意见反馈 手机随时随地看行情

公司公告

ST珠江B:2011年半年度报告(英文版)2011-08-24  

						Stock Abbr.: ST Pearl River                                               Announcement No.: 2011-022
Stock Code: 000505                                                                         
                     


                        HAINAN PEARL RIVER HOLDINGS CO., LTD.

                 ABSTRACT OF THE SEMI-ANNUAL REPORT 2011


§1 Important Statement
1.1 The Board of Directors, the Supervisory Committee as well as directors,
supervisors and senior management staff of HaiNan Pearl River Holdings Co., Ltd.
(hereinafter referred to as “the Company” warrant that this report does not contain
any false information, misleading statements or material omissions and they will
assume individual and joint responsibility for the factuality, accuracy and
completeness of all contents set forth herein.
The Abstract of the Semi-annual Report 2011 is excerpted from the full text of the
Semi-annual Report 2011, which is published on the Internet website
http://www.cninfo.com.cn in the mean time with the Abstract. Investors are suggested
to read the full text to understand more details.
1.2 The financial report for the first half of 2011 has not been audited by a CPA firm.
1.3 Mr. Zheng Qing, company principal, Mr. Chen Binglian, head of the accounting
work, and Mr. Yang Daoliang, head of the accounting department (person-in-charge
of accounting) hereby declare that they guarantee the factuality and completeness of
the financial report carried in the semi-annual report.
English Translation for Reference Only. Should there be any discrepancy between the
two versions, the Chinese version shall prevail.


§2 Company Profile
2.1 Basic informatio n
                  Stock abbr.                ST Pearl River, ST Pearl River B
                  Stock code                 000505, 200505
              Stock exchange                 Shenzhen Stock Exchange
                                                       Company Secretary                         Securities Affairs Representative
                       Name                  Yu Cuihong                                    Yu Cuihong
                                             29/F, Royal Empire Building, Pearl River 29/F, Royal Empire Building, Pearl River
             Contact address
                                             Plaza, Binhai Avenue, Haikou, Hainan          Plaza, Binhai Avenue, Haikou, Hainan

                         Tel.                0898-68583723                                 0898-68583723

                        Fax.                 0898-68581026                                 0898-68581026

                      E-mail                 hnpearlriver@21cn.net                         hnpearlriver@21cn.net
2.2 Financial highlights
2.2.1 Major accounting data and financial indexes
                                                                                                                                 Unit: RMB Yuan
                                                                                                                                          Increase/decrease at

                                                                                                                                             the end of this
                                                                             At the end of this reporting
                                                                                                             At the end of last year        reporting period
                                                                                       period
                                                                                                                                         compared with the end

                                                                                                                                            of last year (%)

                          Total assets (Yuan)                                           1,422,714,139.13             1,448,885,550.24                   -1.81%

   Owners’ equity attributable to shareholders of the listed company
                                                                                          488,238,539.33               497,295,405.44                   -1.82%
                                 (Yuan)

                          Share capital (share)                                           426,745,404.00               426,745,404.00                    0.00%

 Net assets per sh are attributable to shareholders of the listed company
                                                                                                   1.1441                      1.1653                   -1.82%
                               (Yuan/share)

                                                                            Reporting period (From Jan.                                    Increase/decrease
                                                                                                             Same period of last year
                                                                                   to Jun. 2011)                                            year-on-year (%)

                     Total operating income (Yuan)                                        144,292,773.73               544,036,572.15                  -73.48%

                        Operating profit (Yuan)                                            -8,992,867.70                69,209,013.89                 -112.99%

                           Total profit (Yuan)                                             -8,630,152.22                70,805,496.99                 -112.19%

  Net profit attributable to shareholders of the listed company (Yuan)                    -15,041,866.11                50,911,704.50                 -129.55%

   Net profit attributable to shareholders of the listed company after
                                                                                          -35,013,277.56                40,581,004.88                 -186.28%
            deducting non-recurring gains and losses (Yuan)

                 Basic earnings per share (Yuan/share)                                               -0.04                        0.12                -133.33%

                Diluted earnings per share (Yuan/share)                                              -0.04                        0.12                -133.33%

                       Weighted average ROE (%)                                                    -3.05%                       8.56%                  -11.61%

Weighted average ROE after deducting non-recurring gains and losses
                                                                                                   -7.11%                       6.82%                  -13.93%
                                   (%)

            Net cash flows from operating activities (Yuan)                               -27,380,569.51               142,650,825.02                 -119.19%

    Net cash flows per sha re from operating activities (Yuan/share)                               -0.0642                     0.3343                 -119.20%




2.2.2 Items of non-recurring gains and losses
√Applicable          □Inapplicable
                                                                                                                                 Unit: RMB Yuan
                                   Items of non-recurring gains and losses                                           Amount              Note (if applicable)

Gains and losses from disposal of non-current assets                                                                    -14,410.25


Effect on minority interests                                                                                           -475,212.08

Effect on income tax                                                                                                   -885,778.44

Other non -operating incomes and expenses besides the items above                                                       377,125.73


Capital occupation fees paid by non-financial enterprises which are recognized into current gains/losses             20,969,686.49
                                                     Total                                                             19,971,411.45                 -




2.2.3 Difference between PRC GAAP and IFRS
√Applicable         □Inapplicable
                                                                                                                                      Unit: RMB Yuan
                                                  Net profit attributable to shareholders of the listed Owners’ equity attributable to shareholders of the listed

                                                                        company                                                  company


                                                    Amount in the       Amount in the same period of
                                                                                                                Closing amount               Opening amount
                                                   reporting period               last year


According to IFRS                                     -15,041,866.11                   50,911,704.50                  486,901,539.33               495,958,405.44


According to PRC GAAP                                 -15,041,866.11                   50,911,704.50                  488,238,539.33               497,295,405.44

Sub-items adjusted according to IFRS and total:


Adjustment of land u se rights amortization                      0.00                            0.00                  -1,337,000.00                 -1,337,000.00


Total difference between PRC GAAP and
                                                                 0.00                            0.00                  -1,337,000.00                 -1,337,000.00
IFRS


Explanation on difference between PRC             Before execution of the PRC GAAP 2006, original land use rights in the item of construction in process were

GAAP and IFRS                                     amortized according to the IFRS.




