<PAGE>

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2003

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

             TRANSITION PERIOD FROM ______________ TO ______________

                         COMMISSION FILE NUMBER: 0-31153


                               AP HENDERSON GROUP

             (Exact Name of Registrant as Specified in Its Charter)


            NEVADA                                               88-0355504
--------------------------------                            --------------------
(State or Other Jurisdiction of                               (I.R.S. Employer
  Incorporation or Organization)                             Identification No.)

          600 WILSHIRE BLVD., SUITE 1252, LOS ANGELES, CALIFORNIA 90017
          -------------------------------------------------------------
               (Address of Principal Executive Offices) (Zip Code)

                                 (213) 538-1203
                                 --------------
                          REGISTRANT'S TELEPHONE NUMBER

Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined by Rule 12b-2 of the Exchange Act): Yes [ ] No [X]

As of August 18, 2003, the registrant had 45,000,002 of its common stock
outstanding.

<PAGE>


                               AP HENDERSON GROUP

                      QUARTERLY REPORT ON FORM 10-Q FOR THE
                      QUARTERLY PERIOD ENDED JUNE 30, 2003




                                      INDEX
                                      -----

                                                                            PAGE
                                                                            ----

PART I  FINANCIAL INFORMATION

Item 1.  Financial Statements

         Consolidated balance sheets as of June 30, 2003 (unaudited) and
           December 31, 2002...................................................3
         Consolidated statements of income for the three and six months ended
           June 30, 2003 and 2002 (unaudited)..................................4
         Consolidated statements of cash flows for the six months ended
           June 30, 2003 and 2002 (unaudited)..................................5
         Notes to consolidated financial statements (unaudited)................6

Item 2.  Management's Discussion and Analysis of Financial Condition
            and Results of Operations..........................................8

Item 3.  Quantitative and Qualitative Disclosure About Market Risk............12

Item 4.  Controls and Procedures..............................................12

PART II OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K.....................................13

SIGNATURES....................................................................14


                                       -2-

<PAGE>
<TABLE>

                                              PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                                                   AP HENDERSON GROUP
                                           (FORMERLY MAGNOLIA VENTURES, INC.)
                                              CONSOLIDATED BALANCE SHEETS
<CAPTION>

                                                                      DECEMBER 31,     JUNE 30,       JUNE 30,
                                                                          2002           2003           2003
                                                                         RMB'000       RMB'000        US$'000
                                                                       ----------     ----------     ----------
                                                                                      (UNAUDITED)    (UNAUDITED)
<S>                                                                      <C>            <C>            <C>
ASSETS
Current assets
    Cash and cash equivalents                                            121,236        545,704         65,925
    Accounts receivable, net                                               6,215          4,246            513
    Due from related parties                                              30,822         30,822          3,723
    Inventories                                                          119,595        126,482         15,280
    Prepaid expenses and other current assets                             53,396        159,737         19,298
                                                                       ----------     ----------     ----------
      Total current assets                                               331,264        866,991        104,739

Property, plant and equipment, net                                       171,837        230,026         27,789
Intangible and other assets, net                                           4,513          4,152            502
Deferred tax assets                                                        2,968          2,968            359
                                                                       ----------     ----------     ----------

      Total assets                                                       510,582      1,104,137        133,389
                                                                       ==========     ==========     ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
    Accounts payable and accrued liabilities                              74,096        622,284         75,177
    Short-term debts                                                      88,500        141,463         17,090
    Due to related parties                                                41,071         40,366          4,877
    Dividends payable                                                         --             --             --
    Income taxes payable                                                   9,450          3,511            424
    Other taxes payable                                                   12,476         12,476          1,507
                                                                       ----------     ----------     ----------
      Total current liabilities                                          225,593        820,100         99,075
                                                                       ----------     ----------     ----------

Long-term liabilities
    Due to related parties, long-term portion                             23,118         19,944          2,409
    Long-term debts                                                      145,350        145,350         17,560
                                                                       ----------     ----------     ----------

      Total liabilities                                                  394,061        985,394        119,044
                                                                       ----------     ----------     ----------

Shareholders' equity
    Preferred share - RMB 0.08 (US$ 0.01) par value, 25,000,000
      shares authorized, no shares issued and outstanding                     --             --             --
    Common share - RMB 0.008 (US$ 0.001) par value, 200,000,000
      shares authorized, 39,375,000  and 45,000,002 shares issued
      and outstanding at December 31, 2002 and June 30, 2003                 326            360             45
    Additonal paid-in capital                                             76,098         76,098          9,191
    Retained earnings                                                     36,190         37,820          4,569
    Statutory common funds                                                 3,907          4,465            539
                                                                       ----------     ----------     ----------
      Total shareholders' equity                                         116,521        118,743         14,345
                                                                       ----------     ----------     ----------

