Chengde Nanjiang Co., Ltd.
First Quarterly Report 2015
April 2015
Section I. Important Notes
Board of Directors and the Supervisory Committee of Chengde Nanjiang Co., Ltd. (hereinafter referred to as the Company) and its directors, supervisors and senior executives should guarantee the reality, accuracy and completion of the quarterly report, there are no any fictitious statements, misleading statements or important omissions carried in this report, and shall take legal responsibilities, individual and/or joint.
All Directors are attended the Board Meeting for Quarterly Report deliberation.
Li Weimin, Person in charge of the Company, Zhao Yongsheng, person in charger of accounting works and Liu Guofeng, person in charger of accounting organ (accounting officer) hereby confirm that the Financial Report of this Quarterly Report is authentic, accurate and complete.
Section II. Main financial data and changes of shareholders I. Main accounting data and financial indexes
Whether it has retroactive adjustment or re-statement on previous accounting data for accounting policy changed and accounting error correction or not
□ Yes√No
|||||
|-|-|-|-|
||||Changes of this period over|
||Current Period|Same period of last year||
||||same period of last year|
|Operating income (RMB)|76,700,090.57|121,063,632.65|-36.64%|
|Net profit attributable to shareholders of|-6,512,864.22|29,546,494.81||
||||-122.04%|
|the listed company(RMB)||||
|Net profit attributable to shareholders of||||
|the listed company after deducting|-6,263,196.79|-5,136,531.42|-21.93%|
|non-recurring gains and losses(RMB)||||
|Net cash flow arising from operating|-13,134,238.84|-56,332,906.83||
||||76.68%|
|activities(RMB)||||
|Basic earnings per share (RMB/Share)|-0.01|0.04|-125.00%|
|Diluted earnings per share (RMB/Share)|-0.01|0.04|-125.00%|
|Weighted average ROE (%)|-2.27%|13.16%|-15.43%|
||||Changes of this period-end|
||At the end of the reporting|||
|||At the end of last year|over same period-end of last|
||period|||
||||year|
|Total assets (RMB)|674,616,850.95|642,501,296.47|5.00%|
|Net assets attributable to shareholder of|283,469,152.22|289,982,016.44||
||||-2.25%|
|listed company (RMB)||||

Items of non-recurring gains and losses
√ Applicable□ Not applicable
In RMB
||||
|-|-|-|
||Amount from year-begin to||
|Item||Note|
||period-end||
|Other non-operating income and expenditure except for the|||
||43,662.97||
|aforementioned items|||
|Total|43,662.97|--|

Concerning the extraordinary profit (gain)/loss defined byQ&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss, and the items defined as recurring profit (gain)/loss according to
the lists of extraordinary profit (gain)/loss inQ&A Announcement No.1 on Information Disclosure for Companies Offering Their
Securities to the Public --- Extraordinary Profit/loss, explain reasons
□ Applicable√ Not applicable
In reporting period, the Company has no particular about items defined as recurring profit (gain)/loss according to the lists of extraordinary profit (gain)/loss inQ&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss
II. Total number of shareholders at the end of this report period and top ten shareholders
1. Total number of common shareholders at the end of this report period and top ten common shareholders In shares
||||||||
|-|-|-|-|-|-|-|
|Total common shareholders|||||||
|||19,555|||||
|at the end of report period|||||||
|Top ten common shareholders|||||||
|||||Amount of|Number of share pledged/frozen||
|Shareholder’s|Nature of|Proportion of|Amount of shares||||
|||||non-tradable|||
|name|shareholder|shares held|held||State of share|Amount|
|||||shares held|||
|Wang Dong|Domestic naturalperson|29.49%|208,324,800|208,324,800|||
|China EverbrightSecurities (HK)Limited|Overseas legalperson|13.28%|93,833,093|0|||
|GUOTAIJUNANSECURITIES(HONGKONG)LIMITED|Overseas legalperson|6.87%|48,524,062|0|||
|Chengde NorthIndustrialCorporation|Domesticnon-state-ownedlegal person|2.62%|18,517,651|18,517,651|||
|Wang Zhengsong|Domestic naturalperson|1.89%|13,327,891|13,327,891|||
|Wang Wensheng|Domestic naturalperson|1.03%|7,258,007|0|||
|Zhou Haihong|Domestic naturalperson|0.95%|6,708,495|0|||
|Li Tianyun|Domestic naturalperson|0.73%|5,158,000|0|||
|Shanghai H.K.WangguoSecurities|Overseas legalperson|0.71%|4,995,920|0|||
|Chen Yan|Domestic naturalperson|0.57%|4,023,256|0|||
|Top ten shareholders with tradable shares held|||||||