§3 Changes in Share Capital and Particulars about Shareholders
3.1 Changes in shares
□Applicable          √Inapplicable

3.2 Shares held by the top ten shareholders and top ten shareholders holding shares
not subject to trading moratorium
                                                                        Unit: Share
     Total number of shareholders                                                                                                                           46,404


                                                    Particulars about shares held by the top ten shareholders


                                                                                                                  Shares subject to
                                                                         Shareholding     Total number of
          Name of shareholder                 Nature of shareholder                                              trading moratorium       Shares pledged or frozen
                                                                           ratio (%)          shares held
                                                                                                                        held

Beijing Wanfa Real Estate Development
                                      State-owned corporation                  26.36%           112,479,478                           0                          0
Co., Ltd.

Chen Yunxuan                             Domestic natural person                  0.59%           2,534,502                           0                          0


Wu Fengming                              Domestic natural person                  0.55%           2,360,000                           0                          0


Qu Chen                                  Domestic natural person                  0.52%           2,200,700                           0                          0


Qin Chengquan                            Domestic natural person                  0.47%           2,000,000                           0                          0

Zhang Xiaoxia                            Domestic natural person                  0.46%           1,949,250                           0                          0


Li Lin                                   Domestic natural person                  0.35%           1,500,000                1,299,500                             0
                                        Domestic non-state-owned
Nanhua Finance Co., Ltd.                                                      0.30%             1,299,500                       0                             0
                                        corporation

                                        Domestic non-state-owned
Shanghai Fengshen Steel Co., Ltd.                                             0.30%             1,264,054                       0                             0
                                        corporation

Han Xiao                                Domestic natural person               0.29%             1,234,900                       0                             0

                                 Particulars about shares held by the top ten shareholders not subject to trading moratorium


                       Name of shareholder                                 Shares not subject to trading moratorium held                  Type of shares

Beijing Wanfa Real Estate Development Co., Ltd.                                                                     112,479,478 RMB ordinary share

Chen Yunxuan                                                                                                         2,534,502 RMB ordinary share


Wu Fengming                                                                                                          2,360,000 RMB ordinary share

                                                                                                                                 Domestically listed foreign
Qu Chen                                                                                                              2,200,700
                                                                                                                                 share


Qin Chengquan                                                                                                        2,000,000 RMB ordinary share


                                                                                                                                 Domestically listed foreign
Zhang Xiaoxia                                                                                                        1,949,250
                                                                                                                                 share


Li Lin                                                                                                               1,500,000 RMB ordinary share


Shanghai Fengshen Steel Co., Ltd.                                                                                    1,264,054 RMB ordinary share


Han Xiao                                                                                                             1,234,900 RMB ordinary share


Beijing Long -term Financial State Investment Co., Ltd                                                               1,157,553 RMB ordinary share

                                        Among shareholders above, there exists no related -party relationship between the principal shareholder and other
                                        shareholders of the Company. Nor they are parties with concerted action as prescribed in the Information Disclosure
Related-party relationship or concerted
                                        Administrative Methods for Changes in Shareholding of Shareholders of Listed Companies. And it is unknown
  action among shareholders above
                                        whether there exists related-party relationship among other shareholders and whether they are prescribed parties
                                        with concerted action.



3.3 Change of the controlling shareholder and actual controller
□Applicable         √Inapplicable


§4 Directors, Supervisors and Senior Management Staff
4.1 Changes in shares held by directors, supervisors and senior management staff
□Applicable         √Inapplicable


§5 Report of the Board of Directors
5.1 Main businesses classified according to industries or products
                                                                                                                               Unit: RMB’0000
                                                   Main businesses classified according to industries

                                                                                                                           Year-on-year      Year-on-year
                                                                                                     Year-on-year
                                                                            Gross profit rate                            increase/decrea increase/decrea
     Industries or products       Operating income       Operating cost                           increase/decrease of
                                                                                   (%)                                   se of operating      se of gross
                                                                                                 operating income (%)
                                                                                                                             cost (%)       profit rate (%)
Sale of real estate                           6,809.65              3,191.27             53.14%                    -86.08%      -90.25%           20.08%

Property       management      and
                                              4,765.39              4,256.83             10.67%                    37.60%        42.27%           -2.94%
service

Travel and hotel services                     2,742.10              1,147.15             58.17%                    40.66%        29.70%            3.54%


                                                     Main businesses classified according to products

Sale of real estate                           6,809.65              3,191.27             53.14%                    -86.08%      -90.25%           20.08%

Property       management      and
                                              4,765.39              4,256.83             10.67%                    37.60%        42.27%           -2.94%
service


Travel and hotel services                     2,742.10              1,147.15             58.17%                    40.66%        29.70%            3.54%




5.2 Main businesses classified according to regions
                                                                                                                               Unit: RMB’0000
                      Region                                      Operating income                           Year-on-year increase/decrease (%)

Hainan                                                                                  6,839.29                                                  -49.47%

Hubei                                                                                   6,857.49                                                  -83.19%


Mudanjiang                                                                                614.83


Beijing                                                                                     5.52




5.3 Explanation on reasons for changes in main operation and its structure
□Applicable         √Inapplicable

5.4 Reasons for significant changes in profitability (gross profit margin) of core
business compared with the previous year
□Applicable        √Inapplicable

5.5 Analysis to reasons of significant changes in profit breakdown compared with the
previous year
□Applicable          √Inapplicable

5.6 Utilization of the raised proceeds
5.6.1 Utilization of the raised proceeds
□Applicable             √Inapplicable
5.6.2 Change of projects invested with raised proceeds
□Applicable             √Inapplicable

5.7 Business plan revised by the Board of Directors for the second half of the year
√Applicable           □Inapplicable
                  Plan of work for the second half of the year:
Contents of the
                  1. In the second half of the year, the Company will try to finish location selection, planning and the relocation plan for the Shijiazhuang
    adjusted
                  Luquan new countryside construction project. It will continue to carry forward the project launch approval, planning, application for
 business plan
                  construction and other matters of the project, trying to start the construction by March 2012.
         2. The Company will carry forward the land exchange formalities for the Hubei Meilin Qingcheng third-phase project, and start doing

         previous w ork such as project launch, planning and application for construction, trying to start the construction by May 2012.

