意见反馈 手机随时随地看行情

公司公告

方 大B:2013年第一季度报告全文(英文版)2013-04-19  

						                       China Fangda Group Co., Ltd. 1st Quarterly Report 2013




China Fangda Group Co., Ltd.

   1st Quarterly Report 2013




          April 2013




                                                                           1
                                                                               China Fangda Group Co., Ltd. 1st Quarterly Report 2013




                                                1 Important Statement

     The Board of Directors and the directors, supervisors and senior management of the Company guarantee that
there is no significant omission, fictitious or misleading statement in the Report and shall bear individual and joint
responsibilities for the truthfulness, accuracy and completeness of this Report.
     Mr. Xiong Jianming, the Chairman of Board, Mr. Lin Kebin, the Chief Financial Officer, and Mr. Chen
Yonggang, the manager of accounting department declare: the Financial Report carried in this report is authentic
and completed.
       Directors other than the following ones have attended the Board meeting to review the quarterly report.
      Name of absent director        Position of absent director                 Reason                          Name of proxy

          Xiong Jianwei                       Director                    Business engagement                    Wang Shengguo




                      2 Financial Highlight and Changes in Shareholders

1. Financial highlights

Retroactive adjustment or restatement of financial statistics of the previous period during this report period

□ Yes √ No
                                                  January-March 2013            January-March 2012          Year-on-year change (%)

Turnover (yuan)                                     302,138,499.27                 233,711,878.60                     29.28

Net profit attributable to shareholders of
                                                     11,212,202.96                  9,160,949.85                      22.39
the listed company (yuan)

Net profit attributable to the shareholders
of the listed company and after deducting            10,738,339.51                  8,490,269.44                      26.48
of non-recurring gain/loss (RMB)

Net cash flow generated by business
                                                     -41,819,154.03                -42,490,494.14
operation (RMB)

Basic earnings per share (yuan/share)                     0.01                           0.01

Diluted Earnings per share (yuan/share)                   0.01                           0.01

Weighted average net income/asset ratio
                                                         1.02%                         0.85%                           0.17
(%)

                                                    March 31, 2013               December 31, 2012          Year-on-year change (%)

Total asset (RMB)                                  2,267,908,707.78               2,327,802,889.51                    -2.57

Net profit attributable to the shareholders
                                                   1,109,824,398.53               1,098,612,195.57                     1.02
of the listed company (RMB)

Accidental gain/loss item and amount

                                                                                                                                      2
                                                                                 China Fangda Group Co., Ltd. 1st Quarterly Report 2013


√ Applicable □ Inapplicable
                                                                                                                                 In RMB

                                                                       Amount as of the end of the
                               Items                                                                                 Notes
                                                                                report period

Non-current asset disposal gain/loss (including the write-off part
                                                                                 142,472.80
for which assets impairment provision is made)

Write-back of impairment provision of receivables for which
                                                                                 219,865.64
impairment test is performed individually

Other non-business income and expenditures other than the above                  188,305.46

Influenced amount of income tax                                                   73,444.24

Influenced amount of minority shareholders’ equity (after-tax)                   3,336.21

Total                                                                            473,863.45                           --


2. Shareholder number and the top 10 shareholders

                                                                                                                                  In share

Number of shareholders at the end
                                                                                     69,564
of the report period

                                                           Top 10 Shareholders

                             Properties of                           Number of         Conditional         Pledging or freezing
 Name of the shareholder                      Shareholding (%)
                             shareholder                               shares             shares      Share status           Amount

    Shenzhen Banglin          Domestic
         Technologies       non-state legal         9.09             68,774,273               0
  Development Co., Ltd.         person

                              Domestic
 Liaoning Fangda Group
                            non-state legal         4.06             30,765,226               0
    Industry Co., Ltd.
                                person

                             Foreign legal
 Shengjiu Investment Ltd.                           2.82             21,339,867               0
                                person

                              Domestic
    Shenzhen Shilihe
                            non-state legal         2.36             17,860,992               0
   Investment Co., Ltd.
                                person

    Huatai Securities’
 Contractual Repurchase         Others              2.22             16,800,000               0
           Account

                              Domestic
          Cao Yifan                                 0.47             3,584,165                0
                            natural person

  SOOCHOW Securities          Domestic
                                                    0.33             2,500,000                0
        Customer Credit     non-state legal


                                                                                                                                        3
                                                                              China Fangda Group Co., Ltd. 1st Quarterly Report 2013