|||||
|-|-|-|-|
|||Type of shares||
|Shareholder’s name|Amount of tradable shares held|||
|||Type|Amount|
|China Everbright Securities (HK)Limited|93,833,093|Domestically||
|||listed foreign|93,833,093|
|||shares||
|GUOTAI JUNANSECURITIES(HONGKONG)LIMITED|48,524,062|Domestically||
|||listed foreign|48,524,062|
|||shares||
|Wang Wensheng|7,258,007|Domestically||
|||listed foreign|7,258,007|
|||shares||
|Zhou Haihong|6,708,495|Domestically||
|||listed foreign|6,708,495|
|||shares||
|Li Tianyun|5,158,000|Domestically||
|||listed foreign|5,158,000|
|||shares||
|Shanghai H.K. Wangguo Securities|4,995,920|Domestically||
|||listed foreign|4,995,920|
|||shares||
|Chen Yan|4,023,256|Domestically||
|||listed foreign|4,023,256|
|||shares||
|Zhao Ziying|3,286,616|Domestically||
|||listed foreign|3,286,616|
|||shares||
|VANGUARD TOTALINTERNATIONAL STOCKINDEX FUND|3,182,875|Domestically||
|||listed foreign|3,182,875|
|||shares||
|Peng Wei|2,978,525|Domestically||
|||listed foreign|2,978,525|
|||shares||
|Explanation on associated|The Company is unknown whether there exists associated relationship or belongs to consistent|||
|relationship among the aforesaid|actor regulated by “management method for acquisition of listed company” among the above|||
|shareholders|said shareholders.|||
|Explanation on top ten shareholders||||
|involving margin business (if|N/A|||
|applicable)||||

Whether top ten common shareholders or top ten common shareholders with un-restrict shares held have a buy-back agreement
dealing in reporting period
□ Yes√ No
The top ten common shareholders or top ten common shareholders with un-restrict shares held of the Company have no buy-back agreement dealing in reporting period.
2. Total shareholders with preferred stock held at Period-end and shares held by top ten shareholders with preferred stock held
□ Applicable√ Not applicable
Section III. Significant Events
I. Particulars about material changes in items of main accounting statement and financial index and explanations of reasons
√Applicable□Not applicable
||||||||
|-|-|-|-|-|-|-|
|1. Items of balance sheet|||||||
|Serial|Item|Ending balance|Opening balance|Changes||Reasons|
|||||Amount changed|Ratiochanged||
|1|Monetary fund|23,721,951.33|36,998,545.17|-13,276,593.84|-35.88%|Account paid for engineeringincreased in the Period|
|2|Account receivable|4,358,933.76|2,722,676.66|1,636,257.10|60.10%|Business of credit salesgrowth in the Period|
|3|Account paid inadvance|37,831,889.81|7,780,145.39|30,051,744.42|386.26%|Account paid in advance forengineering increased in thePeriod|
|4|Productivebiological assets|1,329,023.19|640,727.71|688,295.48|107.42%|Purchasing of productivebiological assets areincreased in the Period|
|5|Account payable|17,928,996.52|10,425,920.41|7,503,076.11|71.97%|The account payable tosupplier for good purchasedincreased in the Period|
|2. Items of profit statement|||||||
|Serial|Item|Current period|Last period|Changes||Reasons|
|||||Amount changed|Ratiochanged||
|1|Operation income|76,700,090.57|121,063,632.65|-44,363,542.08|-36.64%|Sales volume declined in thePeriod|
|2|Operation cost|78,326,811.01|121,945,273.00|-43,618,461.99|-35.77%|Sales volume declined in thePeriod|
|3|Sales expense|515,114.80|866,387.10|-351,272.30|-40.54%|Marketing expenses declinedin the Period|
|4|Non-operationincome|389,950.54|34,688,159.28|-34,298,208.74|-98.88%|The earings from landtransfer decreased in thePeriod|
|2. Item of cash flow statement|||||||
|Serial|Item|Current period|Last period|Changes||Reasons|
|||||Amount changed|Ratiochanged||

||||||||
|-|-|-|-|-|-|-|
|1|Net cash flow fromoperation activities|-13,134,238.84|-56,332,906.83|43,198,667.99|76.68%|Expenditure for developmentprojects decreased on a y-o-ybasis in the Period|
|2|Net cash flow frominvestment activities|-142,355.00|20,036,588.02|-20,178,943.02|-100.71%t|Account received from landransfer decreased in thePeriod|

