114 | 1,377,482 |
Accrued liabilities | 77,737 | 94,438 |
Deferred tax liabilities | 143,000 | 143,000 |
Other non-current liabilities | ||
Total non-current liabilities | 46,461,248 | 44,180,873 |
Total liabilities | 83,289,596 | 77,899,515 |
Β
OWNERS'Β EQUITYΒ (orΒ SHAREHOLDERS'
EQUITY):
Β
Issued capital | 12,251,362 | 12,251,362 |
Capital reserve | 14,332,437 | 14,332,112 |
Less: Treasury shares | ||
Specific reserves | ||
Reserve funds | 1,554,324 | 1,554,324 |
General risk provisions | ||
Retained earnings | 4,376,632 | -1,906,333 |
Total owners' equity (or shareholders' equity) | 32,514,755 | 26,231,465 |
Total liabilities and owners' equity | ||
(or shareholders' equity) | 115,804,351 | 104,130,980 |
Β
LegalΒ representativeΒ ofΒ theΒ Company:Β KongΒ Dong
PersonΒ inΒ chargeΒ ofΒ accountingΒ function:Β FanΒ Cheng
PersonΒ inΒ chargeΒ ofΒ accountingΒ department:Β XiaoΒ Feng
4.2 ConsolidatedΒ IncomeΒ Statement
Β
PreparedΒ byΒ AirΒ ChinaΒ Limited
Β
Β
Unit:Β RMB'000Β (Unaudited)
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
Β
Β
Β
Β
Β
Β
Β
AmountsΒ forΒ the periodΒ (JulyΒ to September)
Β
Β
Β
Β
AmountsΒ forΒ the corresponding periodΒ of
theΒ previous yearΒ (JulyΒ to September)
Β
Β
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningΒ ofΒ the yearΒ toΒ theΒ end ofΒ theΒ reporting periodΒ (January toΒ September)
AmountsΒ for
theΒ periodΒ from theΒ beginning ofΒ theΒ previous
yearΒ toΒ theΒ end ofΒ theΒ previous reportingΒ period (JanuaryΒ to September)
Β
Β
I.Β TotalΒ revenueΒ fromΒ operationsΒ 24,826,376 14,054,335 59,134,049 36,459,360
Including:Β OperatingΒ incomeΒ 24,826,376 14,054,335 59,134,049 36,459,360
InterestΒ income
PremiumΒ earned
FeesΒ andΒ commissionΒ income
Β
II. | Total operating cost | 19,416,141 | 13,489,300 | 50,825,245 | 35,940,774 |
Including: Cost of operations | 17,149,479 | 11,282,767 | 44,100,892 | 30,258,540 |
InterestΒ expenses
FeesΒ andΒ commission expenses
ReturnedΒ premium
NetΒ reimbursementΒ paid
NetΒ amountsΒ ofΒ provisions oninsuranceΒ contracts drawn
BonusΒ paidΒ onΒ insurance policy
ReinsuranceΒ premium
BusinessΒ taxesΒ and
Β
surcharges | 514,545 | 358,351 | 1,176,649 | 902,014 |
Selling expenses | 1,710,459 | 1,035,453 | 4,132,214 | 2,675,877 |
General and administrative | ||||
expenses | 622,543 | 442,989 | 1,581,768 | 1,127,805 |
Finance costs | -580,885 | 369,740 | -292,693 | 976,538 |
Impairment losses of assets | 126,415 |
Add:Β GainsΒ fromΒ movementsΒ inΒ fair
valueΒ (lossΒ isΒ represented
Β
by "-" sign) | 518,545 | 553,634 | 1,095,514 | 2,074,712 |
Investment income (loss is | ||||
represented by "-" sign) | 897,711 | 149,142 | 2,787,920 | 460,267 |
Including: Share of profits and | ||||
losses of associates | ||||
and joint ventures | 889,500 | 149,156 | 2,628,954 | 460,281 |
ExchangeΒ gainsΒ (lossΒ is
representedΒ byΒ "-"Β sign)
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
Β
Β
Β
Β
Β
Β
Β
Β
AmountsΒ forΒ the periodΒ (JulyΒ to September)
Β
Β
Β
Β
Β
AmountsΒ forΒ the corresponding periodΒ of
theΒ previous yearΒ (JulyΒ to September)
Β
Β
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningΒ ofΒ the yearΒ toΒ theΒ end ofΒ theΒ reporting periodΒ (January toΒ September)
AmountsΒ for theΒ periodΒ from theΒ beginning
ofΒ theΒ previous yearΒ toΒ theΒ end ofΒ theΒ previous
reportingΒ period (JanuaryΒ to September)
Β
Β
III.Β ProfitΒ fromΒ operationsΒ (lossΒ is
representedΒ byΒ "-"Β sign)Β 6,826,491Β 1,267,811Β 12,192,238Β 3,053,565
Β
Β
Β
Β
Β
Β
Β
IV.