 Transaction Guarantee          person
   Securities Account

                              Domestic
     Chen Lihong                                   0.3            2,305,365               0
                           natural person

Zhongjiang International
 Trust Co., Ltd Capital
                                Others            0.28            2,103,000               0
 Trust Contract (Jinshi
        No.199)

    China Securities
                              Domestic
    Customer Credit
                           non-state legal        0.27            2,066,263               0
 Transaction Guarantee
                                person
   Securities Account

                                              Top 10 holders of unconditional shares

                                                                                                        Category of shares
     Name of the shareholder                 Amount of shares without sales restriction           Category of
                                                                                                                      Amount
                                                                                                     shares

 Shenzhen Banglin Technologies                                                                  RMB common
                                                            68,774,273                                              68,774,273
      Development Co., Ltd.                                                                          shares

 Liaoning Fangda Group Industry                                                                 RMB common
                                                            30,765,226                                              30,765,226
             Co., Ltd.                                                                               shares

                                                                                                 Foreign shares
     Shengjiu Investment Ltd.                               21,339,867                         listed in domestic   21,339,867
                                                                                                   exchanges

Shenzhen Shilihe Investment Co.,                                                                RMB common
                                                            17,860,992                                              17,860,992
               Ltd.                                                                                  shares

  Huatai Securities’ Contractual                                                               RMB common
                                                            16,800,000                                              16,800,000
       Repurchase Account                                                                            shares

                                                                                                 Foreign shares
            Cao Yifan                                        3,584,165                         listed in domestic    3,584,165
                                                                                                   exchanges

 SOOCHOW Securities Customer
                                                                                                RMB common
  Credit Transaction Guarantee                               2,500,000                                               2,500,000
                                                                                                     shares
        Securities Account

                                                                                                 Foreign shares
           Chen Lihong                                       2,305,365                         listed in domestic    2,305,365
                                                                                                   exchanges

Zhongjiang International Trust Co.,
                                                                                                RMB common
Ltd Capital Trust Contract (Jinshi                           2,103,000                                               2,103,000
                                                                                                     shares
             No.199)




                                                                                                                                  4
                                                                            China Fangda Group Co., Ltd. 1st Quarterly Report 2013


 China Securities Customer Credit
                                                                                                RMB common
  Transaction Guarantee Securities                           2,066,263                                                2,066,263
                                                                                                     shares
              Account

                                      Among the top 10 shareholders, Shenzhen Banglin Technology Development Co., Ltd. and
                                      Shengjiu Investment Co., Ltd. are parties action-in-concert. Shenzhen Banglin Technology
Notes to top ten shareholder
                                      Development Co., Ltd. and Shenzhen Shilihe Investment Co., Ltd. are related parties. The
relationship or "action in concert"
                                      Company is not notified of other action-in-concert or related parties among the other holders
                                      of current shares.




                                                 3 Significant Events

1. Details and reasons of changes in major accounting items and financial indicators

1. Notes receivable decreased by 66.04%, which was caused by mature and endorsement of notes;
2. Repayment decreased by 37.78% from the beginning of the year, which was due to the construction payment
prepaid during the report period;
3. Wage payable decreased by 47.19%, which was caused by distributing of the 2012 annual bonus during the
report period;
4. Interest payable increased by 170.57%, which was due to the provision of short-term financing bond interest
during the report period;
5. Operating revenue increased by 29.28%, which was due to the increase in projects in construction during the
report period.

2. Progress of significant events, influence and solutions

    The Company’s Fangda Town project lying in Shenzhen Nanshan Xili Longjing has been fitted into 2012
Shenzhen Urban Renewal Plan The First Projects by Shenzhen Planning and Land Resources Committee and has
been ratified by Shenzhen City Government. In 2012, the Fangda Town renewal plan was submitted to the
governing authority for approval. The Company will start the construction after the approval. The Fangda Town
renewal plan will substantially boost the Company's brand equity.
               Significant event                     Date of disclosure                        Disclosure source

                                                                             The Announcement on the Application Progress of the
                                                                              Fangda Town Renewal Plan was published on China
Announcement on the Application Progress of
                                                       April 11, 2012            Securities Journal, Shanghai Securities Daily,
       the Fangda Town Renewal Plan
                                                                                     Securities Times, HKCD (English) and
                                                                                              www.cninfo.com.cn.