II. Analysis and explanation of significant events and their influence and solutions
□ Applicable√ Not applicable
III. Commitments from the Company or shareholders (with over5% shares held) in or occurred in the previous period but continued to reporting period
√Applicable□Not applicable
|||||||
|-|-|-|-|-|-|
||||Commitment|Commitmen|Implementati|
|Commitments|Accepter|Contents||||
||||time|t period|on|
|Share Merger Reform||||||
|||1. Commitments in aspect of||||
|||independency of listed company:||||
|||For the equity changes, that is||||
|||208,324,800 shares of Chengde Dalu Co.,||||
|||Ltd held by Chen Rong was transfer,||||
|||Wang Dong guarantee there are no||||
|||influence on the independent of||||
|||employee, financial, institution, business||||
|||and integrity of assets of Chengde Dalu||||
|||Co., Ltd. After transaction, Chengde Dalu||||
|Commitments in report of||Co., Ltd still has the ability of||Duration of||
||Controlling||||Implementin|
|acquisition or equity||independent operation and owes|2012-04-24|the||
||shareholder||||g|
|change||independent legal person, and continues||Company||
|||to owes the independency of institution,||||
|||assts, employees, production and||||
|||financial. 2. Commitments for horizontal||||
|||competition: after 208,324,800 shares of||||
|||Chengde Dalu Co., Ltd held by Chen||||
|||Rong was transfer, Wang Dong guarantee||||
|||there are no or potential horizontal||||
|||competition between the Chengde Dalu||||
|||Co., Ltd and Wang Dong and related||||
|||parties of Wang Dong||||
|Commitments in assets|Controlling|The performance compensation||From 2012|After|
||||2013-04-10|||
|reorganization|shareholder|commitment: net profit (deducting||to 2015|auditing, net|

|||||
|-|-|-|-|
|||non-recurring gains and losses) for 2012,|profit for|
|||2013, 2014 and 2015 for Runhua RW|year of 2014|
|||(Tianjin) International Trade Co., Ltd.|under the|
|||Respectively can’t be less than 306,300|name of|
|||Yuan, 904,000 Yuan, 1,500,000 Yuan and|Runhua RW|
|||3,400,000 yean. If the actual net profit is|(Tianjin)|
|||less than the promised, the controlling|International|
|||shareholders shall perform the obligations|Trade Co.,|
|||of profit compensation accordingly.|Ltd. was|
||||-9.8379|
||||million Yuan,|
||||which is|
||||short of the|
||||commitment|
||||of|
||||performance|
||||for year of|
||||2014. the|
||||Company|
||||will supervise|
||||and urge the|
||||controlling|
||||shareholder|
||||to|
||||implemented|
||||compensation|
||||commitment|
||||according to|
||||the auditing|
||||results.|
|Commitments make in||||
|initial public offering or||||
|re-financing||||
|Other commitments to||||
|minority shareholders of||||
|the Company||||
|Completed on time or not|Y|||
|Specific reasons for||||
|uncompleted commitment||||
||N/A|||
|and further plan (if||||
|applicable)||||

IV. Predict of the business performance from January to June 2015
Warnings and reasons of the predict that the cumulative net profit from the begin of the year to the end of next report period may be
loss or have great changes comparing with the same period of last year
□Applicable √Not applicable
V. Securities Investment
□ Applicable√ Not applicable
No security investment in Period.
VI. Explanation on equity of other listed company held
□ Applicable√ Not applicable
No equity of other listed company held in Period-end.
VII. Derivative investment
□ Applicable√ Not applicable
No derivative investment in the Period.
VIII. Registration form for receiving research, communication and interview in the report period
√ Applicable□ Not applicable
|||||||
|-|-|-|-|-|-|
||||||Contents discussed and|
|Date|Place|Method|Type of investors|Investor||
||||||materials supplied|
||Securities||||Daily operation of the|
|||Telephone||||
|2015-01-27|Department of the||Individual|Investors|Company, no material|
|||communication||||
||Company||||required|
||Securities||||Current status of the|
|||Telephone||||
|2015-03-10|Department of the||Individual|Investors|Company, no material|
|||communication||||
||Company||||required|
||Securities||||Progress of suspension for|
|||Telephone||||
|2015-03-25|Department of the||Individual|Investors|the Company and no material|
|||communication||||
||Company||||required|