Β
Β
Β
Β
V.
Β
Β
Β
Β
Β
Β
Β
VI.
Β
Β
Β
Β
VII.
Β
Β
VIII.
Β
Β
Β
Β
Β
Β
LegalΒ representativeΒ ofΒ theΒ Company:Β KongΒ Dong
PersonΒ inΒ chargeΒ ofΒ accountingΒ function:Β FanΒ Cheng
PersonΒ inΒ chargeΒ ofΒ accountingΒ department:Β XiaoΒ Feng
IncomeΒ StatementΒ ofΒ theΒ ParentΒ Company
Β
PreparedΒ byΒ AirΒ ChinaΒ Limited
Β
Β
Unit:Β RMB'000Β (Unaudited)
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
Β
Β
Β
Β
Β
Β
Β
AmountsΒ forΒ the periodΒ (JulyΒ to September)
Β
Β
Β
Β
AmountsΒ forΒ the corresponding periodΒ of previous
yearΒ (JulyΒ to
September)
Β
Β
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningΒ ofΒ the yearΒ toΒ theΒ end ofΒ theΒ reporting periodΒ (January toΒ September)
AmountsΒ for
theΒ periodΒ from theΒ beginning ofΒ theΒ previous
yearΒ toΒ theΒ end ofΒ theΒ previous reportingΒ period (JanuaryΒ to September)
Β
Β
I.Β RevenueΒ fromΒ operationsΒ 18,196,086 12,882,230 46,087,475 33,877,373
Less:Β CostΒ ofΒ operationsΒ 12,229,044 10,253,905 34,282,264 27,479,107
BusinessΒ taxesΒ andΒ surchargesΒ 368,613 341,480 929,114 870,432
SellingΒ expenses 1,293,219Β 980,165 3,375,367Β 2,570,606
GeneralΒ andΒ administrative
expensesΒ 372,030 352,098 1,032,642Β 869,517
FinanceΒ costsΒ -550,418Β 371,080 -300,156Β 956,124
ImpairmentΒ lossesΒ inΒ assetsΒ 126,415
Add:Β GainsΒ fromΒ movementsΒ inΒ fair valueΒ (lossΒ isΒ represented
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
II.
Β
Β
Β
Β
Β
Β
Β
Β
Β
III.
Β
Β
Β
Β
IV.
Β
Β
Β
V.