      Total liabilities and shareholders' equity                         510,582      1,104,137        133,389
                                                                       ==========     ==========     ==========


                              See accompanying notes to consolidated financial statements
</TABLE>

                                                          -3-
<PAGE>
<TABLE>

                                                        AP HENDERSON GROUP
                                                (FORMERLY MAGNOLIA VENTURES, INC.)
                                                CONSOLIDATED STATEMENTS OF INCOME
                                                           (UNAUDITED)
<CAPTION>

                                                        THREE MONTHS ENDED JUNE 30,               SIX MONTHS ENDED JUNE 30,
                                                  ---------------------------------------  ----------------------------------------
                                                      2002          2003          2003         2002          2003          2003
                                                    RMB'000       RMB'000       US$'000      RMB'000       RMB'000       US$'000
                                                 ------------  ------------  ------------  ------------  ------------  ------------
<S>                                               <C>           <C>           <C>           <C>           <C>           <C>
REVENUES
   Sales and other operating revenues                187,169       364,577        44,044       302,195       633,461        76,527

COST OF REVENUES
   Purchases, services and other                     151,662       332,678        40,190       250,744       573,328        69,263
                                                 ------------  ------------  ------------  ------------  ------------  ------------
       Gross margin                                   35,507        31,899         3,854        51,451        60,133         7,265
                                                 ------------  ------------  ------------  ------------  ------------  ------------

SELLING GENERAL AND ADMINISTRATIVE EXPENSES
   Selling, general and administrative expenses       12,113         9,370         1,132        17,507        17,796         2,150
   Taxes other than income taxes                      12,553        18,732         2,263        22,401        31,339         3,786
                                                 ------------  ------------  ------------  ------------  ------------  ------------
     Total operating expenses                         24,666        28,102         3,395        39,908        49,135         5,936
                                                 ------------  ------------  ------------  ------------  ------------  ------------

       Income from operations                         10,841         3,797           459        11,543        10,998         1,329

OTHER INCOME (EXPENSE)
   Interest expense                                   (1,609)       (5,999)         (725)       (2,820)       (9,352)       (1,130)
   Other income (expense), net                         1,775         3,772           456         3,061         2,021           244
                                                 ------------  ------------  ------------  ------------  ------------  ------------
     Total other income (expense)                        166        (2,227)         (269)          241        (7,331)         (886)
                                                 ------------  ------------  ------------  ------------  ------------  ------------
       Income before income taxes                     11,007         1,570           190        11,784         3,667           443
   Income taxes                                        2,770         1,019           123         3,146         2,037           246
                                                 ------------  ------------  ------------  ------------  ------------  ------------

       Net income                                      8,237           551            67         8,638         1,630           197
                                                 ============  ============  ============  ============  ============  ============

Earnings per share data:
    Basic and fully diluted earnings per share          0.21          0.01          0.00          0.22          0.04          0.00
                                                 ============  ============  ============  ============  ============  ============
    Weighted average common shares outstanding    39,375,000    45,000,002    45,000,002    39,375,000    44,562,503    44,562,503
                                                 ============  ============  ============  ============  ============  ============

                                   See accompanying notes to consolidated financial statements
</TABLE>
                                                               -4-
<PAGE>
<TABLE>
                                                   AP HENDERSON GROUP
                                           (FORMERLY MAGNOLIA VENTURES, INC.)
                                         CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    FOR THE SIX MONTHS ENDED JUNE 30, 2002 AND 2003
                                                      (UNAUDITED)
<CAPTION>


                                                                           2002               2003              2003
                                                                         RMB'000            RMB'000            US$'000
                                                                     -----------------  -----------------  ----------------
<S>                                                                           <C>                <C>                <C>
CASH FLOW FROM OPERATING ACTIVITIES
    Net income                                                                  8,638              1,630               197
    Adjustments to reconcile net income to net
      cash provided by (used in) operating activities:
      Depreciation and amortization                                             6,540              9,198             1,111
    Net changes in operating assets and liabilities                           (67,292)           428,065            51,714
                                                                     -----------------  -----------------  ----------------
        Net cash provided by (used in) operating activities                   (52,114)           438,893            53,022
                                                                     -----------------  -----------------  ----------------

CASH FLOW FROM INVESTING ACTIVITIES
    Purchases of property, plant and equipment                                (44,898)           (67,388)           (8,141)
                                                                     -----------------  -----------------  ----------------
        Net cash used in investing activities                                 (44,898)           (67,388)           (8,141)
                                                                     -----------------  -----------------  ----------------

