意见反馈 手机随时随地看行情

公司公告

*ST盛润B:2009年第三季度报告(英文版)2009-10-26  

						Guangdong Sunrise Holdings Co., Ltd.

    The Third Quarterly Report 2009

    § 1 Important Notes

    1.1 The Board of Directors, the Supervisory Board, directors, supervisors and senior management staff of Guangdong Sunrise Holdings Co., Ltd. (hereinafter referred to as “the Company”) hereby confirm that this report contains no false information, misleading statements or material omission, and accept, individually and collectively, the responsibilities for the factuality, accuracy and completeness of the contents of this report.

    1.2 The Third Quarterly Financial Report 2009 has not been audited by a CPA firm.

    1.3 Mr. Wang Jianyu, Chairman of the Board of Directors, Person in charge of the Company, General Manager as well as Person in charge of the accounting work and Mr. Yu Deshan, Person in charge of the accounting organ, hereby confirm that the Financial Report enclosed in this Report is factual and complete..

    §2 Company Profile

    2.1 Major accounting data and financial indexes

    Unit: (RMB) Yuan

    As at 30 Sept. 2009

    As at 31 Dec. 2008

    Increase/decrease(%)

    Total assets (RMB)

    43,628,768.66

    17,961,177.93

    142.91%

    Owners’ equity attributable to shareholders of listed company (RMB)

    -1,706,124,961.80

    -1,723,542,317.56

    1.01%

    Share capital (share)

    288,420,000.00

    288,420,000.00

    0.00%

    Net assets per share attributable to shareholders of listed company (RMB/share)

    -5.92

    -5.98

    Jul.-Sept. 2009

    Increase/decrease over same period of last year (%)

    Jan.-Sept. 2009

    Increase/decrease over same period of last year (%)

    Total operation income (RMB)

    463,492.74

    1,390,478.22

    12.50%

    Net profit attributable to shareholders of listed company (RMB)

    30,886,807.06

    17,417,355.75

    Net cash flows generated from operating activities (RMB)

    -

    -

    13,437.53

    51.80%

    Net cash flows per share generated from operating activities (RMB/share)

    -

    -

    0.000047

    51.61%

    Basic earnings per share (RMB/share)

    0.11

    0.06

    Diluted earnings per share (RMB/share)

    0.11

    0.06

    1Return on net assets (%)

    Rate of return on net assets after deducting extraordinary gains and losses (%)

    Unit: (RMB) Yuan

    Extraordinary gains and losses

    Amount from year-begin to the end of this report period

    Notes

    Gains and losses from disposal of non-current assets

    43,871,336.88

    The extraordinary gains and losses were made because some of the Company’s house properties were auctioned by the judicial deparment.

    Total

    43,871,336.88

    -

    2.2 Total number of shareholders at period-end and shareholding of top ten shareholders holding tradable shares

    Unit: share

    Total number of shareholders at period-end

    12,570

    Shareholding of top ten shareholders holding tradable shares

    Name of shareholder (full name)

    Number of tradable shares held at period-end

    Type of share

    LIUZHOU JIALI REAL ESTATE DEVELOPMENT CO., LTD

    2,900,000

    RMB ordinary shares

    CHINA EVERBRIGHT HOLDINGS CO LTD

    1,345,290

    Domestically listed foreign shares

    ZHANG YUNMAO

    970,801

    RMB ordinary shares

    CITRINE CAPITAL LIMITED

    868,783

    Domestically listed foreign shares

    CAI HANCHUAN

    747,691

    Domestically listed foreign shares

    SHEN JIANHANG

    650,000

    Domestically listed foreign shares

    FENG JIA

    642,800

    RMB ordinary shares

    NI MIN

    626,400

    Domestically listed foreign shares

    LI SHUMEI

    584,266

    RMB ordinary shares

    LIUZHOU RUIHENG ELECTRO-MECHANICAL CO., LTD.