                                                                                                                                      5
                                                                           China Fangda Group Co., Ltd. 1st Quarterly Report 2013


3. Commitments of shareholders with over 5% of shares made in the report period or carried over
from previous terms

4. Forecast of business performance between January and June 2013

□ Applicable √ Inapplicable

5. The Company had no securities investment during report period.

6. The Company had no derivative investment during report period.

7. Reception of investigations, communications, or interviews in the reporting period

                                                                                                   Main content involved and
      Time/date                Place          Way             Visitor                  Visitor
                                                                                                       materials provided

 Between January 1,
                              Off site      Telephone                                                  Business and future
 2013 and March 31,                                          Individual         Public investor
                            reception    communication                                                    development
         2013




                                             4 Financial Statements

1. Financial statements

1. Consolidated Balance Sheet

Prepared by: China Fangda Group Co., Ltd.
                                                                                                                         In RMB

                  Items                             Beginning balance                             Ending balance

Current asset:

     Monetary capital                                              222,770,947.54                               278,283,968.61

     Settlement provision

     Outgoing call loan

     Transactional financial assets

     Notes receivable                                                   2,593,836.58                                7,638,780.88

     Account receivable                                            796,475,261.65                               774,890,805.30

     Prepayment                                                     27,173,515.15                                  22,006,159.22

     Insurance receivable

     Reinsurance receivable

     Provisions of Reinsurance


                                                                                                                                   6
                                                China Fangda Group Co., Ltd. 1st Quarterly Report 2013


contracts receivable

     Interest receivable                       73,352.27                                   72,833.33

     Dividend receivable

     Other receivables                     64,895,710.11                               57,339,556.28

     Repurchasing of financial assets

     Inventory                            239,001,472.12                             269,120,191.36

     Non-current asset due in 1 year

     Other current asset

Total of current asset                   1,352,984,095.42                           1,409,352,294.98

Non-current assets:

     Disburse of consigned loans

     Sellable financial assets                       0.00                                       0.00

     Investment held until mature

     Long-term receivable

     Long-term share equity investment

     Investment real estate               258,377,021.37                             258,405,762.09

     Fixed assets                         337,244,643.64                             341,555,810.21

     Construction in process              177,420,347.68                             175,138,694.28

     Engineering materials

     Disposal of fixed assets                   1,676.00

     Productive biological assets

     Gas & petrol

     Intangible assets                    101,528,929.43                             102,380,382.21

     R&D expense                               67,700.00                                   67,700.00

     Goodwill                                        0.00                                       0.00

     Long-term amortizable expenses         4,664,354.94                                4,710,860.65

     Deferred income tax assets            35,619,939.30                               36,191,385.09

     Other non-current assets

Total of non-current assets               914,924,612.36                             918,450,594.53

Total of assets                          2,267,908,707.78                           2,327,802,889.51

Current liabilities

     Short-term loans                     181,970,000.00                             181,970,000.00

     Loans from Central Bank

     Deposit received and held for
others


                                                                                                       7
                                                    China Fangda Group Co., Ltd. 1st Quarterly Report 2013


       Call loan received

       Transactional financial liabilities

       Notes payable                          143,785,071.14                             160,779,777.03

       Account payable                        343,110,063.53                             411,846,031.72

       Prepayment received                    107,110,955.57                               77,741,903.02

       Selling of repurchased financial
assets

       Fees and commissions payable

       Employees’ wage payable                12,646,183.27                               23,945,272.55

       Taxes payable                           30,409,864.41                               33,686,577.98

       Interest payable                         5,288,370.06                                1,954,557.27

       Dividend payable

       Other payables                          38,601,383.48                               41,340,056.86

       Reinsurance fee payable

       Insurance contract provision

       Entrusted trading of securities

       Entrusted selling of securities

       Non-current liabilities due in 1
year

       Other current liabilities              200,000,000.00                             200,000,000.00

Total of current liabilities                 1,062,921,891.46                           1,133,264,176.43

Non-current liabilities:

       Long-term loans

       Bond payable

       Long-term payable                            5,600.00                                    7,700.00

       Special payables

       Anticipated liabilities                                                                      0.00

       Deferred income tax liabilities         36,431,453.08                               36,210,286.40

       Other non-current liabilities                     0.00                                       0.00

Total of non-current liabilities               36,437,053.08                               36,217,986.40

Total liabilities                            1,099,358,944.54                           1,169,482,162.83

Owners’ equity (or shareholders’
equity)