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
Β
Β
Β
Β
Β
Β
Β
Β
AmountsΒ forΒ the periodΒ (JulyΒ to September)
Β
Β
Β
Β
Β
AmountsΒ forΒ the corresponding periodΒ of previous
yearΒ (JulyΒ to
September)
Β
Β
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningΒ ofΒ the yearΒ toΒ theΒ end ofΒ theΒ reporting periodΒ (January toΒ September)
AmountsΒ for theΒ periodΒ from theΒ beginning
ofΒ theΒ previous yearΒ toΒ theΒ end ofΒ theΒ previous
reportingΒ period (JanuaryΒ to September)
Β
Β
VI.Β OtherΒ comprehensiveΒ incomeΒ 0 0 452Β -3,000
Β
VII.Β TotalΒ comprehensiveΒ incomeΒ 3,944,196Β 985,993 6,283,417Β 4,087,057
Β
LegalΒ representativeΒ ofΒ theΒ Company:Β KongΒ Dong
PersonΒ inΒ chargeΒ ofΒ accountingΒ function:Β FanΒ Cheng
PersonΒ inΒ chargeΒ ofΒ accountingΒ department:Β XiaoΒ Feng
4.3 ConsolidatedΒ CashΒ FlowΒ Statement
JanuaryΒ toΒ SeptemberΒ 2010
Β
PreparedΒ byΒ AirΒ ChinaΒ Limited
Β
Β
Unit:Β RMB'000Β (Unaudited)
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningofΒ the yearΒ toΒ theΒ end
ofΒ theΒ reporting period
(JanuaryΒ to
September)
AmountsΒ for
theΒ periodfrom theΒ beginning
ofΒ theΒ previous yearΒ toΒ theΒ end ofΒ theΒ previous
reportingΒ period (JanuaryΒ to September)
Β
Β
I. CashΒ flowsΒ fromΒ operatingactivities:
CashΒ receivedΒ fromΒ salesΒ ofΒ goods,Β provisionΒ of
services 59,086,031 35,634,387
NetΒ increaseΒ inΒ depositsΒ fromΒ clientsand placementsΒ fromΒ otherΒ banks
NetΒ increaseΒ inΒ borrowingsΒ fromΒ centralbank
NetΒ increaseΒ inΒ contributionsΒ receivedΒ fromΒ other financialΒ institutions
CashΒ receivedΒ fromΒ premiumsΒ ofΒ original insuranceΒ contracts
NetΒ cashΒ receiptΒ fromΒ reinsuranceΒ operations
NetΒ increaseΒ inΒ reserveΒ ofΒ theΒ insuredΒ and investment
Β
Net increase in financial assets held for trading | ||||
Cash received from interests, fees and commission | ||||
Net increase in contributions | ||||
Net increase in cash from repurchase operations | ||||
Refund of tax and levy | 0 | 41,314 | ||
Other cash received relating to operating activities | 1,524,519 | 1,670,621 | ||
Subtotal of cash inflows of operating activities | 60,610,550 | 37,346,322 | ||
Cash paid for goods purchased, services rendered | 32,156,275 | 21,205,921 | ||
Net increase in loans and advances to clients | ||||
Net increase in deposits to central bank and to | ||||
otherΒ banks
CashΒ paymentΒ ofΒ claimsunderΒ originalΒ insurance contracts
CashΒ paymentΒ ofΒ interests,Β feesΒ andΒ commission
CashΒ paymentΒ ofΒ bonusΒ paidΒ toΒ insuranceΒ policy
Β
Cash paid to or on behalf of employees | 5,174,381 | 3,825,954 |
Tax paid | 2,485,454 | 1,562,484 |
Other cash paid in relation to operating activities | 5,223,553 | 5,998,450 |
Subtotal of cash outflows of operating activities | 45,039,663 | 32,592,809 |
Net cash flows from operating activities | 15,570,887 | 4,753,513 |
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningofΒ the yearΒ toΒ theΒ end
ofΒ theΒ reporting period
(JanuaryΒ to
September)
AmountsΒ for theΒ periodΒ from theΒ beginning
ofΒ theΒ previous yearΒ toΒ theΒ end ofΒ theΒ previous
reportingΒ period (JanuaryΒ to September)