Section IV. Financial statement
I. Financial statement
1. Consolidated balance sheet
Prepared by Chengde Nanjiang Co., Ltd.
2015-03-31
In RMB
||||
|-|-|-|
|Item|Closing balance|Opening balance|
|Current assets:|||
|Monetary funds|23,721,951.33|36,998,545.17|
|Settlement provisions|||
|Capital lent|||
|Financial liability measured by fair|||
|value and with variation reckoned into|||
|current gains/losses|||
|Derivative financial assets|||
|Notes receivable|||
||4,358,933.76|2,722,676.66|
|Accounts receivable|||
|Accounts paid in advance|37,831,889.81|7,780,145.39|
|Insurance receivable|||
|Reinsurance receivables|||
|Contract reserve of reinsurance|||
|receivable|||
|Interest receivable|||
|Dividend receivable|||
|Other receivables|12,480,007.12|11,008,292.44|
|Purchase restituted finance asset|||
|Inventories|527,858,671.44|515,713,286.09|
|Divided into assets held for sale|||
|Non-current asset due within one|||
|year|||
|Other current assets|24,154,430.03|24,131,851.80|
|Total current assets|630,405,883.49|598,354,797.55|
|Non-current assets:|||
|Loans and payments on behalf|||
|Finance asset available for sales|||

||||
|-|-|-|
|Held-to-maturity investment|||
|Long-term account receivable|||
|Long-term equity investment|6,684,960.46|6,684,960.46|
|Investment property|||
|Fixed assets|10,192,836.97|10,294,681.90|
|Construction in progress|||
|Engineering material|||
|Disposal of fixed asset|||
|Productive biological asset|1,329,023.19|640,727.71|
|Oil and gas asset|||
|Intangible assets|11,822,275.98|11,902,512.97|
|Expense on Research and|||
|Development|||
|Goodwill|||
|Long-term expenses to be|8,146,282.14|8,588,027.16|
|apportioned|||
|Deferred income tax asset|834,223.19|834,223.19|
|Other non-current asset|5,201,365.53|5,201,365.53|
|Total non-current asset|44,210,967.46|44,146,498.92|
|Total assets|674,616,850.95|642,501,296.47|
|Current liabilities:|||
|Short-term loans|||
|Loan from central bank|||
|Absorbing deposit and interbank|||
|deposit|||
|Capital borrowed|||
|Financial liability measured by fair|||
|value and with variation reckoned into|||
|current gains/losses|||
|Derivative financial liability|||
|Notes payable|||
|Accounts payable|17,928,996.52|10,425,920.41|
|Accounts received in advance|326,174,364.17|290,954,152.81|
|Selling financial asset of|||
|repurchase|||
|Commission charge and|||
|commission payable|||
|Wage payable|6,232,904.16|6,233,580.16|

||||
|-|-|-|
|Taxes payable|9,839,557.00|10,023,172.67|
|Interest payable|||
|Dividend payable|||
|Other accounts payable|11,969,386.94|14,624,828.17|
|Reinsurance payables|||
|Insurance contract reserve|||
|Security trading of agency|||
|Security sales of agency|||
|Divided into liability held for sale|||
|Non-current liabilities due within 1|||
|year|||
|Other current liabilities|||
|Total current liabilities|372,145,208.79|332,261,654.22|
|Non-current liabilities:|||
|Long-term loans|||
|Bonds payable|||
|Including: preferred stock|||
|Perpetual capital|||
|securities|||
|Long-term account payable|||
|Long-term wages payable|||
|Special accounts payable|||
|Projected liabilities|||
|Deferred income|||
|Deferred income tax liabilities|||
|Other non-current liabilities|||
|Total non-current liabilities|||
|Total liabilities|372,145,208.79|332,261,654.22|
|Owner’s equity:|||
|Share capital|706,320,000.00|706,320,000.00|
|Other equity instrument|||
|Including: preferred stock|||
|Perpetual capital|||
|securities|||
|Capital public reserve|456,470,388.64|456,470,388.64|
|Less: Inventory shares|||

||||
|-|-|-|
|Other comprehensive income|||
|Reasonable reserve|||
|Surplus public reserve|76,791,550.17|76,791,550.17|
|Provision of general risk|||
|Retained profit|-956,112,786.59|-949,599,922.37|
|Total owner’s equity attributable to|283,469,152.22|289,982,016.44|
|parent company|||
|Minority interests|19,002,489.94|20,257,625.81|
|Total owner’s equity|302,471,642.16|310,239,642.25|
|Total liabilities and owner’s equity|674,616,850.95|642,501,296.47|