       Capital paid in (or share capital)     756,909,905.00                             756,909,905.00

       Capital reserves                        80,299,867.64                               80,299,867.64


                                                                                                           8
                                                                                China Fangda Group Co., Ltd. 1st Quarterly Report 2013


     Less: Shares in stock                                                           0.00

     Special reserves

     Surplus reserves                                                   30,494,542.94                                   30,494,542.94

     Common risk provisions

     Retained profit                                                   242,120,082.95                                230,907,879.99

     Difference caused by translation of
foreign currency statements

Total of owner’s equity belong to the
                                                                      1,109,824,398.53                              1,098,612,195.57
parent company

     Minor shareholders’ equity                                        58,725,364.71                                   59,708,531.11

Total of owners’ equity (or
                                                                      1,168,549,763.24                              1,158,320,726.68
shareholders’ equity)

Total of liability and owners’ equity (or
                                                                      2,267,908,707.78                              2,327,802,889.51
shareholders’ equity)


Legal representative: Xiong Jianming         CFO: Lin Kebing Accounting Manager: Chen Yonggang


2. Balance Sheet of the Parent Company

Prepared by: China Fangda Group Co., Ltd.
                                                                                                                              In RMB

                  Items                                  Beginning balance                             Ending balance

Current asset:

     Monetary capital                                                   33,283,934.12                                   25,790,604.84

     Transactional financial assets

     Notes receivable

     Account receivable                                                      5,157,141.38                                5,157,141.38

     Prepayment                                                                      0.00                                  20,271.85

     Interest receivable

     Dividend receivable                                                39,356,000.00                                   39,356,000.00

     Other receivables                                                 455,512,235.70                                512,298,790.52

     Inventory

     Non-current asset due in 1 year

     Other current asset

Total of current asset                                                 533,309,311.20                                582,622,808.59

Non-current assets:

     Sellable financial assets                                                       0.00                                        0.00


                                                                                                                                        9
                                                    China Fangda Group Co., Ltd. 1st Quarterly Report 2013


       Investment held until mature

       Long-term receivable

       Long-term share equity investment      709,733,745.58                             669,733,745.58

       Investment real estate                 254,766,256.33                             254,766,256.33

       Fixed assets                            86,823,876.83                               87,649,932.55

       Construction in process                  1,701,315.00                                1,701,315.00

       Engineering materials

       Disposal of fixed assets

       Productive biological assets

       Gas & petrol

       Intangible assets                        9,226,631.17                                9,352,376.54

       R&D expense                                                                                  0.00

       Goodwill

       Long-term amortizable expenses              69,182.39                                   75,471.70

       Deferred income tax assets              11,940,874.26                               12,333,214.12

       Other non-current assets

Total of non-current assets                  1,074,261,881.56                           1,035,612,311.82

Total of assets                              1,607,571,192.76                           1,618,235,120.41

Current liabilities

       Short-term loans                       110,000,000.00                             180,000,000.00

       Transactional financial liabilities

       Notes payable

       Account payable                          1,849,090.36                                1,849,090.36

       Prepayment received                        693,045.60                                 753,108.70

       Employees’ wage payable                   630,266.01                                1,479,449.88

       Taxes payable                              551,713.56                                 826,456.83

       Interest payable                         5,160,036.73                                1,954,557.27

       Dividend payable

       Other payables                         138,968,738.25                               83,515,779.52

       Non-current liabilities due in 1
year

       Other current liabilities              200,000,000.00                             200,000,000.00

Total of current liabilities                  457,852,890.51                             470,378,442.56

Non-current liabilities:




                                                                                                       10
                                                                             China Fangda Group Co., Ltd. 1st Quarterly Report 2013


     Long-term loans

     Bond payable

     Long-term payable

     Special payables

     Anticipated liabilities

     Deferred income tax liabilities                                     36,431,453.08                              36,210,286.40

     Other non-current liabilities

Total of non-current liabilities                                         36,431,453.08                              36,210,286.40

Total liabilities                                                       494,284,343.59                            506,588,728.96

Owners’ equity (or shareholders’
equity)

     Capital paid in (or share capital)                                 756,909,905.00                            756,909,905.00

     Capital reserves                                                    39,799,212.26                              39,799,212.26

     Less: Shares in stock

     Special reserves

     Surplus reserves                                                    30,494,542.94                              30,494,542.94

     Common risk provisions

     Retained profit                                                    286,083,188.97                            284,442,731.25