CASH FLOW FROM FINANCING ACTIVITIES
    Proceeds from capital contributions                                        10,780                  -                 -
    Proceeds from short and long-term debt                                    195,359            542,533            65,542
    Principal payments on short and long-term debt                            (57,396)          (489,570)          (59,144)
                                                                     -----------------  -----------------  ----------------
        Net cash provided by financing activities                             148,743             52,963             6,398
                                                                     -----------------  -----------------  ----------------

Net change in cash and cash equivalents                                        51,731            424,468            51,279
Beginning cash and cash equivalents                                            79,512            121,236            14,646
                                                                     -----------------  -----------------  ----------------

Ending cash and cash equivalents                                              131,243            545,704            65,925
                                                                     =================  =================  ================


                              See accompanying notes to consolidated financial statements
</TABLE>
                                                          -5-
<PAGE>

                               AP HENDERSON GROUP

                       (FORMERLY MAGNOLIA VENTURES, INC.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                  JUNE 30, 2003

                                   (UNAUDITED)

NOTE A -- ORGANIZATION

AP Henderson Group, formerly Magnolia Ventures, Inc. (the "Company"), was
incorporated on June 13, 1994 in the State of Nevada. On January 15, 2003, the
Company consummated an agreement to acquire all of the outstanding capital stock
of AP Henderson Ventures, a Nevada corporation ("AP Ventures"), in exchange for
5,625,000 shares of the Company's common stock ("AP Ventures Transaction").
Prior to the AP Ventures Transaction, the Company was a non-operating public
company with no operations or assets and 39,375,000 common shares issued and
outstanding; and AP Ventures was a privately held company in the business of
owning and operating a petrochemical refinery and agricultural chemical
manufacturing company in the People's Republic of China ("PRC"). The AP Ventures
Transaction is considered to be a capital transaction in substance, rather than
a business combination. Inasmuch, the AP Ventures Transaction is equivalent to
the issuance of shares by a private company (AP Ventures) for the net
non-monetary assets of a non-operational public company, accompanied by a
recapitalization. The accounting for the AP Ventures Transaction is identical to
that resulting from a reverse acquisition, except goodwill or other intangible
assets are not recorded. Accordingly, these consolidated financial statements
are the historical financial statements of AP Ventures. Subsequent to the AP
Ventures Transaction, the Company changed its name to AP Henderson Group.

AP Ventures conducts its operations through its subsidiary Jingbo Chemical (Bo
Xing) Company Limited ("Jingbo"), a foreign direct investment company in PRC.
Jingbo has two divisions: a petrochemical division engaged in the manufacturing
and distribution of petrochemical products in the PRC; and an agrochemical
division engaged in the manufacturing and distribution of agricultural
insecticide and chemicals.

On February 11, 2003, the Company effectuated a 1.875 for 1 forward stock-split.
Accordingly, the consolidated financial statements have been retroactively
adjusted to reflect the forward stock-split from the date of the Company's
inception.

The consolidated financial statements have been prepared in accordance with
accounting principles generally accepted in the United States.

The consolidated financial statements are expressed in Renminbi ("RMB"), the
national currency of the PRC. Solely for the convenience of the reader, the June
30, 2003 consolidated financial statements have been converted into United
States dollars at the noon buying rate in New York City on June 30, 2003 for
cable transfers in RMB as certified for customs purposes by the Federal Reserve
Bank of New York of US$1.00 = RMB 8.2776. No representation is made that the RMB
amounts could have been, or could be, converted into United States dollars at
that rate or at any other certain rate on June 30, 2003, or at any other date
and accordingly no currency conversion gain or loss are reflected as a result of
this translation.

The consolidated financial statements have been prepared in accordance with
Securities and Exchange Commission requirements for interim financial
statements. Therefore, they do not include all of the information and footnotes
required by accounting principles generally accepted in the United States for
complete financial statements. The financial statements should be read in
conjunction with the financial statements and notes thereto contained in the
Company's annual report on Form 10-K/A for the year ended December 31, 2002.

The results of operations for the interim periods shown in this report are not
necessarily indicative of results to be expected for the full year. In the
opinion of management, the information contained herein reflects all adjustments
necessary to make the results of operations for the interim periods a fair
statement of such operation. All such adjustments are of a normal recurring
nature.

                                      -6-
<PAGE>

                               AP HENDERSON GROUP

                       (FORMERLY MAGNOLIA VENTURES, INC.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                  JUNE 30, 2003

                                   (UNAUDITED)

NOTE B -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. MANAGEMENT ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

2. INVENTORIES

Inventories are stated at the lower of cost or market value. The method of
determining cost is used consistently from year to year at each entity level and
varies among first-in-first-out and weighted average cost.