 Legal representative: Li Weimin Person in charger of accounting works: Zhao Yongsheng Person in charger of accounting organ: Liu Fengguo
2. Balance Sheet of Parent Company
In RMB
||||
|-|-|-|
|Item|Closing balance|Opening balance|
|Current assets:|||
||2,732,422.59|18,291,266.59|
|Monetary funds|||
|Financial liability measured by fair|||
|value and with variation reckoned into|||
|current gains/losses|||
|Derivative financial assets|||
|Notes receivable|||
|Accounts receivable|||
|Account paid in advance|18,693,443.30|1,372,194.98|
|Interest receivable|||
|Dividends receivable|||
|Other receivables|18,842,858.00|16,638,184.13|
|Inventories|514,997,547.33|490,087,338.82|
|Divided into assets held for sale|||
|Non-current assets maturing within|||
|one year|||
|Other current assets|22,724,122.13|19,420,345.47|
|Total current assets|577,990,393.35|545,809,329.99|
|Non-current assets:|||

||||
|-|-|-|
|Available-for-sale financial assets|||
|Held-to-maturity investments|||
|Long-term receivables|||
|Long-term equity investments|157,284,836.37|157,284,836.37|
|Investment property|||
|Fixed assets|1,277,552.39|1,183,425.73|
|Construction in progress|||
|Project materials|||
|Disposal of fixed assets|||
|Productive biological assets|||
|Oil and natural gas assets|||
|Intangible assets|||
|Research and development costs|||
|Goodwill|||
|Long-term deferred expenses|162,023.08|172,589.80|
|Deferred income tax assets|750.00|750.00|
|Other non-current assets|||
|Total non-current assets|158,725,161.84|158,641,601.90|
|Total assets|736,715,555.19|704,450,931.89|
|Current liabilities:|||
|Short-term borrowings|||
|Financial liability measured by fair|||
|value and with variation reckoned into|||
|current gains/losses|||
|Derivative financial liability|||
|Notes payable|||
|Accounts payable|4,234,969.66|3,625,964.00|
|Accounts received in advance|310,931,026.31|277,140,032.59|
|Wage payable|628.22|628.22|
|Taxes payable||49,975.30|
|Interest payable|||
|Dividend payable|||
|Other accounts payable|245,465,987.96|243,993,740.20|
|Divided into liability held for sale|||

||||
|-|-|-|
|Non-current liabilities due within 1|||
|year|||
|Other current liabilities|||
|Total current liabilities|560,632,612.15|524,810,340.31|
|Non-current liabilities:|||
|Long-term loans|||
|Bonds payable|||
|Including: preferred stock|||
|Perpetual capital|||
|securities|||
|Long-term account payable|||
|Long-term wages payable|||
|Special accounts payable|||
|Projected liabilities|||
|Deferred income|||
|Deferred income tax liabilities|||
|Other non-current liabilities|||
|Total non-current liabilities|||
|Total liabilities|560,632,612.15|524,810,340.31|
|Owners’ equity:|||
|Share capita|706,320,000.00|706,320,000.00|
|Other equity instrument|||
|Including: preferred stock|||
|Perpetual capital|||
|securities|||
|Capital public reserve|449,366,024.55|449,366,024.55|
|Less: Inventory shares|||
|Other comprehensive income|||
|Reasonable reserve|||
|Surplus reserve|76,791,550.17|76,791,550.17|
|Retained profit|-1,056,394,631.68|-1,052,836,983.14|
|Total owner’s equity|176,082,943.04|179,640,591.58|
|Total liabilities and owner’s equity|736,715,555.19|704,450,931.89|

3. Consolidated Profit Statement
In RMB
||||
|-|-|-|
|Item|Current Period|Last Period|
|I. Total operating income|76,700,090.57|121,063,632.65|
|Including: Operating income|76,700,090.57|121,063,632.65|
|Interest income|||
|Insurance gained|||
|Commission charge and commission|||
|income|||
|II. Total operating cost|84,511,753.63|127,793,093.61|
|Including: Operating cost|78,326,811.01|121,945,273.00|
|Interest expense|||
|Commission charge and commission|||
|expense|||
|Cash surrender value|||
|Net amount of expense of|||
|compensation|||
|Net amount of withdrawal of|||
|insurance contract reserve|||
|Bonus expense of guarantee slip|||
|Reinsurance expense|||
|Operating tax and extras|17,761.16|124,433.35|
|Sales expenses|515,114.80|866,387.10|
|Administration expenses|5,668,146.41|4,885,051.94|
|Financial expenses|-16,079.75|-28,051.78|
|Losses of devaluation of asset|||
|Add: Changing income of fair|||
|value(Loss is listed with “-”)|||
|Investment income (Loss is listed|||
|||171,000.00|
|with “-”)|||
|Including: Investment income on|||
|affiliated company and joint venture|||
|Exchange income (Loss is listed|||
|with “-”)|||
|III. Operating profit (Loss is listed with|||
||-7,811,663.06|-6,558,460.96|
|“-”)|||