     Difference caused by translation of
foreign currency statements

Total of owners’ equity (or
                                                                      1,113,286,849.17                           1,111,646,391.45
shareholders’ equity)

Total of liability and owners’ equity (or
                                                                      1,607,571,192.76                           1,618,235,120.41
shareholders’ equity)


Legal representative: Xiong Jianming         CFO: Lin Kebing Accounting Manager: Chen Yonggang


3. Consolidated Income Statement

Prepared by: China Fangda Group Co., Ltd.
                                                                                                                            In RMB

                    Items                            Amount of the Current Term               Amount of the Previous Term

1. Total revenue                                                        302,138,499.27                            233,711,878.60

     Incl. Business income                                              302,138,499.27                            233,711,878.60

              Interest income

              Insurance fee earned

              Fee and commission

                                                                                                                                11
                                                  China Fangda Group Co., Ltd. 1st Quarterly Report 2013


received

2. Total business cost                       289,590,078.03                            225,347,884.45

        Incl. Business cost                  243,466,859.90                            186,079,847.67

               Interest expense

               Fee and commission paid

               Insurance discharge
payment

               Net claim amount paid

               Net insurance policy
reserves provided

               Insurance policy dividend
paid

               Reinsurance expenses

               Business tax and surcharge      5,489,190.64                               5,627,464.32

               Sales expense                   7,449,955.01                               6,413,973.49

               Administrative expense         29,444,607.89                              26,134,459.17

               Financial expenses              5,848,274.25                               5,214,939.18

               Asset impairment loss          -2,108,809.66                              -4,122,799.38

        Plus: gains from change of fair
value (“-“ for loss)

               Investment gains (“-“ for
loss)

               Incl. Investment gains from
affiliates and joint ventures

               Exchange gains (“-“ for
loss)

3. Operational profit (“-“ for loss)        12,548,421.24                               8,363,994.15

        Plus: non-operational income            470,670.70                                 957,568.61

        Less: non-operational expenditure       139,892.44                                  115,363.96

               Incl. Loss from disposal of
                                                                                                  0.00
non-current assets

4. Gross profit (“-“ for loss)              12,879,199.50                               9,206,198.80

        Less: Income tax expenses              2,650,162.94                               1,957,901.79

5. Net profit (“-“ for net loss)            10,229,036.56                               7,248,297.01

        Including: Net profit realized by
the entity taken over before the takeover



                                                                                                     12
                                                                            China Fangda Group Co., Ltd. 1st Quarterly Report 2013


     Net profit attributable to the
                                                                        11,212,202.96                               9,160,949.85
owners of parent company

     Minor shareholders’ equity                                          -983,166.40                              -1,912,652.84

6. Earnings per share:                         --                                       --

     (1) Basic earnings per share                                                0.01                                       0.01

     (2) Diluted earnings per share                                              0.01                                       0.01

7. Other misc. incomes                                                           0.00                                  42,000.00

8. Total of misc. incomes                                               10,229,036.56                               7,290,297.01

     Total of misc. incomes attributable
                                                                        11,212,202.96                               9,202,949.85
to the owners of the parent company

     Total misc gains attributable to the
                                                                          -983,166.40                              -1,912,652.84
minor shareholders


Legal representative: Xiong Jianming        CFO: Lin Kebing Accounting Manager: Chen Yonggang


4. Income Statement of the Parent Company

Prepared by: China Fangda Group Co., Ltd.
                                                                                                                           In RMB

                    Items                           Amount of the Current Term               Amount of the Previous Term

1. Turnover                                                             11,101,795.78                              10,682,571.24

     Less: Operation cost                                                1,692,044.22                               1,942,413.18

           Business tax and surcharge                                      853,134.21                                854,236.05

           Sales expense                                                                                              -15,831.98

           Administrative expense                                        5,186,724.98                               4,177,145.48

           Financial expense                                             1,321,007.72                               1,652,773.94

           Asset impairment loss                                            10,369.17                                  94,594.27

     Plus: gains from change of fair
value (“-“ for loss)

           Investment gains (“-“ for loss)

           Incl. Investment gains from
affiliates and joint ventures

2. Operational profit (“-“ for loss)                                   2,038,515.48                               1,977,240.30

     Plus: non-operational income                                          254,412.58                                453,954.02

     Less: non-operational expenditure                                      38,963.80                                   2,170.87