NOTE C - NEW ACCOUNTING PRONOUNCEMENTS

In April 2003, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 149 (SFAS 149), "Amendment of Statement 133
on Derivative Instruments and Hedging Activities." SFAS 149 amends SFAS 133 to
provide clarification on the financial accounting and reporting for derivative
instruments and hedging activities and requires similar accounting treatment for
contracts with comparable characteristics. We do not believe the adoption of
SFAS 149, effective primarily for contracts entered into or modified after June
30, 2003 and for hedging relationships designated after June 30, 2003, will have
a material effect on our financial statements.

In May 2003, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 150 (SFAS 150), "Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity." SFAS
150 addresses financial accounting and reporting for certain financial
instruments with characteristics of both liabilities and equity. This statement
requires that an issuer classify a financial instrument that is within its scope
as a liability (or an asset in some circumstances) because that financial
instrument embodies an obligation of the issuer. As required by SFAS 150, we
will adopt this new accounting standard effective July 1, 2003. We do not
believe the adoption of SFAS 150 will have a material impact on our financial
statements.

NOTE D -- INVENTORIES

As of June 30, 2003, inventories consisted of the following:

                                                     RMB'000

Raw materials                                           34,897
Work-in-progress                                        16,701
Finished goods                                          74,884
                                                  -------------
                                                       126,482
                                                  =============

NOTE E - SHORT-TERM DEBTS

During the first quarter of fiscal year 2003, the Company increased its
short-term debts as result of new loans obtained from various financial
institutions in the PRC. As of June 30, 2003, short-term debts are comprised of
the following:

                                                     RMB'000

Bank loans                                            115,963
Other borrowings from unrelated parties                25,500
                                                   -----------
                                                      141,463
                                                   ===========

As of June 30, 2003, bank loans totaling RMB 141,463,000 were unsecured and bear
interest rates ranging from 3.24% to 5.31% per annum. The company treats all
borrowing that matures within one year as short-term debts.

As of June 30, 2003, other borrowings from unrelated parties are unsecured and
bear interest at bank rate in the PRC ranging from 5.24% to 5.85% per annum.

                                      -7-
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

UNLESS OTHERWISE INDICATED, ALL REFERENCES TO OUR COMPANY INCLUDE OUR
WHOLLY-OWNED SUBSIDIARIES, AP HENDERSON VENTURES, A NEVADA CORPORATION, AND
JINGBO CHEMICAL (BO XING) CO., LTD., A CHINESE FOREIGN DIRECT INVESTMENT
ENTERPRISE.

ALL OF OUR SALES AND EXPENSES ARE DENOMINATED IN RENMINBI ("RMB"), THE NATIONAL
CURRENCY OF THE PEOPLE'S REPUBLIC OF CHINA. SOLELY FOR THE CONVENIENCE OF THE
READER, THE FINANCIAL INFORMATION AS OF JUNE 30, 2003 HAVE BEEN CONVERTED INTO
UNITED STATES DOLLARS AT THE NOON BUYING RATE IN NEW YORK CITY ON SUCH DATES AS
CERTIFIED FOR CUSTOMS PURPOSES BY THE FEDERAL RESERVE BANK OF NEW YORK OF
(US$1.00 = RMB 8.2776 AS OF JUNE 30, 2003). NO REPRESENTATION IS MADE THAT THE
RMB AMOUNTS COULD HAVE BEEN, OR COULD BE, CONVERTED INTO UNITED STATES DOLLARS
AT THAT RATE OR AT ANY OTHER CERTAIN RATE AS OF THE RESPECTIVE DATES OR AT ANY
OTHER DATE.

ALL SHARE INFORMATION IN THIS REPORT HAS BEEN ADJUSTED TO GIVE EFFECT TO A 1.875
FOR ONE SPLIT OF OUR COMMON STOCK EFFECTIVE AS OF FEBRUARY 11, 2003.