    580,000

    RMB ordinary shares

    § 3 Significant Events

    3.1 Particulars about major changes of main accounting statement items and financial indicators, as well as reasons for the changes

    □Applicable √Inapplicable

    3.2 Progress and influence of significant events, as well as the analysis on solutions

    √Applicable □Inapplicable

    A. Concerning the Company’s creditor Shenzhen Xingyaju Decoration Project Co., Ltd. applying to Shenzhen Intermediate People’s Court for reorganizing the Company due to the Company’s serious insolvency and failing to repay mature loans, the

    2Company received the Hearing Notice (2009) SZFMQTZ Zi No.36 from the Court on 14 Sept. 2009. According to the Hearing Notice, in order to ensure the accuracy and legality of filing the reorganization case, a hearing would be conducted for the case of Shenzhen Xingyaju Decoration Project Co., Ltd.’s applying for the Company’s reorganization in the 5th Tribunal of Shenzhen Intermediate People’s Court at 9:30 a.m. on 18 Sept. 2009. The hearing was a necessary part of the procedure of the court, which did not necessarily mean that the court would accept the case. Therefore, there existed great uncertainty concerning whether the case would be accepted by the court, and also great uncertainty about whether the reorganization would be successfully accomplished after the case was accepted. (For more details about the aforesaid significant events, please refer to the Suggestive Public Notice on Significant Events (Public Notice No.: 2009-014) and the Public Notice on Progress of Creditor’s Application for the Company’s Reorganization (Public Notice No.: 2009-028) which the Company disclosed on Securities Times, Hong Kong Ta Kung Pao and http://www.cninfo.com.cn respectively dated 6 Jul. 2009 and 15 Sept. 2009.

    B. In the report period, there existed no more capital occupation by the Company’s controlling shareholder or other related parties, and no more irregular provision of outward guarantees by the Company. The Company had provided guarantees to the controlling shareholder and its affiliated companies, but they were all issues left over by history.

    C. In the 2008 Annual Auditor’s Report, Guangdong Dahua Delu Certified Public Accountants Co., Ltd. was of the opinion that as indicated in Item 7 of Note Ⅵ and Note Ⅺ to the financial statements, the Company was under a great pressure to repay long-term and short-term borrowings; and it was suited in terms of many debt guarantees it had provided, which would directly affect the Company’s continuing operation if the relevant cases could not be settled in the short run. The reorganization of the Company’s debts, assets and equity was underway. And the management team of the Company believed that upon the success of the reorganization, the Company would be able to remain in operation. Therefore, the financial statements of the Company were still prepared based on the going-concern assumption. Because the Company failed to provide any important evidence related to the substantial progress of its debt, asset and equity reorganization, Guangdong Dahua Delu Certified Public Accountants Co., Ltd. was unable to determine whether the Company’s reorganization would be successful, or whether it would remain in operation. Therefore, it was also unable to determine whether it was proper for the Company to prepare its 2008 Annual Financial Statements based on the going-concern assumption. Meanwhile, due to various objective conditions, the CPA firm could not conduct proper auditing procedures on the Company’s liabilities and contingent liabilities. And it thus could not determine whether the recorded liabilities (including estimated liabilities) of the Company were complete and reasonable. Due to the substantial and extensive influence which the aforesaid matters might cause, Guangdong Dahua Delu Certified Public Accountants was unable to express audit opinion on the Company’s financial statements. Concerning this, the Board of Directors of the Company holds the opinion that despite a great pressure to repay short-term loans, as well as a great number of

    3guarantee lawsuits, the Company has still made some progress in activating funds to repay debts and it is still able to get enough capital for its normal operation. After much effort, the Company successfully implemented the share merger reform at the end of 2008, which laid a foundation for the Company’s reorganization. Meanwhile, together with its controlling shareholder, its actual controller and the financial advising company—Beijing Integrity Management Consulting Co., Ltd., the Company continued its efforts with debts restructuring and assets reorganization. We have contacted several parties which are interested in the Company’s reorganization. Although no oral or written agreement has been reached, the Company and relevant parties have been devoting themselves to making a breakthrough in the reorganization, with the purpose of improving the Company’s ability of continuous operation.