           Incl. Loss from disposal of
                                                                                                                            0.00
non-current assets



                                                                                                                               13
                                                                            China Fangda Group Co., Ltd. 1st Quarterly Report 2013


3. Gross profit (“-“ for loss)                                         2,253,964.26                               2,429,023.45

       Less: Income tax expenses                                           613,506.54                                 -18,578.61

4. Net profit (“-“ for net loss)                                       1,640,457.72                               2,447,602.06

5. Earnings per share:                       --                                         --

       (1) Basic earnings per share                                                0                                           0

       (2) Diluted earnings per share                                              0                                           0

6. Other misc. incomes                                                                                                 42,000.00

7. Total of misc. incomes                                                1,640,457.72                               2,489,602.06


Legal representative: Xiong Jianming        CFO: Lin Kebing Accounting Manager: Chen Yonggang


5. Consolidated Cash Flow Statement

Prepared by: China Fangda Group Co., Ltd.
                                                                                                                           In RMB

                    Items                           Amount of the Current Term               Amount of the Previous Term

1. Net cash flow from business
operation

       Cash received from sales of
                                                                       356,313,687.92                            236,609,873.15
products and providing of services

       Net increase of customer deposits
and capital kept for brother company

       Net increase of loans from central
bank

       Net increase of inter-bank loans
from other financial bodies

       Cash received against original
insurance contract

       Net cash received from reinsurance
business

       Net increase of client deposit and
investment

       Net increase of trade financial
asset disposal

       Cash received as interest,
processing fee, and commission

       Net increase of inter-bank fund
received



                                                                                                                               14
                                                  China Fangda Group Co., Ltd. 1st Quarterly Report 2013


     Net increase of repurchasing
business

     Tax returned                               412,423.51                                1,171,203.29

     Other cash received from business
                                              11,489,648.25                              12,118,275.80
operation

Sub-total of cash inflow from business
                                             368,215,759.68                            249,899,352.24
activities

     Cash paid for purchasing of
                                             322,948,509.20                            209,121,088.84
merchandise and services

     Net increase of client trade and
advance

     Net increase of savings in central
bank and brother company

     Cash paid for original contract
claim

     Cash paid for interest, processing
fee and commission

     Cash paid for policy dividend

     Cash paid to staffs or paid for
                                              44,188,117.01                              31,413,521.97
staffs

     Taxes paid                               15,223,162.90                              16,417,982.80

     Other cash paid for business
                                              27,675,124.60                              35,437,252.77
activities

Sub-total of cash outflow from business
                                             410,034,913.71                            292,389,846.38
activities

Cash flow generated by business
                                             -41,819,154.03                             -42,490,494.14
operation, net

2. Cash flow generated by investment:

     Cash received from investment
                                                       0.00
recovery

     Cash received as investment profit                0.00                                       0.00

     Net cash retrieved from disposal of
fixed assets, intangible assets, and other                                                1,094,000.00
long-term assets

     Net cash received from disposal of
subsidiaries or other operational units

     Other investment-related cash
                                                320,000.00                                    3,200.00
received



                                                                                                     15
                                                 China Fangda Group Co., Ltd. 1st Quarterly Report 2013


Sub-total of cash inflow due to
                                               320,000.00                                1,097,200.00
investment activities

     Cash paid for construction of fixed
assets, intangible assets and other         15,333,266.86                               22,928,869.90
long-term assets

     Cash paid as investment

     Net increase of loan against pledge

     Net cash received from
subsidiaries and other operational units

     Other cash paid for investment
                                               620,000.00                                 707,100.00
activities

Subtotal of investment activity cash
                                            15,953,266.86                               23,635,969.90
outflows

Cash flow generated by investment
                                            -15,633,266.86                             -22,538,769.90
activities, net

3. Cash flow generated by financing:

     Cash received from investment

     Incl. Cash received as investment
from minor shareholders

     Cash received as loans                 70,000,000.00                             100,000,000.00

     Cash received from bond placing

     Other financing-related cash
                                                                                            27,444.64
received

Subtotal of cash inflow from financing
                                            70,000,000.00                             100,027,444.64
activities

     Cash to repay debts                    70,000,000.00                             100,000,000.00

     Cash paid as dividend, profit, or
                                             2,879,348.89                                6,458,249.00
interests

     Incl. Dividend and profit paid by
subsidiaries to minor shareholders

     Other cash paid for financing
                                                14,000.00
activities