Β
Β
II. CashΒ flowsΒ fromΒ investingΒ activities:
CashΒ receivedΒ fromΒ investments
CashΒ fromΒ investmentΒ income 166,296 14,880
NetΒ cashΒ fromΒ disposalΒ ofΒ fixedΒ assets,intangible
assetsΒ andΒ otherΒ longΒ termΒ assets 227,261 213,377
NetΒ cashΒ fromΒ disposalΒ ofΒ subsidiariesΒ andΒ other businessΒ units
Β
Other cash received from investing activities | 3,091,431 | 2,383,381 |
Subtotal of cash inflows of investment activities | 3,484,988 | 2,611,638 |
Cash paid to purchase of fixed assets, intangible | ||
assets and other long term assets | 12,361,886 | 4,574,223 |
Cash paid to investments | 225,569 | 265,200 |
NetΒ increaseΒ inΒ pledgedΒ loans
NetΒ cashΒ fromΒ subsidiariesΒ andΒ otherΒ business units
CashΒ paymentsΒ relatingΒ toΒ otherΒ investments
SubtotalΒ ofΒ cashΒ outflowsΒ ofΒ investmentΒ activities 12,587,455 4,839,423
NetΒ cashΒ flowsΒ fromΒ investingΒ activities -9,102,467 -2,227,785
Β
III. CashΒ flowsΒ fromΒ financingΒ activities:
CashΒ receivedΒ fromΒ investments
Including:Β CashΒ receivedΒ fromΒ investmentsΒ of minorityΒ shareholdersΒ throughΒ subsidiaries
Β
Cash received from borrowings | 24,025,525 | 23,620,857 |
Cash received from issue of debentures | ||
Other cash relating to financing activities | ||
Subtotal of cash inflows of financing activities | 24,025,525 | 23,620,857 |
Cash repaid to amounts borrowed | 21,772,449 | 19,392,411 |
Cash payments for distribution of dividends, | ||
profits or interest expenses | 1,110,549 | 1,142,801 |
Including:Β DividendsΒ andΒ profitΒ paidΒ toΒ minority
shareholdersΒ byΒ subsidiaries
OtherΒ cashΒ paymentsΒ relatingΒ toΒ financing
Β
activities | 2,328,048 | 3,935,761 |
Subtotal of cash outflows of financing activities | 25,211,046 | 24,470,973 |
Net cash flows from financing activities | -1,185,521 | -850,116 |
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningofΒ the yearΒ toΒ theΒ end
ofΒ theΒ reporting period
(JanuaryΒ to
September)
AmountsΒ for theΒ periodΒ from theΒ beginning
ofΒ theΒ previous yearΒ toΒ theΒ end ofΒ theΒ previous
reportingΒ period (JanuaryΒ to September)
Β
Β
IV. EffectofΒ exchangeΒ rateΒ changesΒ onΒ cashΒ and
Β
Β
Β
V.
Β
Β
Β
Β
VI.
Β
Β
Β
LegalΒ representativeΒ ofΒ theΒ Company:Β KongΒ Dong
PersonΒ inΒ chargeΒ ofΒ accountingΒ function:Β FanΒ Cheng
PersonΒ inΒ chargeΒ ofΒ accountingΒ department:Β XiaoΒ Feng
CashΒ FlowΒ StatementΒ ofΒ theΒ ParentΒ Company
JanuaryΒ toΒ SeptemberΒ 2010
Β
PreparedΒ byΒ AirΒ ChinaΒ Limited
Β
Β
Unit:Β RMB'000Β (Unaudited)
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningofΒ the yearΒ toΒ theΒ end
ofΒ theΒ reporting period
(JanuaryΒ to
September)
AmountsΒ for
theΒ periodfrom theΒ beginning
ofΒ theΒ previous yearΒ toΒ theΒ end ofΒ theΒ previous
reportingΒ period (JanuaryΒ to September)
Β
Β
I. CashΒ flowsΒ fromΒ operatingactivities:
CashΒ receivedΒ fromΒ salesΒ ofΒ goods,Β provisionΒ of
services 45,647,580 33,506,746
RefundΒ ofΒ taxΒ andΒ levy 0 41,314
OtherΒ cashΒ receivedΒ relatingΒ toΒ operatingΒ activities 918,841 1,557,009
SubtotalΒ ofΒ cashΒ inflowsΒ ofΒ operatingactivities 46,566,421 35,105,069