         3. According to the Xuexiang National Forest Park overall development frame work letter of intent, by making use of its independent

         development and operation advantage, Mudanjiang Tourism Group will work out individual plans for the Yangcao Mountain Scenic Spot,

         the Erlong Mountain Movie Town, the Taipinggou Tree Farm and other to urist attractions, improving the construction and infrastructure

         there step by step. Mudanjiang Tourism Group will also start to buy all existing entertainment facilities in the core scenic spots, and

         reconstruct the existing ski field so as to provide better services for tourists.

         4. The Company will continue to follow up the Mulin Town special rail and coal wholesale market project s, trying to finish the land transfer

         formalities within this year. Meanwhile, it will try to get approval for the launch of the projects so as to realize production, operation and

         sale as soon as possible.

         5. It will beef up the operation of the long-term lease of the underground garage of Pearl River Square, trying to accomplish a 60% garage

         lease within this year.

         6. It will also continue to follow up and carry out researches for new projects throughout the country, trying to expand new business and

         enhancing financing-related work.




5.8 Estimation on accumulative net profit from the beginning of the year to the end of
the next reporting period to be loss probably or the warning of its significant change
compared with the corresponding period of the last year and explanation on reason
□Applicable           √Inapplicable

5.9 Explanation of the Board of Directors on “Non-standard Auditors’Report”from
the Certified Public Accountants in the reporting period
□Applicable           √Inapplicable

5.10 Explanation of the Board of Directors on changes and solutions of the issues
involved in “Non-standard Auditors’Report”from the Certified Public Accountants in
the last year
□Applicable           √Inapplicable  


§6 Significant Events
6.1 Acquisition, sale and reorganization of assets
6.1.1 Assets acquired
□Applicable            √Inapplicable
6.1.2 Assets sold
□Applicable            √Inapplicable
6.1.3 Progress of these events and its influence on the operating results and financial
status in the reporting period after the report on assets restructure or public notice on
acquisition and sales of assets being published
□Applicable            √Inapplicable

6.2 Guarantees
□Applicable                         √Inapplicable
6.3 Credits and liabilities with related parties for non-operating purposes
√Applicable             □Inapplicable
                                                                        Unit: RMB’0000
                                                   Funds provided by the Company to the related party         Funds provided by the related party to the Company
                Related party
                                                      Incurred amount                  Balance                    Incurred amount                Balance


Beijing Xinxing Real Estate Development
                                                                        0.00                         0.00                           0.00                15,254.04
General Company


Beijing Wanfa Real Estate Development
                                                                        0.00                         0.00                           0.00                   8,172.50
Co., Ltd.


Sanya Wanjia Industrial Co., Ltd.                                       0.00                         0.00                           0.00                    154.50


Beijing Yulong Jisheng Real Estate Co.,
                                                                        0.00                         0.00                           0.00                    150.00
Ltd.


Mudanjiang Wanjia Hotel Management
                                                                        0.00                         0.00                           0.00                     15.72
Co., Ltd.


Beijing     Aipuzhi    Intellectual    Property
                                                                        0.00                         0.00                        185.53                    1,073.11
Management & Consulting Co., L td.


Shanghai Sea Pearl Property Management
                                                                        0.00                         0.00                        100.00                     100.00
Co., Ltd.


Beijing Wanfa Real Estate Development
                                                                        0.00                         0.00                        241.71                    2,661.34
Co., Ltd.


Beijing Xinxing Real Estate Development
                                                                        0.00                         0.00                        473.56                 47,731.16
General Company


                      Total                                             0.00                         0.00                      1,000.80                 75,312.37

The amount incurred and the balance concerning the Company’ provid ing funds to
the controlling shareholder and its subsidiaries was RMB 0.00 and RMB 0.00
respectively in the reporting period.

6.4 Material lawsuits and arbitrations
□Applicable           √Inapplicable

6.5 Other significant events and explanation on analysis to their influences and
solutions
□Applicable             √Inapplicable
6.5.1 Securities investment
□Applicable             √Inapplicable
6.5.2 Equity of other listed companies held by the Company
√Applicable             □Inapplicable
                                                                 Unit: RMB Yuan
                                        Initial         Equity                          Gain/loss in        Changes in
 Securities                                                        Book value at the
                 Short form           investment      proportion                            the        owner’ equity in     Accounting title    Source of stock
   code                                                               period-end
                                       amount           in the                           reporting          the reporting
                                          investee                    period     period

            Southwest                                                                           Available-for-sale    Direct share
600369                   150,000,000.00      1.43%   394,677,500.00       0.00   5,985,000.00
            Securities                                                                          financial assets      buying


           Total         150,000,000.00      -       394,677,500.00       0.00   5,985,000.00            -                     -




6.5.3 Non-operating capital occupation by principal shareholders and its affiliated
enterprises and progress of debt repayment
□Applicable            √Inapplicable
6.5.4 Implementation of commitments made by the Company, as well as its
shareholders and actual controller
Commitments made by the Company, its directors, supervisors, senior executives,
shareholders with an over 5% shareho lding, actual controller and other stakeholders
during the reporting period, or such commitments carried down into the reporting
period:
□Applicable            √Inapplicable
6.5.5 Pre-plan of the Board of Directors for profit distribution or turning capital
reserves into share capital
□Applicable            √Inapplicable
6.5.6 Items of other comprehensive income
                                                                    Unit: RMB Yuan
                                                                                                                     Same period of
                                          Items                                      Reporting period
                                                                                                                        last year