||||
|-|-|-|
|Add: Non-operating income|389,950.54|34,688,159.28|
|Including: Disposal gains of|||
|non-current asset|||
|Less: Non-operating expense|346,287.57|5,133.05|
|Including: Disposal loss of|||
|non-current asset|||
|IV. Total Profit (Loss is listed with “-”)|-7,768,000.09|28,124,565.27|
|Less: Income tax expense|||
|V. Net profit (Net loss is listed with “-”)|-7,768,000.09|28,124,565.27|
|Net profit attributable to owner’s of|||
||-6,512,864.22|29,546,494.81|
|parent company|||
|Minority shareholders’ gains and|||
||-1,255,135.87|-1,421,929.54|
|losses|||
|VI. Net after-tax of other comprehensive|||
|income|||
|Net after-tax of other comprehensive|||
|income attributable to owners of parent|||
|company|||
|(I) Other comprehensive income|||
|items which will not be reclassified|||
|subsequently to profit of loss|||
|1. Changes as a result of|||
|re-measurement of net defined benefit|||
|plan liability or asset|||
|2. Share of the other|||
|comprehensive income of the investee|||
|accounted for using equity method which|||
|will not be reclassified subsequently to|||
|profit and loss|||
|(II) Other comprehensive income|||
|items which will be reclassified|||
|subsequently to profit or loss|||
|1. Share of the other|||
|comprehensive income of the investee|||
|accounted for using equity method which|||
|will be reclassified subsequently to profit|||
|or loss|||
|2. Gains or losses arising|||
|from changes in fair value of|||
|available-for-sale financial assets|||

||||
|-|-|-|
|3. Gains or losses arising|||
|from reclassification of held-to-maturity|||
|investment as available-for-sale financial|||
|assets|||
|4. The effect hedging portion|||
|of gains or losses arising from cash flow|||
|hedging instruments|||
|5. Translation differences|||
|arising on translation of foreign currency|||
|financial statements|||
|6. Other|||
|Net after-tax of other comprehensive|||
|income attributable to minority|||
|shareholders|||
|VII. Total comprehensive income|-7,768,000.09|28,124,565.27|
|Total comprehensive income|||
||-6,512,864.22|29,546,494.81|
|attributable to owners of parent Company|||
|Total comprehensive income|||
||-1,255,135.87|-1,421,929.54|
|attributable to minority shareholders|||
|VIII. Earnings per share:|||
|(i) Basic earnings per share|-0.01|0.04|
|(ii) Diluted earnings per share|-0.01|0.04|

 Enterprise combine under the same control in the Period, the combined party realized net profit of 0 Yuan before combination, and realized 0 Yuan at last period for combined party
Legal representative: Li Weimin Person in charger of accounting works: Zhao Yongsheng Person in charger of accounting organ: Liu Fengguo
4. Profit Statement of Parent Company
In RMB
||||
|-|-|-|
|Item|Current Period|Last Period|
|I. Operating income|258,212.49|0.00|
|Less: Operating cost|258,212.49|0.00|
|Operating tax and extras|||
|Sales expenses|155,110.76|105,933.00|
|Administration expenses|3,417,073.44|2,352,789.72|
|Financial expenses|-18,541.09|1,667.78|
|Losses of devaluation of asset|||

||||
|-|-|-|
|Add: Changing income of fair|||
|value(Loss is listed with “-”)|||
|Investment income (Loss is|||
|listed with “-”)|||
|Including: Investment income|||
|on affiliated company and joint venture|||
|II. Operating profit (Loss is listed|||
||-3,553,643.11|-2,460,390.50|
|with “-”)|||
|Add: Non-operating income||34,647,779.07|
|Including: Disposal gains of|||
|non-current asset|||
|Less: Non-operating expense|4,005.43||
|Including: Disposal loss of|||
|non-current asset|||
|III. Total Profit (Loss is listed with|||
||-3,557,648.54|32,187,388.57|
|“-”)|||
|Less: Income tax expense|||
|IV. Net profit (Net loss is listed with|||
||-3,557,648.54|32,187,388.57|
|“-”)|||
|V. Net after-tax of other comprehensive|||
|income|||
|(I) Other comprehensive income|||
|items which will not be reclassified|||
|subsequently to profit of loss|||
|1. Changes as a result of|||
|re-measurement of net defined benefit|||
|plan liability or asset|||
|2. Share of the other|||
|comprehensive income of the investee|||
|accounted for using equity method|||
|which will not be reclassified|||
|subsequently to profit and loss|||
|(II) Other comprehensive income|||
|items which will be reclassified|||
|subsequently to profit or loss|||
|1. Share of the other|||
|comprehensive income of the investee|||
|accounted for using equity method|||
|which will be reclassified subsequently|||
|to profit or loss|||