THE STATEMENTS CONTAINED IN THIS REPORT THAT ARE NOT HISTORICAL ARE
"FORWARD-LOOKING STATEMENTS" WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), AND SECTION 21E OF THE
SECURITIES EXCHANGE ACT OF 1934, AS AMENDED (THE "EXCHANGE ACT"), INCLUDING
STATEMENTS, WITHOUT LIMITATION, REGARDING OUR EXPECTATIONS, BELIEFS, INTENTIONS
OR STRATEGIES REGARDING THE FUTURE. WE INTEND THAT SUCH FORWARD-LOOKING
STATEMENTS BE SUBJECT TO THE SAFE-HARBOR PROVIDED BY THE PRIVATE SECURITIES
LITIGATION REFORM ACT OF 1995. SUCH FORWARD-LOOKING STATEMENTS RELATE TO, AMONG
OTHER THINGS: (1) EXPECTED REVENUE AND EARNINGS GROWTH; (2) ESTIMATES REGARDING
THE SIZE OF TARGET MARKETS; AND (3) REGULATION OF OUR INDUSTRIES AND MARKETS BY
THE CHINESE GOVERNMENT. THESE STATEMENTS ARE QUALIFIED BY IMPORTANT FACTORS THAT
COULD CAUSE OUR ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE REFLECTED BY THE
FORWARD-LOOKING STATEMENTS. SUCH FACTORS INCLUDE BUT ARE NOT LIMITED TO: (1) OUR
ABILITY TO PURCHASE CRUDE OIL FROM LOCAL SUPPLIERS IN SUFFICIENT QUANTITIES; (2)
OUR ABILITY TO OBTAIN GOVERNMENT APPROVAL TO IMPORT CRUDE OIL AS WE DESIRE; (3)
DISRUPTION OF OUR MARKETS AND INDUSTRIES BY CHINA'S ENTRY INTO THE WORLD TRADE
ORGANIZATION AND (4) THOSE OTHER FACTORS DISCUSSED ELSEWHERE IN THIS REPORT.


                                      -8-
<PAGE>

BACKGROUND

AP Henderson Group, via our wholly-owned subsidiary, Jingbo Chemical (Bo Xing)
Company Ltd., is engaged in the business of owning and operating a petrochemical
refinery and agrochemical manufacturing company in the People's Republic of
China ("PRC"). We are one of the largest independent petroleum refiners and
suppliers of transportation fuels, fuel oil, liquefied petroleum gas (LPG),
oxidized asphalt and other petrochemical products in the Shandong province of
the PRC. Our agrochemical division is a major manufacturer and supplier of
insecticide, fungicide, herbicide and other agrochemical products in the eastern
and northeastern parts of China.

We own and operate a combined petrochemical and agrochemical refinery. Our
refinery is located in Chen Hu Town, Bo Xing County, Shandong Province, 256505,
People's Republic of China and occupies a total area of 335,000 square meters.
The facility has a combined crude oil primary distillation throughput capacity
of approximately 1,300,000 tons per year. Our refinery has a complex
configuration that enables us to process lower cost sour and heavy sour crude
oil, thus providing us with a cost advantage. We are an independent
petrochemical refinery operator, which means that we do not produce crude oil
nor do we conduct the retail sale or marketing of our refined products. We sell
our refined petrochemical products on a wholesale basis primarily in the
Shandong and neighboring provinces. We also manufacture and sell seven lines of
agrochemical products. Our agrochemical products are sold in 18 provinces of the
People's Republic of China, Asian Pacific regions and Africa.

REORGANIZATION

We were organized as a Nevada corporation on June 13, 1994 under the name
Magnolia Ventures, Inc. for the purpose of listing our securities on an
electronic stock exchange and then acquiring an interest in a suitable operating
business. We conducted no operations from the date of our organization until
January 2003, other than the pursuit and analysis of suitable business
acquisitions.

On January 15, 2003, we were the subject of a reverse acquisition by AP
Henderson Ventures, a Nevada corporation ("AP Ventures"), pursuant to which we
acquired all of the outstanding capital shares of AP Ventures in exchange for a
controlling interest in our common shares. Following the close of the
transaction, we changed our corporate name from Magnolia Ventures, Inc. to AP
Henderson Group.

AP Ventures was organized on December 31, 2002 for the purpose of acquiring all
of the capital shares of Jingbo Chemical (Bo Xing) Co., Ltd. ("Jingbo"), a
Chinese foreign direct investment enterprise. On December 31, 2002, AP Ventures
acquired all of the capital shares of Jingbo. Jingbo was formed in 2002 for the
purpose of acquiring certain operating assets and liabilities of Shandong Jingbo
Petrochemical Company Limited, Shandong Jingbo Agrochemical Company Limited and
Shandong Boxing Lu Nong Chemical Company Limited, which together had been
engaged in the business of owning and operating a petrochemical refinery and
agrochemical manufacturing company in the PRC. Jingbo acquired the operating
assets and liabilities of Shandong Jingbo Petrochemical Company Limited,
Shandong Jingbo Agrochemical Company Limited and Shandong Boxing Lu Nong
Chemical Company Limited on December 31, 2002, immediately prior to AP Ventures'
acquisition of the capital shares of Jingbo.