1. Profits/(losses) from available-for-sale financial assets                               7,980,000.00              -226,100,000.00

Less: Effects on income tax generating from available-for-sale financial
                                                                                           1,995,000.00                -56,525,000.00
assets
Net amount transferred into profit and loss in the current period that was
recognized into other comprehensive income in prior period
Subtotal                                                                                   5,985,000.00              -169,575,000.00

2. Interests in the investee entities’other comprehensive income as per
equity method
Less: Effects on income tax generating from the interests in the investee
entities’other comprehensive income as per equity method
Net amount transferred into profit and loss in the current period that was
recognized into other comprehensive income in prior period

Subtotal

3. Profits/(losses) from cash flow hedging instrument

Less: Effects on income tax generating from cash flow hedging instrument

Net amount transferred into profit and loss in the current period that was
recognized into other comprehensive income in prior period
The adjustment value that is the converted initial recognition amount of
arbitrage project
Subtotal

4. Converted amount of foreign currency financial statements

Less: Net value of disposal of oversea operations that was recognized into
current profit and loss

Subtotal

5. Other                                                                                                                  1,644,809.33
Less: Effects on income tax generating from the others that were included
into other comprehensive income
Net amount transferred into profit and loss in the current period that was
recognized into other comprehensive income in prior period
Subtotal                                                                                                                  1,644,809.33

                                     Total                                                     5,985,000.00            -167,930,190.67



6.6 Particulars about surveys, interviews and visits received in the reporting period
The Company received no field researches, phone calls or written inquiries from
investors during the reporting period.


§7 Financial Report
7.1 Auditing opinion
     Financial Report              √Un-audited □Audited


7.2 Financial statements

7.2.1 Balance Sheet
Prepared by HaiNan Pearl River Holdings Co., Ltd
                               30 Jun. 2011                                                               Unit: RMB Yuan
                                                   Closing balance                                   Opening balance
                     Items
                                       Consolidation          The Company            Consolidation                The Co mpany


Current Assets:


 Monetary funds                              71,686,794.91           27,066,982.58       136,376,851.19                   47,697,821.48


 Settlement reserves


  Intra-group lendings

  Transactional financial assets


  Notes receivable


  Accounts receivable                         6,175,555.95            1,006,654.91         3,627,245.66                    1,039,916.11


  Accounts paid in advance                   61,654,998.64           50,000,000.00        53,898,082.24                   50,070,000.00


 Premiums receivable
 Reinsurance premiums receivable


 Receivable reinsurance contract reserves


  Interest receiv able

   Dividend receivable                               260,015.00         260,015.00         260,015.00         260,015.00


  Other accounts receivable                      321,668,389.71     382,131,705.10     258,266,331.45     289,469,963.47


  Financial assets purchased under agreements

to resell


  Inventories                                    123,097,218.30      12,782,893.61     154,866,011.08      12,782,893.61

  Non-current assets due within 1 year


 Other current assets


Total current assets                             584,542,972.51     473,248,251.20     607,294,536.62     401,320,609.67


Non-current assets:


  Loans by mandate and advances granted

  Available-for-sale financial assets            394,677,500.00     394,677,500.00     386,697,500.00     386,697,500.00


  Held-to-maturity investments


  Long-term accounts receivable


  Long -term equity investment                    51,270,823.67     301,669,193.38      51,675,639.59     296,974,009.30


 Investing property                               19,367,639.84                         19,898,962.92

  Fixed assets                                   324,721,291.38      20,214,395.25     334,512,524.54      21,376,736.10


 Construction in progress                          5,410,500.00                          4,732,000.00


  Engineering materials                              606,206.60                            606,206.60


  Disposal of fixed assets


 Production biological assets

  Oil-gas assets


  Intangible assets                               32,963,075.42       1,624,536.06      33,492,984.34       1,648,367.88


  R&D expense


  Goodwill


  Long -term deferred expenses                     9,154,129.71                          9,975,195.63

  Deferred income tax assets


  Other non-current assets


Total of non -current assets                     838,171,166.62     718,185,624.69     841,591,013.62     706,696,613.28


Total assets                                    1,422,714,139.13   1,191,433,875.89   1,448,885,550.24   1,108,017,222.95


Current liabilities:

  Short-term borrowings
  Borrowings from Central Bank


  Customer bank deposits and due to banks

and other financial institutions


  Intra-group borrowings


  Transactional financial liabilities


  Notes payable


  Accounts payable                                   23,697,282.21     2,482,949.70    37,588,815.47     3,782,949.70


  Accounts received in advance                       22,338,224.29      329,885.00     39,134,147.85

 Financial assets sold for repurchase


 Handling charges and commissions payable


  Employee’s compensation payable                    5,107,973.38      398,997.63      5,631,750.04      492,944.38


  Tax payable                                         9,535,741.72    -2,850,664.30    30,809,972.66    -2,851,226.09


 Interest payable                                    95,081,923.39    59,132,308.73    85,390,223.02    51,834,549.23

  Dividend payable                                    3,213,302.88     3,213,302.88     3,213,302.88     3,213,302.88


  Other accounts payable                            347,122,020.64   348,446,688.58   329,316,226.89   266,835,267.94


 Reinsurance premiums payable


 Insurance contract reserves


  Payables for acting trading of securities

  Payables      for   acting    underwriting   of

securities


  Non-current liabilities due within 1 year         232,000,000.00   220,000,000.00


  Other current liabilities


Total current liabilities                           738,096,468.51   631,153,468.22   531,084,438.81   323,307,788.04

Non-current liabilities:


  Long -term borrowings                              93,000,000.00                    325,000,000.00   220,000,000.00


 Bonds payable


  Long -term payables


  Specific payables

  Estimated liabilities


  Deferred income tax liabilities                    76,280,138.80    75,228,125.00    74,285,138.80    73,233,125.00


  Other non-current liabilities


Total non-current liabilities                       169,280,138.80    75,228,125.00   399,285,138.80   293,233,125.00