    3.3 Fulfillment of commitments made by the Company, shareholders and the actual controller

    √Applicable □Inapplicable

    Commitments made

    Contents of commitments

    Execution

    Commitments concerning the share merger reform

    Shenzhen Lionda Group Co., Ltd., the controlling shareholder of the Company, made special commitments as follows: (1) As the ST Sunrise shares held by the non-tradable share holder Shenzhen Huachengda Investment Holdings Co., Ltd. were frozen by the judicial authority, the consideration it should pay in accordance with the share merger reform would be prepaid by Shenzhen Lionda Group Co., Ltd., which Shenzhen Huachengda Investment Holdings was expected to pay back. After the prepayment, if the said shares were to be listed, Shenzhen Huachengda should return the consideration to, or get the permission of Shenzhen Lionda Group Co., Ltd..After the shareholder structure reform, if Shenzhen Huachengda Investment Holdings Co., Ltd. was to list and trade the non-tradable shares held by it, it should get the permission from Lionda and Guangdong Sunrise Group Co., Ltd. should apply to the Stock Exchange for the listing and trading of those shares; (2) The related expenses caused by the shareholder structure reform would be paid by the controlling shareholder—Shenzhen Lionda Group Co., Ltd..

    It is not yet the time for unlocking the said shares subject to trading moratorium.

    Commitment about share trading moratorium

    None

    None

    Commitments made in the Acquisition Report or the Report on Equity Changes

    None

    None

    Commitments made in significant asset reorganization

    None

    None

    Commitments made when

    None

    None

    4issuing shares

    Other commitments (including supplementary commitments)

    None

    None

    3.4 Warnings of possible losses or major changes of the accumulative net profit achieved during the period from year-begin to the end of the next report period compared with the same period of last year, as well as explanation on reasons

    □Applicable √Inapplicable

    3.5 Other significant events that need to be explained

    Concerning the loan contract dispute among Shenzhen Zhuochuang Property Management Co., Ltd. (Former creditor Shenzhen Nonferrous Metal Financial Co., Ltd.), the Company and Shenzhen China Bicycle Company (Holdings) Ltd., the Company received on 15 Sept. 2009 a copy of Execution Verdict 【(2008) LZZ No.30-3】from the People’s Court of Longchuan County, Guangdong Province. And the contents of the verdict were as follows: The Civil Judgment (1999) SZFJTCZ No.727 issued by Shenzhen Intermediate People’s Court on 6 Dec. 1999 had legally taken effect. According to the judgment, the executed party the Company should repay the loan of USD 0.74 million, relevant interest and penalty interest; the executed party Shenzhen China Bicycle Company (Holdings) Ltd. should bear the joint responsibility to repay the loan. In the executing process, Shenzhen Intermediate People’s Court sealed up the Company’s house properties located at the 3rd and 4th floors of Hualianfa Complex Building in Huaqiang North Road, Futian District, Shenzhen (the said assets did not belong to those used for repaying loans after the bankruptcy and reorganization). On 26 Nov. 2007, the Higher People’s Court of Guangdong Province issued the Decision of Execution Designation (2007) YGFZZZ No.1500, designating the People’s Court of Longchuan County, Guangdong Province as the court to execute the verdict. Because the executed parties refused to implement the duty of repaying the loan, Guangdong Longchuan People’s Court entrusted Shenzhen Zhongfeng Assets Appraisal Co., Ltd. to appraise the said house properties and then entrusted Shenzhen Gongxin Auction Co., Ltd. to conduct a public auction on the house properties. On 8 Jun. 2009, the applicant for execution Shenzhen Zhuochuang Property Management succeeded in its bid for the house properties at the highest bid of RMB 46,500,000 and signed the deal conclusion letter with the auction house. Therefore, according to relevant laws, Guangdong Longchuan People’s Court made the Judgment of Execution as follows: (a) The sealing up of the Company’s house properties located at the 3rd and 4th floors of Hualianfa Complex Building in Huaqiang North Road, Futian District, Shenzhen should be lifted; (b) The Company’s house properties located at the 3rd and 4th floors of Hualianfa Complex Building in Huaqiang North Road, Futian District, Shenzhen, with a total area of 1,712 square meters should belong to the buyer Shenzhen Zhuochuang Property Management Co., Ltd.; (c) The buyer Shenzhen Zhuochuang Property Management Co., Ltd. should go to the Shenzhen real estate management authority to finish the property transfer procedure within 60 days upon the arrival of this judgment and it should bear the