From the dates of their inception to January 15, 2003, neither Jingbo nor AP
Ventures conducted any operations or engaged in any capital transactions apart
from Jingbo's acquisition of the assets and liabilities of Shandong Jingbo
Petrochemical Company Limited, Shandong Jingbo Agrochemical Company Limited and
Shandong Boxing Lu Nong Chemical Company Limited, and AP Ventures' subsequent
acquisition of the capital shares of Jingbo. Our acquisition of AP Ventures is
considered to be a capital transaction in substance, rather than a business
combination, inasmuch as the transaction is equivalent to the issuance of shares
by a private company (AP Ventures) for the net non-monetary assets of a
non-operational public company, accompanied by a recapitalization. The
accounting for our acquisition of AP Ventures is identical to that resulting
from a reverse acquisition, except goodwill and other intangible assets are not
recorded. Accordingly, our financial statements are the historical financial
statements of AP Ventures.

RESULTS OF CONSOLIDATED OPERATIONS

   FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2003 COMPARED TO THE THREE AND
                         SIX MONTHS ENDED JUNE 30, 2002

REVENUES. Revenues for the three and six months ended June 30, 2003 increased by
RMB177 million (US$21.4 million) and RMB331 million (US$40 million) or 95% and
110%, respectively, compared to the same periods in 2002. The increase was due
primarily to an expansion of our petrochemical refinery facility in Shandong
Province, PRC. In 2002, we increased our petrochemical refinery operations from
a distillation throughout capacity of 300,000 tons annually to a capacity of
1,300,000 tons annually. Revenues from the sale of petrochemical products for
the three and six months ended June 30, 2003 increased by RMB175 million (US$21
million) and RMB325 (US$39 million) or 96% and 110%, respectively, compared to
the same periods in 2002. Revenues from the sale of agrochemical products for
the three and six months ended June 30, 2003 increased by RMB2.7 million (US$326
thousand) and RMB6.3 million (US$761 thousand) or 60% and 112%, respectively,
compared to the same periods in 2002.

                                      -9-
<PAGE>

PURCHASES, SERVICES AND OTHER. Purchases, services and others represent our cost
of goods in the refinery of our petrochemical products and manufacture of our
agrochemical products. Expenses for purchases, services and others for the three
and six months ended June 30, 2003 increased by RMB181 million (US$22 million)
and RMB323 (US$39 million) or 119% and 129%, respectively, compared to the same
periods in 2002. The increase, over and above the volume increase, was due to
significant increase of cost of crude, the main raw material to manufacture
petrochemical and agrochemicals. As a result of the recent U.S. led hostilities
in Iraq, we were unable to receive our allocation of crude oil from state
controlled oil producers in the PRC. We purchased crude oil on the open market
from PRC importers who acquired the oil from producers located in Russia. The
cost of the imported crude Russian oil, including the associated transportation
costs, was significantly higher than the costs we had incurred in 2002 or 2001.

GROSS PROFIT. Gross profit decreased by RMB3.6 million (US$435 thousand) for the
three months ended June 30, 2003 compared to the same period in 2002,
respectively, due primarily to the increased costs of crude oil. Gross profit
increased by RMB 8.7 million (US$1.1 million) for the six months ended June 30,
2002 to 9% for the six months ended June 30, 2003 due to primarily to the
increased costs of crude oil in the second quarter of 2003.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses for the three and six months ended June 30, 2003 changed
by RMB2.7 million (US$326 thousand) and RMB289 thousand (US$34 thousand) or 23%
and 2%, respectively, compared to the same periods in 2002. Selling, general and
administrative expenses as a percentage of revenue declined from 6% in the
second quarter of 2002 to 3% during the second quarter of 2003 as a result of
increase in revenue without incurring additional expense.

TAXES OTHER THAN INCOME TAXES. Taxes other than income taxes represent a value
added tax charged by the PRC on the sale of our petrochemical and agrochemical
products. The percentage amount of the tax varies by product. Taxes other than
income taxes for the three and six months ended June 30, 2003 increased by
RMB6.2 million (US$749 thousand) and RMB8.9 (US$1.1 million) or 49% and 40%,
respectively, compared to the same periods in 2002. However, taxes other than
income taxes expressed as a percentage of revenue declined from 7% in the second
quarter of 2002 to 5% during the second quarter of 2003 as a result of our
production and sale of products with lower tax rates.

INCOME FROM OPERATIONS. Income from operations for the three and six months
ended June 30, 2003 decreased by RMB7 million (US$846 thousand) and RMB545
thousand (US$66 thousand) or 65% and 5%, respectively, compared to the same
period in 2002. Income from operations expressed as a percentage of revenue
decreased from 6% in the second quarter of 2002 to 1% during the second quarter
of 2003 due primarily to the increased costs of crude oil.

OTHER INCOME (EXPENSES). Other income (expenses) for the three and six months
ended June 30, 2003 decreased by RMB2 million (US$242 thousand) and RMB8 million
(US$966 thousand) compared to the same periods in 2002. This decrease primarily
relates to interest expense during the three and six months ended June 30, 2003
approximating RMB5 million (US$604 thousand) and RMB10 million (US$1.2 million),
respectively, related to short-term and long-term debts, which increased
significantly compared to the previous year periods as a result of increased
capital expenditures and operational expansion.