Total liabilities                                   907,376,607.31   706,381,593.22   930,369,577.61   616,540,913.04

Owners’ equity (or shareholders’ equity)


  Paid -up capital (or share capital)               426,745,404.00   426,745,404.00   426,745,404.00   426,745,404.00
  Capital reserves                                  611,249,155.97         614,265,495.51           605,264,155.97                   608,280,495.51


  Less: Treasury stock


  Specific reserves

  Surplus reserves                                  114,177,485.88         109,487,064.39           114,177,485.88                   109,487,064.39


 Provisions for general risks


  Retained profits                                 -663,933,506.52         -665,445,681.23          -648,891,640.41                 -653,036,653.99


  Foreign exchange difference


Total equity attributable to owners of the
                                                    488,238,539.33         485,052,282.67           497,295,405.44                   491,476,309.91
Company


Minority interests                                   27,098,992.49                                   21,220,567.19


Total owners’ equity                               515,337,531.82         485,052,282.67           518,515,972.63                   491,476,309.91


Total liabilities and owners’equity              1,422,714,139.13        1,191,433,875.8 9        1,448,885,550.24                1,108,017,222.95




7.2.2 Income Statement
Prepared by HaiNan Pearl River Holdings Co., Ltd
                             Jan.-Jun. 2011                                                                           Unit: RMB Yuan
                                                             Reporting period                                 Same period of last year
                  Items
                                             Consolidation                The Company                Consolidation            The Company


I. Total operating revenues                      144,292,773.73                       193,340.00       544,036,572.15                    81,930,643.20


Including: Sales income                          144,292,773.73                                        544,036,572.15                    81,930,643.20


       Interest income

       Premium income


       Handling           charge       and

commission income


II. Total operating costs                        152,880,825.51                    12,174,972.10       474,892,422.82                    72,178,777.15


Including: Cost of sales                          86,517,326.29                        26,578.50       366,666,811.33                    42,170,962.08

       Interest expenses


       Handling           charge       and

commission expenses


       Surrenders


      Net claims paid

      Net amount withdrawn for the

insurance contract reserve


      Expenditure on policy dividends


      Reinsurance premium


       Taxes and associate charges                17,123,298.21                        46,550.85        63,804,616.18                    20,124,893.20
        Selling and distribution expenses      3,593,594.12        15,000.00      6,584,871.53         24,477.00


        Administrative expenses               39,721,435.23     8,780,814.70     29,852,762.04      8,722,821.79


        Financial expenses                     5,755,839.36     3,766,085.05     12,698,260.97      6,422,101.48

        Asset impairment loss                    169,332.30      -460,057.00      -4,714,899.23     -5,286,478.40


Add: Gain/(loss) from change in fair

value (“-” means loss)


     Gain/(loss) from investment (“-”
                                                -404,815.92      -404,815.92         64,864.56         64,864.56
means loss)


Including: share of profits in associates
                                                -404,815.92      -404,815.92         64,864.56         64,864.56
and joint ventures


Foreign exchange gains (“-” means

loss)


III. Business profit (“-” means loss)        -8,992,867.70   -12,386,448.02    69,209,013.89      9,816,730.61

     Add: non-operating income                   430,386.00                       1,710,013.72      1,710,013.72


     Less: non-operating expense                  67,670.52        22,579.22        113,530.62         14,023.12


Including: loss from non-current asset
                                                  15,200.25        12,915.00         32,373.03         14,023.12
disposal


IV. Total profit (“-” means loss)            -8,630,152.22   -12,409,027.24    70,805,496.99     11,512,721.21

     Less: Income tax expense                  5,433,288.59                      12,880,565.60


V. Net profit (“-” means loss)              -14,063,440.81   -12,409,027.24    57,924,931.39     11,512,721.21


     Attributable to owners of the
                                              -15,041,866.11   -12,409,027.24    50,911,704.50     11,512,721.21
Company


     Minority shareholders’ income              978,425.30             0.00      7,013,226.89

VI. Earnings per share


     (I) Basic earnings per share                      -0.04                               0.12


     (II) Diluted earnings per share                   -0.04                               0.12


Ⅶ. Other comprehensive incomes                5,985,000.00     5,985,000.00    -167,930,190.67   -170,671,539.56


Ⅷ. Total comprehensive incomes                -8,078,440.81    -6,424,027.24   -110,005,259.28   -159,158,818.35

        Attributable to owners of the
                                               -9,056,866.11    -6,424,027.24   -117,018,486.17   -159,158,818.35
Company


     Attributable          to      minority
                                                 978,425.30                       7,013,226.89
shareholders


For any business combination under the same control that occurred in the reporting
period, the combined party realized zero net profit before the combination.

7.2.3 Cash Flow Statement
Prepared by HaiNan Pearl River Holdings Co., Ltd
                                                           Jan.-Jun. 2011                                            Unit: RMB Yuan
                                                                  Reporting period                            Same period of last year
                         Items
                                                  Consolidation             The Company              Consolidation            The Company

I. Cash flows fromoperating activities:


 Cash received from sale of commodities and
                                                  121,695,433.47                       707,165.00      263,395,787.90                    61,962,832.61
rendering of service


 Net increase of deposits from customers and

dues from banks


 Net increase of loans from the central bank


  Net increase of funds borrowed from other

financial institutions


   Cash received from premium of original

insurance contracts


 Net cash received from reinsurance business


  Net increase of deposits of policy holders

and invest ment fund


 Net increase of disposal of tradable financial

assets


  Cash       received from interest, handling

charges and commissions


 Net increase of intra-group borrowings


 Net increase of funds in repurchase business


  Tax refunds received

  Other cash received relating to operating
                                                   17,137,414.67                     14,337,432.68      44,480,734.95                    56,992,791.55
activities


Subtotal of cash inflows from operating
                                                  138,832,848.14                     15,044,597.68     307,876,522.85                118,955,624.16
activities