    5relevant expenses caused; (d) The execution of the Civil Judgment (1999) SZFJTCZ No.727 issued by Shenzhen Intermediate People’s Court should be terminated.

    The said lawsuit brought the Company an income about RMB 37 million in the report period. But many creditors of the Company took turns to seal up the said house properties, and the Company has not received the subsequent judgments of execution. Therefore, it was unable to make sure the impact of the lawsuit on the gains and losses of the Company in the year 2009. (For more details of the said lawsuit, please refer to the Public Notice on Significant Lawsuits (Public Notice No.: 2009-026) disclosed by the Company on Securities Times, Hong Kong Ta Kung Pao and http://www.cninfo.com.cn dated 15 Sept. 2009.

    3.5.1 Researches, interviews and visits received in report period

    Date

    Place

    Way of reception

    Visitor

    Main discussion and materials provided by the Company

    13 Aug. 2009

    Board Secretary Office of the Company

    By telephone

    A-share investor

    The investor wondered whether the reorganization case had been accepted by the court, and was told that the Company had not received any notice from the court.

    3.6 Derivatives investment

    □Applicable √Inapplicable

    3.6.1 Positions of derivatives investment held by the Company at period-end

    □Applicable √Inapplicable

    § 4 Attachments

    4.1 Balance sheet

    Prepared by: Guangdong Sunrise Holdings Co., Ltd. 30 Sept. 2009 Unit: (RMB) Yuan

    Balance at period-end

    Balance at year-begin

    Items

    Consolidation

    Parent company

    Consolidation

    Parent company

    CURRENT ASSETS:

    Monetary capital

    43,501.66

    43,501.66

    30,064.13

    30,064.13

    Settlement fund reserves

    Lendings to banks and other financial institutions

    Transactional financial assets

    Notes receivable

    Accounts receivable

    Prepayments

    Premium receivables

    Receivables from reinsurance

    Reinsurance contract reserve receivables

    Interest receivables

    Dividend receivables

    80,000.00

    80,000.00

    160,000.00

    160,000.00

    Other receivables

    30,371,406.01

    30,371,406.01

    1,564,200.69

    1,564,200.69

    6Financial assets purchased under agreements to resell

    Inventories

    2,000,000.00

    2,000,000.00

    2,000,000.00

    2,000,000.00

    Non-current assets due within 1 year

    Other current assets

    TOTAL CURRENT ASSETS

    32,494,907.67

    32,494,907.67

    3,754,264.82

    3,754,264.82

    NON-CURRENT ASSETS:

    Loans and advances

    Available-for-sale financial assets

    Investments held to maturity

    Long-term receivables

    Long-term equity investments

    7,583,110.08

    7,583,110.08

    7,583,110.08

    7,583,110.08

    Investment properties

    Fixed assets

    3,550,750.91

    3,550,750.91

    6,623,803.03

    6,623,803.03

    Construction in progress

    Construction materials

    Disposal of fixed assets

    Production biological assets

    Oil-gas assets

    Intangible assets

    Development expenditures

    Goodwill

    Long-term deferred expenses

    Deferred income tax assets

    Other non-current assets

    TOTAL NON-CURRENT ASSETS

    11,133,860.99

    11,133,860.99

    14,206,913.11

    14,206,913.11

    TOTAL ASSETS

    43,628,768.66

    43,628,768.66

    17,961,177.93

    17,961,177.93

    CURRENT LIABILITIES:

    Short-term borrowings

    447,572,668.91

    447,572,668.91

    461,573,834.92

    461,573,834.92

    Borrowings from central bank

    Deposits received and held for others

    Borrowings from banks and other financial institutions

    Held-for-trading financial liabilities

    Notes payable

    Accounts payable

    Advances from customers

    Financial assets sold under agreements to repurchase

    Fees and commissions payables

    Payroll payables

    594,154.60

    594,154.60

    530,777.88

    530,777.88

    Taxes payable

    5,779.29

    5,779.29

    Interest payables

    403,265,493.54

    403,265,493.54

    389,895,681.04

    389,895,681.04

    7Dividend payables

    Other payables

    163,820,268.70

    163,820,268.70

    155,007,836.23

    155,007,836.23

    Accounts due to reinsurance

    Insurance contract reserves

    Acting trading securities

    Acting underwriting securities

    Non-current liabilities due within 1 year

    Other current liabilities

    TOTAL CURRENT LIABILITIES

    1,015,258,365.04

    1,015,258,365.04

    1,007,008,130.07

    1,007,008,130.07

    NON-CURRENT LIABILITIES

    Long-term borrowings

    Bonds payable

    Long-term payables

    Special payables

    Estimated liabilities

    734,495,365.42

    734,495,365.42

    734,495,365.42

    734,495,365.42

    Deferred income tax liabilities

    Other non-current liabilities

    TOTAL NON-CURRENT LIABILITIES

    734,495,365.42

    734,495,365.42

    734,495,365.42

    734,495,365.42

    TOTAL LIABILITIES

    1,749,753,730.46

    1,749,753,730.46

    1,741,503,495.49

    1,741,503,495.49

    OWNERS’ EQUITY (OR SHAREHOLDERS’ EQUITY)

    Paid-in capital (or share capital)

    288,420,000.00

    288,420,000.00

    288,420,000.00

    288,420,000.00

    Additional paid-in capital

    381,059,098.78

    381,059,098.78

    381,059,098.78

    381,059,098.78

    Less: treasury stock

    Specific reserves

    Earned surplus reserves

    138,304,806.89

    138,304,806.89

    138,304,806.89

    138,304,806.89

    General risk provision

    Retained earnings

    -2,513,908,867.47

    -2,513,908,867.47

    -2,531,326,223.23

    -2,531,326,223.23

    Foreign exchange difference

    Total owners’ equity attributable to parent company

    -1,706,124,961.80

    -1,706,124,961.80

    -1,723,542,317.56

    -1,723,542,317.56

    Minority interest

    TOTAL OWNERS’ EQUITY

    -1,706,124,961.80

    -1,706,124,961.80

    -1,723,542,317.56

    -1,723,542,317.56

    TOTAL LIABILITIES & OWNERS’ EQUITY

    43,628,768.66

    43,628,768.66

    17,961,177.93

    17,961,177.93

    4.2 Income Statement as of this report period

    Prepared by: Guangdong Sunrise Holdings Co., Ltd. Jul.-Sept. 2009 Unit: (RMB) Yuan

    This period

    Same period of last year

    Items

    Consolidation

    Parent company

    Consolidation

    Parent company

    1. Total operation revenue

    463,492.74

    463,492.74

    463,492.74

    463,492.74

    8Including: sales revenue

    463,492.74

    463,492.74

    463,492.74

    463,492.74

    Interest income

    Premium income

    Fee and commission income

    2. Total operation cost

    13,448,022.56

    13,448,022.56

    9,391,631.87

    9,391,631.87

    Including: cost of sales

    Interest expenses

    Service charges and commission expenses

    Payments on surrenders

    Claim expenses-net

    Provision for insurance contract reserve-net

    Policyholder dividends

    Reinsurance expenses

    Business taxes and surcharges

    Selling expenses

    Administrative expenses

    533,417.19

    533,417.19

    473,293.73

    473,293.73

    Financial expenses

    12,914,605.37

    12,914,605.37

    8,918,338.14

    8,918,338.14

    Asset impairment loss

    Add: gain/loss from changes in fair value (“-” for loss)