NET INCOME. Net income for the three and six months ended June 30, 2003
decreased by RMB7.7 million (US$930 thousand) and RMB7 million (US$846 thousand)
or 93% and 81%, respectively, compared to the same periods in 2002 due primarily
to the increased costs of crude oil in the second quarter of 2003.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity is a measure of an entity's ability to meet potential cash
requirements, including planned capital expenditures. We have historically met
our capital requirements through cash flows from operations and debt financing
with local financial institutions. As set forth in the section of gross profit,
the Company has experienced an increase in the cost of crude, this situation may
continue and possibly worsen. Should this happen, it could have adverse impact
on the Company's liquidity.

Cash flows provided by operating activities were RMB439 million (US$53 million)
for the six months ended June 30, 2003, compared to RMB52 million (US$6.3
million) used by operating activities for the same period in 2002. Increaes in
accounts payable is due to the PRC's conventional fiscal cycle. The account
payable increase is no indication of any problems with the Company creditor to
ship product and/or perform services.

Cash flows used in investing activities were RMB67 million (US$8.1 million) for
the six months ended June 30, 2003, compared to RMB45 million (US$5.4 million)
used in investing activities for the same period in 2002.

Cash flows provided by financing activities were RMB53 million (US$6 million)
for the six months ended June 30, 2003, compared to RMB149 million (US$18
million) provided by financing activities for the same period in 2002.

As of June 30, 2003, we had working capital of RMB47 million (US$5.7 million),
as compared RMB103.7 million (US$12.8 million), a decrease of RMB56.7 million
(US$7.1 million). We believe that we will need working capital in addition to
existing cash balances, cash generated by operating activities, and funds
available under our credit facility in order to finance our operating activities
for at least the next 12 months. Our need for additional capital will be
determined, in large part, by our ability to resume the purchase of crude oil
from state controlled oil producers in the PRC in accordance with our previously
determined government allocations. However, as of the date of this report, we
have no commitments for the sale of our securities. If we are unable to raise
the required capital, there may be a severe impact on our financial condition
that could jeopardize our result of operations. We cannot assure you that
additional financing will be available on terms favorable to us, or at all.

                                      -10-
<PAGE>

CRITICAL ACCOUNTING POLICIES

REVENUES. Sales are recognized when the revenue is realized or realizable, and
has been earned. In general, revenue is recognized when risk and title to the
product transfers to the customer, which usually occurs at the time shipment is
made or as services are rendered.

EXPENSES. Expenses are recognized during the period in which they are incurred.

INVENTORY. Inventory is stated at the lower of cost or market value. The method
of determining cost is used consistently from year to year at each entity level
and varies among first-in-first-out and weighted average cost.

FACTORS AFFECTING OPERATING RESULTS

Our results of operations and the period-to-period comparability of our
financial results are affected by a number of external factors, including
changes in the prices of crude oil, refined products, and chemical products and
fluctuations in exchange rates and interest rates.

INDUSTRIAL RISK. Like other crude oil refinery companies in the PRC, our
business activities are subject to regulation and control of the PRC government
in many aspects such as the grant of production licenses, special taxes relating
to our industry and environmental and safety standards, all of which may affect
our business operations. We receive an allocation of crude oil from state
controlled oil producers in the PRC, The China National Petroleum Corporation
and The China Petroleum and Chemical Corporation, who together are the dominant
producers and refiners of crude oil in the PRC. The import and export of crude
oil and refined products is subject to quota and licensing control by the
government of the PRC. At the present time, we are not able to import crude oil
from sources outside of the PRC. We have applied to the Ministry of Foreign
Trade and Economic Cooperation for a license to import up to 1 million tons of
crude oil per year. If we obtain the license, of which there is no assurance, we
expect it will be for an initial term of 12 months and subject to annual
renewal. For the foregoing reasons, we may be subject to substantial
restrictions when implementing our business strategy, developing and expanding
our business or attempting to maximize our profitability. Any future change in
the PRC government's policies on the crude oil and natural gas industry may also
affect our business operations.

CRUDE OIL PRICES. Our results of operations are substantially influenced by
crude oil prices. Since 2001, the PRC government has published benchmark prices
for crude oil in China, which are adjusted on a monthly basis to equal Singapore
market FOB prices for similar grades of crude oil, supplemented by an amount
equal to the customs duty payable on the import of crude oil. Our suppliers have
set our crude oil median prices monthly based on the Singapore market FOB prices
for crude oil. Our actual realized crude oil prices include a premium on, or
discount from, the median prices which primarily reflects transportation costs,
differences in oil quality and market supply and demand conditions.