 Cash paid for goods and services                  37,708,925.23                                        67,511,867.17                      402,212.71

   Net increase of customer lendings and

advances


 Net increase of funds deposited in the central

bank and amount due from banks


   Cash for paying claims of the original

insurance contracts


  Cash for paying interest, handling charges

and commissions


 Cash for paying policy dividends
 Cash paid to and for employees                   41,532,522.52     2,195,035.52    28,516,777.02      1,734,668.08


 Various taxes paid                               46,765,196.25     1,234,830.23    44,302,996.97     20,816,204.78


  Other cash payment relating to operating
                                                  40,206,773.65     8,550,914.15    24,894,056.67     18,823,289.74
activities


Subtotal of cash outflows from operating
                                                 166,213,417.65    11,980,779.90   165,225,697.83     41,776,375.31
activities


Net cash flows from operating activities         -27,380,569.51     3,063,817.78   142,650,825.02     77,179,248.85


II. Cash flows from investing activities:

  Cash received from retraction of investments   188,500,000.00   118,500,000.00    28,000,000.00     20,000,000.00


  Cash receiv ed from return on investments


  Net cash received from disposal of fixed

assets, intangible assets and other long-term       164,708.50          6,000.00     3,686,573.00      3,628,173.00

assets


  Net    cash received from disposal of

subsidiaries or other business units


    Other cash received relating to investing
                                                  22,360,895.82    20,034,243.32
activities


      Subtotal of cash inflows from investing
                                                 211,025,604.32   138,540,243.32    31,686,573.00     23,628,173.00
activities


 Cash paid to acquire fixed assets, intangible
                                                   8,462,406.09     1,334,900.00    11,297,369.53        922,747.00
assets and other long -term assets


 Cash paid for investment                        243,500,000.00   216,600,000.00   132,600,000.00    125,600,000.00


 Net increase of pledged loans

  Net cash paid to acquire subsidiaries and

other business units


  Other cash payments relating to investing
                                                                                    15,401,893.30
activities


Subtotal of cash outflows from investing
                                                 251,962,406.09   217,934,900.00   159,299,262.83    126,522,747.00
activities


Net cash flows from investing activities         -40,936,801.77   -79,394,656.68   -127,612,689.83   -102,894,574.00


III. Cash Flows from Financing Activities:


   Cash received from capital contributions        4,900,000.00


   Including: Cash received from minority
                                                   4,900,000.00
shareholder investments by subsidiaries


   Cash received from borrowings                  27,216,000.00    70,000,000.00


  Cash received from issuance of bonds


   Other cash received relating to financing
activities


Subtotal of cash inflows from financing
                                                  32,116,000.00   70,000,000.00
activities


   Repayment of borrowings                        10,500,000.00                     71,000,000.00    16,000,000.00


      Cash paid for interest expenses and
                                                  17,988,685.00   14,300,000.00     -3,092,330.66    -8,016,323.92
distribution of dividends or profit


     Including: dividends or profit paid by
                                                                                    -3,092,330.66    -8,016,323.92
subsidiaries to minority shareholders


     Other cash payments relating to financing

activities


Sub-total of cash outflows from financing
                                                  28,488,685.00   14,300,000.00     67,907,669.34     7,983,676.08
activities


Net cash flows from financing activities           3,627,315.00   55,700,000.00    -67,907,669.34    -7,983,676.08


IV. Effect of foreign exchange rate changes on

cash and cash equivalents


V. Net increase in cash and cash equivalents     -64,690,056.28   -20,630,838.90   -52,869,534.15   -33,699,001.23


     Add: Opening balance of cash and cash
                                                 136,376,851.19   47,697,821.48    291,787,132.78   161,760,970.47
equivalents


VI. Closing balance of cash and cash
                                                  71,686,794.91   27,066,982.58    238,917,598.63   128,061,969.24
equivalents
7.2.4 Consolidated Statement of Changes in Owners’Equity
Prepared by HaiNan Pearl River Holdings Co., Ltd                                                                                                                     For the first half of 2011                                                                                       Unit: RMB Yuan
                                                                                                                 Reporting period                                                                                                                                         Last year


                                                                                  Equity attributable to owners of the Company                                                                                                       Equity attributable to owners of the Company

                    Items                                                                                                                                               Minority       Total owners ’                                                                                                              Minority       Total owners ’
                                             Paid-up capital                      Less:                                                                                                                  Paid-up capital                     Less:   Specifi                    Genera
                                                                                             Specific                       General
                                                (or share      Capital reserve   treasury                Surplus reserve                  Retained profit   Others      interests         equity            (or share      Capital reserve treasur     c       Surplus reserve l risk     Retained profit Others    interests         equity
                                                                                              reserve                      risk reserve
                                                capital)                          stock                                                                                                                     capital)                         y stock reserve                    reserve


I. Balance at the end of the previous year   426,745,404.00 605,264,155.97                               114,177,485.88                   -648,891,640.41             21,220,567.19 518,515,972.63 426,745,404.00 788,804,155.97                               114,177,485.88             -676,622,621.58          12,771,330.23 665,875,754.50


  Add: change of accounting policy


  Correction of errors in previous periods


  Other


II. Balance at the beginning of th e year    426,745,404.00 605,264,155.97                               114,177,485.88                   -648,891,640.41             21,220,567.19 518,515,972.63 426,745,404.00 788,804,155.97                               114,177,485.88             -676,622,621.58          12,771,330.23 665,875,754.50


III. Increase/ decrease of amount in th e
                                                                 5,985,000.00                                                              -15,041,866.11              5,878,425.30     -3,178,440.81                      -183,540,000.00                                                  27,730,981.17          8,449,236.96 -147,359,781.87
year (“-” means decrease)


   (I) Net profit                                                                                                                          -15,041,866.11                978,425.30 -14,063,440.81                                                                                          27,730,981.17          8,449,236.96    36,180,218.13


   (II) Other comprehensive incomes                              5,985,000.00                                                                                                           5,985,000.00                       -183,540,000.00                                                                                        -183,540,000.00