||||
|-|-|-|
|2. Gains or losses arising|||
|from changes in fair value of|||
|available-for-sale financial assets|||
|3. Gains or losses arising|||
|from reclassification of held-to-maturity|||
|investment as available-for-sale|||
|financial assets|||
|4. The effect hedging|||
|portion of gains or losses arising from|||
|cash flow hedging instruments|||
|5. Translation differences|||
|arising on translation of foreign|||
|currency financial statements|||
|6. Other|||
|VI. Total comprehensive income|-3,557,648.54|32,187,388.57|
|VII. Earnings per share:|||
|(i) Basic earnings per share|||
|(ii) Diluted earnings per share|||

5. Consolidated Cash Flow Statement
In RMB
||||
|-|-|-|
|Item|Current Period|Last Period|
|I. Cash flows arising from operating|||
|activities:|||
|Cash received from selling|||
|commodities and providing labor|89,208,054.81|140,859,361.27|
|services|||
|Net increase of customer deposit|||
|and interbank deposit|||
|Net increase of loan from central|||
|bank|||
|Net increase of capital borrowed|||
|from other financial institution|||
|Cash received from original|||
|insurance contract fee|||
|Net cash received from reinsurance|||
|business|||
|Net increase of insured savings and|||

||||
|-|-|-|
|investment|||
|Net increase of amount from|||
|disposal financial assets that measured|||
|by fair value and with variation|||
|reckoned into current gains/losses|||
|Cash received from interest,|||
|commission charge and commission|||
|Net increase of capital borrowed|||
|Net increase of returned business|||
|capital|||
|Write-back of tax received|||
|Other cash received concerning|||
||9,634,942.23|61,366.10|
|operating activities|||
|Subtotal of cash inflow arising from|||
||98,842,997.04|140,920,727.37|
|operating activities|||
|Cash paid for purchasing|||
|commodities and receiving labor|85,195,111.63|164,241,023.12|
|service|||
|Net increase of customer loans|||
|and advances|||
|Net increase of deposits in central|||
|bank and interbank|||
|Cash paid for original insurance|||
|contract compensation|||
|Cash paid for interest, commission|||
|charge and commission|||
|Cash paid for bonus of guarantee|||
|slip|||
|Cash paid to/for staff and workers|2,933,619.77|1,840,247.61|
|Taxes paid|4,151,467.04|7,971,502.90|
|Other cash paid concerning|||
||19,697,037.44|23,200,860.57|
|operating activities|||
|Subtotal of cash outflow arising from|||
||111,977,235.88|197,253,634.20|
|operating activities|||
|Net cash flows arising from operating|||
||-13,134,238.84|-56,332,906.83|
|activities|||
|II. Cash flows arising from investing|||
|activities:|||
|Cash received from recovering|||

||||
|-|-|-|
|investment|||
|Cash received from investment|||
|||171,000.00|
|income|||
|Net cash received from disposal of|||
|fixed, intangible and other long-term||20,000,000.00|
|assets|||
|Net cash received from disposal of|||
|subsidiaries and other units|||
|Other cash received concerning|||
|investing activities|||
|Subtotal of cash inflow from investing|||
|||20,171,000.00|
|activities|||
|Cash paid for purchasing fixed,|||
||142,355.00|134,411.98|
|intangible and other long-term assets|||
|Cash paid for investment|||
|Net increase of mortgaged loans|||
|Net cash received from|||
|subsidiaries and other units obtained|||
|Other cash paid concerning|||
|investing activities|||
|Subtotal of cash outflow from investing|||
||142,355.00|134,411.98|
|activities|||
|Net cash flows arising from investing|||
||-142,355.00|20,036,588.02|
|activities|||
|III. Cash flows arising from financing|||
|activities|||
|Cash received from absorbing|||
|investment|||
|Including: Cash received from|||
|absorbing minority shareholders’|||
|investment by subsidiaries|||
|Cash received from loans|||
|Cash received from issuing bonds|||
|Other cash received concerning|||
|financing activities|||
|Subtotal of cash inflow from financing|||
|activities|||
|Cash paid for settling debts|||