Subtotal of cash outflow due to
                                            72,893,348.89                             106,458,249.00
financing activities

Net cash flow generated by financing         -2,893,348.89                              -6,430,804.36

4. Influence of exchange rate alternation
                                                                                             1,940.61
on cash and cash equivalents

5. Net increase of cash and cash            -60,345,769.78                             -71,458,127.79


                                                                                                    16
                                                                          China Fangda Group Co., Ltd. 1st Quarterly Report 2013


equivalents

     Plus: Balance of cash and cash
                                                                     240,167,372.86                            300,177,008.78
equivalents at the beginning of term

6. Balance of cash and cash equivalents
                                                                     179,821,603.08                            228,718,880.99
at the end of term


Legal representative: Xiong Jianming      CFO: Lin Kebing Accounting Manager: Chen Yonggang


6. Cash Flow Statement of the Parent Company

Prepared by: China Fangda Group Co., Ltd.
                                                                                                                         In RMB

                  Items                           Amount of the Current Term               Amount of the Previous Term

1. Net cash flow from business
operation

     Cash received from sales of
                                                                       8,169,934.61                               8,787,561.92
products and providing of services

     Tax returned

     Other cash received from business
                                                                     191,795,251.63                              74,882,099.74
operation

Sub-total of cash inflow from business
                                                                     199,965,186.24                              83,669,661.66
activities

     Cash paid for purchasing of
                                                                       2,424,177.52                               2,407,973.69
merchandise and services

     Cash paid to staffs or paid for
                                                                       3,705,028.10                               2,539,963.89
staffs

     Taxes paid                                                        1,231,378.90                               1,056,026.28

     Other cash paid for business
                                                                      72,398,587.99                              84,155,727.43
activities

Sub-total of cash outflow from business
                                                                      79,759,172.51                              90,159,691.29
activities

Cash flow generated by business
                                                                     120,206,013.73                              -6,490,029.63
operation, net

2. Cash flow generated by investment:

     Cash received from investment
                                                                                  -
recovery

     Cash received as investment profit                                           -                                          -

     Net cash retrieved from disposal of
                                                                                  -                                          -
fixed assets, intangible assets, and other


                                                                                                                             17
                                                 China Fangda Group Co., Ltd. 1st Quarterly Report 2013


long-term assets

     Net cash received from disposal of
                                                         -
subsidiaries or other operational units

     Other investment-related cash
received

Sub-total of cash inflow due to
                                                         -                                          -
investment activities

     Cash paid for construction of fixed
assets, intangible assets and other             60,395.60                                2,436,980.00
long-term assets

     Cash paid as investment                40,000,000.00                                           -

     Net cash received from
                                                         -
subsidiaries and other operational units

     Other cash paid for investment
                                                         -
activities

Subtotal of investment activity cash
                                            40,060,395.60                                2,436,980.00
outflows

Cash flow generated by investment
                                            -40,060,395.60                              -2,436,980.00
activities, net

3. Cash flow generated by financing:

     Cash received from investment                       -

     Cash received as loans                              -                                          -

     Cash received from bond placing

     Other financing-related cash
                                                         -
received

Subtotal of cash inflow from financing
                                                         -                                          -
activities

     Cash to repay debts                    70,000,000.00                                           -

     Cash paid as dividend, profit, or
                                             2,629,348.89                                3,656,380.00
interests

     Other cash paid for financing
                                                14,000.00
activities

Subtotal of cash outflow due to
                                            72,643,348.89                                3,656,380.00
financing activities

Net cash flow generated by financing        -72,643,348.89                              -3,656,380.00

4. Influence of exchange rate alternation
on cash and cash equivalents

5. Net increase of cash and cash             7,502,269.24                              -12,583,389.63


                                                                                                    18
                                                                         China Fangda Group Co., Ltd. 1st Quarterly Report 2013


equivalents

     Plus: Balance of cash and cash
                                                                     25,540,604.84                              24,337,261.80
equivalents at the beginning of term

6. Balance of cash and cash equivalents
                                                                     33,042,874.08                              11,753,872.17
at the end of term


Legal representative: Xiong Jianming      CFO: Lin Kebing Accounting Manager: Chen Yonggang


2 Auditor‘s report

Auditing of the 1st quarterly report
□ Yes √ No


                                                                                              China Fangda Group Co., Ltd.
                                                                                                    Board of Directors
                                                                                                    April 20, 2013




                                                                                                                            19