  Subtotal of (I) and (II)                                       5,985,000.00                                                              -15,041,866.11                978,425.30     -8,078,4 40.81                     -183,540,000.00                                                  27,730,981.17          8,449,236.96 -147,359,781.87


   (III) Capital paid in and reduced by
                                                                                                                                                                     4,900,000.00     4,900,000.00
owners


     1. Capital paid in by owners                                                                                                                                    4,900,000.00     4,900,000.00


     2. Amounts of share-based payments

recognized in owners ’equity


    3. Others
   (IV) Profit distribution


     1. Appropriations to surplus reserves


     2.   Appropriations to general risk

provisions


     3.   Appropriations to owners (or

shareholders)


     4. Other


   (V) Internal carry -forward of owners’

equity


     1. New increase of capital (or share

cap ital) from capital public reserves


     2. New increase of capital (or share

capital) from surplus reserves


     3. Surplus reserves      for making up

losses


     4. Other


(Ⅵ) Specific reserve


     1. Withdrawn for the period


     2. Used in the period


(Ⅶ) Other


IV. Closing balance                           426,745,404.00 611,249,155.97   114,177,485.88   -663,933,506.52   27,098,992.49 515,337,531.82 426,745,404.00 605,264,155.97   114,177,485.88   -648,891,640.41   21,220,567.19 518,515,972.63
7.2.5 Statement of Changes in Owners’Equity of the Company
Prepared by HaiNan Pearl River Holdings Co., Ltd                                                                                                                               For the first half of 2011                                                                                Unit: RMB Yuan
                                                                                               Reporting period                                                                                                                                        Last year


                                            Paid-up capital                      Less:                                                                                     Paid-up capital                      Less:
                    Items                                                                  Specific                      General                         Total owners ’                                                  Specific
                                               (or share      Capital reserve   treasury              Surplus reserve                  Retained profit                        (or share      Capital reserve   treasury              Surplus reserve      General risk reserve   Retained profit       Total owners ’equity
                                                                                           reserve                      risk reserve                        equity                                                        reserve
                                               capital)                          stock                                                                                        capital)                          stock


I. Balance at the end of the previous
                                            426,745,404.00 608,280,495.51                             109,487,064.39                   -653,036,653.99 491,476,309.91 426,745,404.00 791,820,495.51                                    109,487,064.39                               -648,140,659.00                  679,912,304.90
year


  Add: change of accounting policy


  Correction of errors in previous


period s


  Other


II. Balance at the beginning of the year 426,745,404.00 608,280,495.51                                109,487,064.39                   -653,036,653.99 491,476,309.91 426,745,404.00 791,820,495.51                                    109,487,064.39                               -648,140,659.00                  679,912,304.90


III. Increase/ decrease of amount in th e
                                                                5,985,000.00                                                           -12,409,027.24     -6,424,027.24                      -183,540,000.00                                                                           -4,895,994.99                -188,435,994.99
year (“-” means decrease)


   (I) Net profit                                                                                                                      -12,409,027.24 -12,409,027.24                                                                                                                   -3,799,455.43                   -3,799,455.43


   (II) Other comprehensive incomes                             5,985,000.00                                                                              5,985 ,000.00                      -183,540,000.00                                                                                                        -183,540,000.00


  Subtotal of (I) and (II)                                      5,985,000.00                                                           -12,409,027.24     -6,424,027.24                      -183,540,000.00                                                                           -3,799,455.43                -187,339,455.43


   (III) Capital paid in and reduced by


owners


       1. Capital paid in by owners
     2.    Amounts      of     share-based

payments      recognized      in   owners ’


equity


    3. Others


   (IV) Profit distribution


     1. Appropriations to surplus

reserves


     2. Appropriations to general risk


provisions


    3. Appropriations to owners (or

shareholders)



    4. Other


   (V)     Internal   carry-forward     of


owners’ equity


     1. New increase of capital (or

share capital) from capital         public


reserves


     2. New increase of capital (or


share capital) from surplus reserves


     3. Surplus reserves for making up

losses



    4. Other
(Ⅵ) Specific reserve


     1. Withdrawn for the period


     2. Used in the period


(Ⅶ) Other                                                                                                                                                           -1,096,539.56    -1,096,539.56


IV. Closing balance                426,745,404.00 614,265,495.51   109,487,064.39   -665,445,681.23 485,052,282.67 426,745,404.00 608,280,495.51   109,487,064.39   -653,036,653.99   491,476,309.91




7.3 Notes to the financial statements
7.3.1 Should there be any change in accounting policies and estimates or correction of accounting errors, give the relevant information, reasons
and the influenced amounts.
□Applicable        √Inapplicable
7.3.2 Should there be any significant change in the scope for the consolidated statements, give the reasons and the influenced amounts.
□Applicable        √Inapplicable
7.3.3 If a non-standard auditor’ report is issued, list notes to involved matters.
□Applicable        √Inapplicable
         Hainan Pearl River Holding Company Limited 
                     Notes on the Financial Statements for the Six Months ended 30 June 2011 
                                  (All amounts are stated in RMB Yuan unless otherwise stated) 


         

             I. General information 

        The old name of Hainan Pearl River Holding Company Limited (the "Company") was Hainan Pearl 

River Industry Company Limited. Hainan Provincial People's Government Office approved the 

reorganization of the Company into a joint stock limited company according to the document of 

Qiong Fu Ban [1992] No.1. The Company was registered in Hainan Administration for Industry and 

Commerce in January 1992 The Company issued 21,086,400 shares of RMB common stock to the public 

and was listed on Shenzhen Stock Exchange according to the document of securities administration 

office [1992] No. 83 of the People's Bank of China in December 1992. The Company issued the domestic 

listing foreign capital stock (B-share) with the approval of China Securities Regulatory 

Commission in June 1995. The Company changed to present name in January 2000. In August 2006, 

the Company increased stocks with capital surplus to all shareholders, and the registered capital 

was changed to 426,745,400 Yuan from 377,650,800 Yuan. 