CashΒ paidΒ forΒ goodsΒ purchased,Β servicesΒ rendered 24,308,504 20,703,724
CashΒ paidΒ toΒ andΒ onΒ behalfΒ ofΒ employees 3,715,999 2,989,528
TaxesΒ paid 1,755,795 1,522,522
OtherΒ cashΒ paidΒ inΒ relationΒ toΒ operatingΒ activities 3,945,359 5,279,007
SubtotalΒ ofΒ cashΒ outflowsΒ ofΒ operatingactivities 33,725,657 30,494,781
NetΒ cashΒ flowsΒ fromΒ operatingactivities 12,840,764 4,610,288
Β
II. CashΒ flowsΒ fromΒ investingΒ activities:
CashΒ receivedΒ fromΒ investments
Β
Cash from investment income | 58,965 | 6,632 |
Net cash from disposal of fixed assets, intangible | ||
assets and other long term assets | 202,840 | 415,945 |
NetΒ cashΒ fromΒ disposalΒ ofΒ subsidiariesΒ andΒ other
businessΒ units
Β
Other cash received from investing activities | 150,310 | 655,967 |
Subtotal of cash inflows of investment activities | 412,115 | 1,078,544 |
Cash paid to purchase of fixed assets, intangible | ||
assets and other long term assets | 9,472,950 | 4,354,376 |
Cash paid for investments | 183,869 | 273,405 |
Net cash from subsidiaries and other business | ||
units | 682,144 | 0 |
Cash payments relating to other investments | ||
Subtotal of cash outflows of investment activities | 10,338,963 | 4,627,781 |
Net cash flows from investing activities | -9,926,848 | -3,549,237 |
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Β
Items
Β
Β
AmountsΒ forΒ the periodΒ fromΒ the beginningofΒ the yearΒ toΒ theΒ end
ofΒ theΒ reporting period
(JanuaryΒ to
September)
AmountsΒ for theΒ periodΒ from theΒ beginning
ofΒ theΒ previous yearΒ toΒ theΒ end ofΒ theΒ previous
reportingΒ period (JanuaryΒ to September)
Β
Β
III. CashΒ flowsΒ fromΒ financingΒ activities:
CashΒ receivedΒ fromΒ investments
CashΒ receivedΒ fromΒ borrowings 21,118,193 23,120,884
OtherΒ cashΒ relatingΒ toΒ financingΒ activities
SubtotalΒ ofΒ cashΒ inflowsΒ ofΒ financingΒ activities 21,118,193 23,120,884
CashΒ repaidΒ toΒ amountsΒ borrowed 17,071,106 19,127,756
CashΒ paymentsΒ forΒ distributionΒ ofΒ dividends,
profitsΒ orΒ interestΒ expenses 802,070 1,006,587
OtherΒ cashΒ paymentsΒ relatingΒ toΒ financing
activities 2,267,802 3,935,761
SubtotalΒ ofΒ cashΒ outflowsΒ ofΒ financingΒ activities 20,140,978 24,070,104
NetΒ cashΒ flowsΒ fromΒ financingΒ activities 977,215 -949,220
Β
IV. EffectΒ ofΒ exchangeΒ rateΒ changesΒ onΒ cashΒ and
Β
Β
Β
V.
Β
Β
Β
Β
VI.
Β
Β
Β
LegalΒ representativeΒ ofΒ theΒ Company:Β KongΒ Dong
PersonΒ inΒ chargeΒ ofΒ accountingΒ function:Β FanΒ Cheng
PersonΒ inΒ chargeΒ ofΒ accountingΒ department:Β XiaoΒ Feng
Β
Β
Β
ByΒ orderΒ ofΒ theΒ Board
AirΒ ChinaΒ Limited
HuangΒ Bin TamΒ ShuitΒ Mui
JointΒ CompanyΒ Secretaries
Β
Beijing,Β PRC,Β 29Β OctoberΒ 2010
Β
As Β at Β the Β date Β of Β this Β announcement, Β the Β Directors Β of Β the Β Company Β are Β Mr. Β Kong Β Dong, Ms.Β WangΒ Yinxiang,Β Mr.Β CaoΒ Jianxiong,Β Mr.Β ChristopherΒ DaleΒ Pratt,Β Mr.Β IanΒ SaiΒ CheungΒ Shiu, Mr. Β Cai Β Jianjiang, Β Mr. Β Fan Β Cheng, Β Mr. Β Jia Β Kang*, Β Mr. Β FuΒ Yang*, Β Mr. Β Han Β Fangming* Β and Mr.Β LiΒ Shuang*.
Β
* IndependentΒ non-executiveΒ DirectorΒ ofΒ theΒ Company
Follow the stocks