    Gain/loss from investment (“-” for loss)

    Including: investment gain from associates and joint ventures

    Gain/loss from foreign exchange difference (“-” for loss)

    3. Operation profit (“-” for loss)

    -12,984,529.82

    -12,984,529.82

    -8,928,139.13

    -8,928,139.13

    Add: non-operating incomes

    43,871,336.88

    43,871,336.88

    50,000.00

    50,000.00

    Less: non-operating expenses

    Including: loss from disposal of non-current assets

    4. Total profit (“-” for total loss)

    30,886,807.06

    30,886,807.06

    -8,878,139.13

    -8,878,139.13

    Less: income tax expenses

    5. Net profit (“-” for total loss)

    30,886,807.06

    30,886,807.06

    -8,878,139.13

    -8,878,139.13

    Attributable to owners of parent company

    30,886,807.06

    30,886,807.06

    -8,878,139.13

    -8,878,139.13

    Minority interest

    6. Earnings per share

    (1) Basic EPS

    0.11

    0.11

    -0.03

    -0.03

    (2) Diluted EPS

    0.11

    0.11

    -0.03

    -0.03

    7. Other composite income

    98. Total composite income

    30,886,807.06

    30,886,807.06

    -8,878,139.13

    -8,878,139.13

    Attributable to owners of parent company

    30,886,807.06

    30,886,807.06

    -8,878,139.13

    -8,878,139.13

    Attributable to minority shareholders

    4.3 Income statement as of the period from year-begin to the end of report period

    Prepared by: Guangdong Sunrise Holdings Co., Ltd. Jan.-Sept. 2009 Unit: (RMB) Yuan

    This period

    Last period

    Items

    Consolidation

    Parent company

    Consolidation

    Parent company

    1. Total operation revenue

    1,390,478.22

    1,390,478.22

    1,235,980.64

    1,235,980.64

    Including: sales revenue

    1,390,478.22

    1,390,478.22

    1,235,980.64

    1,235,980.64

    Interests income

    Premium income

    Fee and commission income

    2. Total operation cost

    27,844,459.35

    27,844,459.35

    29,093,798.42

    29,093,798.42

    Including: cost of sales

    0.00

    0.00

    0.00

    0.00

    Interests expenses

    Service charges and commission expenses

    Payments on surrenders

    Claim expenses-net

    Provision for insurance contract reserve-net

    Policyholder dividends

    Reinsurance expenses

    Business taxes and surcharges

    Selling expenses

    Administrative expenses

    2,677,035.85

    2,677,035.85

    2,339,433.18

    2,339,433.18

    Financial expenses

    25,167,423.50

    25,167,423.50

    26,754,365.24

    26,754,365.24

    Asset impairment loss

    Add: gain/loss from changes in fair value (“-” for loss)

    Gain/loss from investment (“-” for loss)

    Including: investment gain from associates and joint ventures

    Gain/loss from foreign exchange difference (“-” for loss)