REFINED PRODUCT PRICES. The State Development Planning Commission sets wholesale
and retail prices for our major refined products (gasoline, diesel, LPG, fuel
oil and kerosene). Since June 2000, the State Development Planning Commission
has adjusted such retail median prices on a monthly basis to reflect the FOB
Singapore, Rotterdam and New York trading prices for gasoline and diesel in the
previous month, supplemented by transportation costs and taxes. We set our
retail prices within an 8% floating range of the published median gasoline and
diesel guidance prices. We determine the prices of other refined products with
reference to the published median guidance prices of gasoline and diesel.

SARS. In March 2003, several countries, including China, experienced an outbreak
of a new and highly contagious form of atypical pneumonia now known as "severe
acute respiratory syndrome" or "SARS." The severity of the outbreak in certain
municipalities, such as Beijing, and provinces, such as Guangdong Province, has
affected general commercial activity. While the long-term impact of the SARS
outbreak is unclear at this time, the prolonged existence of SARS could have a
negative impact on the PRC economy and, in turn, have a material adverse effect
on our results of operations

CHINA ECONOMY AND POLITICAL SITUATION. The PRC government recently underwent
substantial reforms after the National People's Congress meeting in March 2003.
The PRC government has reiterated its policy of furthering reforms in the
socialist market economy. No assurance can be given that these changes will not
have an adverse effect on business conditions in China generally or on our
business in particular.

                                      -11-
<PAGE>

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Market risk is the risk of loss to future earnings, to fair values or to future
cash flows that may result from changes in the price of a financial instrument.
The value of a financial instrument may change as a result of changes in
interest rates, exchange rates, commodity prices, equity prices and other market
changes. Market risk is attributed to all market sensitive financial
instruments, including long-term debt.

We do not utilize derivative financial instruments or investments in
available-for-sale securities. All cash is held in both interest and
non-interest bearing account. However, we do not believe that our cash account
would have significant impact as a result of changes in interest rate since we
do not rely on earnings from our cash accounts for cash flow. Accordingly, our
exposure to market risk is through our bank debt which bears interest at
variable rates. As of June 30, 2003, our bank debt consisted of RMB153 million
(US$18.5 million) of indebtedness bearing interest at the prime rate announced
by the Central Bank of China from time to time. An increase in lending rates of
1% would cause our interest expense to increase by US$185 thousand.

ITEM 4. CONTROLS AND PROCEDURES.

During the 90-day period prior to the filing date of this report, management,
including our Chief Executive Officer and Chief Financial Officer, evaluated the
effectiveness of the design and operation of our disclosure controls and
procedures. Based upon, and as of the date of that evaluation, our Chief
Executive Officer and Chief Financial Officer concluded that the disclosure
controls and procedures were effective, in all material respects, to ensure that
information required to be disclosed in the reports we file and submit under the
Exchange Act are recorded, processed, summarized and reported as and when
required.

There have been no significant changes in our internal controls or in other
factors which could significantly affect internal controls subsequent to the
date our management carried out their evaluation. There were no significant
deficiencies or material weaknesses identified in the evaluation and therefore,
no corrective actions were taken.


                                      -12-
<PAGE>

                                     PART II

                                OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

ITEM NO. DESCRIPTION METHOD OF FILING
-------------------------------------

31.1 Certifications of the Chief Executive Officer and Chief Financial Officer,
as required pursuant to Section 302 of the Sarbanex-Oxley Act of 2002.

*32.1 Certifications of the Chief Executive Officer and Chief Financial Officer,
as required pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

* Pursuant to Commission Release No. 33-8238, this certification will be treated
as "accompanying" this Quarterly Report on Form 10-Q and not "filed" as part of
such report for purposes of Section 18 of the Securities Exchange Act of 1934,
as amended, and this certification will not be deemed to be incorporated by
reference into any filing under Securities Act of 1933, as amended, or the
Securities Exchange Act of 1934, as amended, except for the extent that the
registrant specifically incorporates it by reference.


(b) Reports on Form 8-K

On May 20, 2003, we filed a current repot on Form 8-K to report the issuance of
a press release announcing our financial results for fiscal year 2002.


                                      -13-
<PAGE>


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                         AP HENDERSON GROUP
                                            (Registrant)


DATED:  AUGUST 18, 2003                  BY:   /S/ RICHARD HENRY
                                         ---------------------------------------
                                            RICHARD HENRY,
                                            PRESIDENT, CHIEF EXECUTIVE OFFICER
                                              AND CHIEF FINANCIAL OFFICER



                                      -14-