||||
|-|-|-|
|Cash paid for dividend and profit|||
|distributing or interest paying|||
|Including: Dividend and profit of|||
|minority shareholder paid by|||
|subsidiaries|||
|Other cash paid concerning|||
||910,900.00||
|financing activities|||
|Subtotal of cash outflow from|||
||910,900.00||
|financing activities|||
|Net cash flows arising from financing|||
||-910,900.00||
|activities|||
|IV. Influence on cash and cash|||
|equivalents due to fluctuation in|||
|exchange rate|||
|V. Net increase of cash and cash|||
||-14,187,493.84|-36,296,318.81|
|equivalents|||
|Add: Balance of cash and cash|||
||35,582,359.90|77,981,488.06|
|equivalents at the period -begin|||
|VI. Balance of cash and cash|||
||21,394,866.06|41,685,169.25|
|equivalents at the period -end|||

6. Cash Flow Statement of Parent Company
In RMB
||||
|-|-|-|
|Item|Current Period|Last Period|
|I. Cash flows arising from operating|||
|activities:|||
|Cash received from selling|||
|commodities and providing labor|19,043,794.16||
|services|||
|Write-back of tax received|||
|Other cash received concerning|||
||20,274,985.23|1,943.71|
|operating activities|||
|Subtotal of cash inflow arising from|||
||39,318,779.39|1,943.71|
|operating activities|||
|Cash paid for purchasing|||
|commodities and receiving labor|24,788,394.00|23,480,241.34|
|service|||
|Cash paid to/for staff and workers|2,105,157.16|1,195,744.68|

||||
|-|-|-|
|Taxes paid|3,503,711.99|365,617.10|
|Other cash paid concerning|||
||24,338,005.24|1,633,569.01|
|operating activities|||
|Subtotal of cash outflow arising from|||
||54,735,268.39|26,675,172.13|
|operating activities|||
|Net cash flows arising from operating|||
||-15,416,489.00|-26,673,228.42|
|activities|||
|II. Cash flows arising from investing|||
|activities:|||
|Cash received from recovering|||
|investment|||
|Cash received from investment|||
|income|||
|Net cash received from disposal of|||
|fixed, intangible and other long-term||20,000,000.00|
|assets|||
|Net cash received from disposal of|||
|subsidiaries and other units|||
|Other cash received concerning|||
|investing activities|||
|Subtotal of cash inflow from investing|||
|||20,000,000.00|
|activities|||
|Cash paid for purchasing fixed,|||
||142,355.00|31,095.00|
|intangible and other long-term assets|||
|Cash paid for investment|||
|Net cash received from|||
|subsidiaries and other units|||
|Other cash paid concerning|||
|investing activities|||
|Subtotal of cash outflow from investing|||
||142,355.00|31,095.00|
|activities|||
|Net cash flows arising from investing|||
||-142,355.00|19,968,905.00|
|activities|||
|III. Cash flows arising from financing|||
|activities|||
|Cash received from absorbing|||
|investment|||
|Cash received from loans||13,700,000.00|

||||
|-|-|-|
|Cash received from issuing bonds|||
|Other cash received concerning|||
|financing activities|||
|Subtotal of cash inflow from financing|||
|||13,700,000.00|
|activities|||
|Cash paid for settling debts||10,200,000.00|
|Cash paid for dividend and profit|||
|distributing or interest paying|||
|Other cash paid concerning|||
||910,900.00||
|financing activities|||
|Subtotal of cash outflow from|||
||910,900.00|10,200,000.00|
|financing activities|||
|Net cash flows arising from financing|||
||-910,900.00|3,500,000.00|
|activities|||
|IV. Influence on cash and cash|||
|equivalents due to fluctuation in|||
|exchange rate|||
|V. Net increase of cash and cash|||
||-16,469,744.00|-3,204,323.42|
|equivalents|||
|Add: Balance of cash and cash|||
||17,625,400.53|5,681,141.82|
|equivalents at the period -begin|||
|VI. Balance of cash and cash|||
||1,155,656.53|2,476,818.40|
|equivalents at the period -end|||

II. Audit report
Whether the first quarterly report had been audited or not
□ Yes√ No
The first quarterly report of the Company had not been audited.