    3. Operation profit (“-” for loss)

    -26,453,981.13

    -26,453,981.13

    -27,857,817.78

    -27,857,817.78

    Add: non-operating incomes

    43,871,336.88

    43,871,336.88

    6,529,352.00

    6,529,352.00

    Less: non-operating expenses

    Including: loss from disposal of non-current assets

    104. Total profit (“-” for total loss)

    17,417,355.75

    17,417,355.75

    -21,328,465.78

    -21,328,465.780

    Less: income tax expenses

    5. Net profit (“-” for total loss)

    17,417,355.75

    17,417,355.75

    -21,328,465.78

    -21,328,465.78

    Attributable to owners of parent company

    17,417,355.75

    17,417,355.75

    -21,328,465.78

    -21,328,465.78

    Minority interest

    6. Earnings per share

    (1) Basic EPS

    0.06

    0.06

    -0.07

    -0.07

    (2) Diluted EPS

    0.06

    0.06

    -0.07

    -0.07

    7. Other composite income

    0.00

    0.00

    0.00

    0.00

    8. Total composite income

    17,417,355.75

    17,417,355.75

    -21,328,465.78

    -21,328,465.78

    Attributable to owners of parent company

    17,417,355.75

    17,417,355.75

    -21,328,465.78

    -21,328,465.78

    Attributable to minority shareholders

    4.4 Cash flow statement as of the period from year-begin to the end of report period

    Prepared by: Guangdong Sunrise Holdings Co., Ltd. Jan.-Sept. 2009 Unit: (RMB) Yuan

    This period

    Last period

    Items

    Consolidation

    Parent company

    Consolidation

    Parent company

    1. Cash flows from operating activities

    Cash received from sales of goods or rending of services

    Net increase of deposits received from and held for customers

    Net increase of borrowings from central bank

    Net increase of inter-bank loans from other financial institutions

    Cash received against original insurance contract

    Net Cash received from reinsurance

    Net increase of client deposits and investments

    Net increase in disposal of held-for-trading financial assets

    Interests, handling charges and commission received

    Net increase of inter-bank funds received

    Net increase of cash received under repurchasing

    Tax and fare refunded

    11Other cash received from operating activities

    1,725,647.82

    1,725,647.82

    1,285,980.64

    1,285,980.64

    Sub-total of cash inflow from operating activities

    1,725,647.82

    1,725,647.82

    1,285,980.64

    1,285,980.64

    Cash paid for goods and services

    Net increase of loans and advances

    Net increase of deposits in central bank, banks and other financial institutions

    Cash paid for original contract claim

    Cash paid for interests, fees and commissions

    Cash paid for policy dividends

    Cash paid to and for employees

    598,341.24

    598,341.24

    726,439.99

    726,439.99

    Taxes and fares paid

    Other cash paid relating to operating activities

    1,113,869.05

    1,113,869.05

    550,688.75

    550,688.75

    Sub-total of cash outflows from operating activities

    1,712,210.29

    1,712,210.29

    1,277,128.74

    1,277,128.74

    Net cash flows from operating activities

    13,437.53

    13,437.53

    8,851.90

    8,851.90

    2. Cash flows from investing activities

    Cash received from return of investments

    Cash received from investment income

    Net cash received from disposal of fixed assets, intangible assets and other long-term assets

    Net cash received from disposal of subsidiaries and other operating units

    Other cash received relating to investing activities

    Sub-total of cash inflows of investing activities

    Cash paid for acquiring fixed assets, intangible assets and other long-term assets

    Cash paid for acquiring investments

    Net increase of pledge loans

    Net cash paid for acquisition of subsidiaries and other operating units

    Other cash paid relating to investing

    12activities

    Sub-total of cash outflows of investing activities

    Net cash flow from investing activities

    3. Cash flows of financing activities

    Cash received from absorbing investments

    Including: Cash received from minority shareholders of subsidiaries

    Cash received from borrowings

    Cash received from bonds issuing

    Other cash received relating to financing activities

    Sub-total of cash inflows of financing activities

    Cash paid for settling debts

    Cash paid for distribution of dividends or profits or reimbursing interest

    Including: dividends or profits paid to minority shareholders by subsidiaries

    Other cash paid relating to financing activities

    Sub-total of cash outflows of financing activities

    Net cash flows of financing activities

    4. Effect of foreign exchange rate changes

    5. Net increase of cash and cash equivalents

    13,437.53

    13,437.53

    8,851.90

    8,851.90

    Add: cash and cash equivalents at the beginning of this period

    30,064.13

    30,064.13

    2,188.68

    2,188.68

    6. Cash and cash equivalents at period-end

    43,501.66

    43,501.66

    11,040.58

    11,040.58

    4.5 Auditor’s report

    Audit opinion: Unaudited

    Guangdong Sunrise Holdings Co., Ltd.

    Chairman of the Board of Directors: Wang Jianyu

    27 Oct. 2009

    1314