        The business license number: 4600001006830 

        Office address: 29/F., Dihao Building, Pearl River Plaza, Binhai Avenue, Haikou, Hainan, the 

PRC. 

        Corporate representative: Zheng Qing 

        The operation scope: Industrial investment, tropical farming, aquaculture, real estate 

development and management, hotel investment and management, material supply, construction 

equipment purchasing, leasing, hardware, chemical, trade of household items, decoration, vehicle 

parking, and high-tech investment projects, investment in environmental protection projects, 

investment advice. The company mainly engaged in real estate development and property management, 

which belong to real estate aspect. 

          The Company's basic organizational structure: General meeting of shareholders 

is the highest organ of power. Board of directors is the executing agency. 

Supervisory board is the Company's internal auditing agency. General Manager is 
responsible for the Company's daily operational management. 

         There are General Manager Office, Securities Department, Tourism Real Estate 

Department, Financial Department, Management Department, Auditing Department and 

others in the Company. 

         

             II. Accounting policies, accounting estimates and error correction 

of previous years 

        1.       Preparation basis of financial statement 

        Preparation of the financial statements is based on going concern postulate. Recognition and 

measurement comply with actual transactions or events, and the Company prepares financial 

statements on these bases. 

        2. Announcement about compliance with Accounting Standards for Business Enterprises  

        The Company’s financial statements are prepared in accordance with the requirements of the 

Accounting Standards for Business Enterprises, and they fairly and completely present the 

financial position, operation results, cash flow and other relevant information of the Company. 

        3. Accounting year 

        Accounting year of the Group is the calendar year from January 1 to December 31. This report 

cover the period, which is from January 1,2011 to June 30,2011. 

        4. Reporting currency 

        The Company’s reporting and presentation currency is the Renminbi (“RMB”).  

        5. Consolidation Basis 

        (1) Merge of the enterprises under the uniform control 

        As there is the merge of the enterprises under the common control, the accrual basis shall 

be used.  The assets, liabilities (except the adjustment caused by complying with various 

accounting policies) of the merged party shall be measured as their book value at the merging 

date. The difference between the price of the book value on merge (or face value of the total 

issued shares) and obtained book value of net assets, shall adjust the capital surplus, and as 

the capital surplus is offset, the retained earnings shall be adjusted. The pre-merger net profit 
incurred by the merged party, shall be attributed to consolidated income statement. 

         (2) Merge of enterprises under the non-uniform control 

        As there is the merge of the enterprises under the non-uniform control, the purchasing 

principal to be adopted by the Company. On the purchasing date, the consolidating cost is 

determined by the fair values of the assets, occurred or payable liabilities, and the issued equity 

securities, which are paid for purchasing. Meanwhile, the assets, liabilities and the contingent 

liabilities of the vendor are determined at their fair values. 

        The excess amount between the consolidating cost and the fair value of the net assets of the 

vendor entity shall be recognized as goodwill in the consolidated balance sheet; the balance of 

the consolidating cost and the fair value of the net assets of the vendor shall be included in 

the current profit and loss. 

        The operating result shall be consolidated from the acquisition date until the termination 

of the control. 

        6. The standard for consolidation financial statement preparation 

        All subsidiaries of the company are in the scope of the consolidation. 

        The company prepares the  consolidated financial statements in accordance with the 

“Accounting standard for Business Enterprises No. 33- Consolidated financial statement ”. 

        7. Cash and Cash equivalents 

        Cash refers to cash on hand and demand deposits. “Cash equivalents” refer to short-term, 

highly liquid investments that are readily convertible to known amounts of cash and which are 

subject to an insignificant risk on change in value. 

        8. Foreign currency transactions 

        Foreign currency (currency other than the reporting currency) transactions are translated 

into reporting currency at spot exchange rates prevailing on the day in which the transactions 

take place. Monetary items are adjusted according to spot exchange rates at the balance sheet 

date. The exchange balance on foreign currency shall be capitalized and recorded into the cost 

of relevant assets if it is eligible for capitalization; other exchange balance on foreign currency 

shall be recorded into current profit and loss. Foreign currency non-monetary items measured with 

history cost are translated into reporting currency at spot exchange rates on the occurrence date. 
Foreign currency non-monetary items measured with fair value are translated into reporting 

currency at spot exchange rates of fair value confirming date; the difference is recorded as the 

changes in the profit and loss of fair value. 

        Monetary assets and liabilities denominated in foreign currencies at the balance sheet date 

are restated into the reporting currency using the spot exchange rates at that date. Among the 

equity items, all items are translated into reporting currency at spot exchange rates on the 

occurrence date except the item of undistributed profits. Income Statement items are translated 

into reporting currency at spot exchange rate on the occurrence date. The exchange difference 

from translation of financial statements denominated in foreign currency is included in the equity 

and presented individually. 

       9. Financial Instruments  


        (1) Classification of financial assets and financial liabilities 

        Financial assets shall be classified into the following four categories when they are 

initially recognized: the financial assets which are measured at their fair values and the 

variation of which is recorded into the profits and losses of the current period, including 

transactional financial assets and the financial assets which are measured at their fair values 

and of which the variation is included in the current profits and losses; held-to-maturity 

investments; loans and account receivables; available-for-sale financial assets. 

        Financial liabilities shall be classified into the following two categories when they are 

initially recognized: the financial liabilities which are measured at their fair values and of 

which the variation is included in the current profits and losses, including transactional 

financial liabilities and the designated financial liabilities which are measured at their fair 

values and of which the variation is included in the current p rofits and losses; and other financial 

liabilities. 

         (2) Recognition and measurement of financial instruments 

        When an enterprise becomes a party to a financial instrument, it shall recognize a financial 

asset or financial liability. The financial assets and financial liabilities initially recognized 

by an enterprise except loans and account receivables shall be measured at their fair values; 

loans and account receivables initially recognized by an enterprise shall be measured at price 
in the contract or agreement. For the financial assets and liabilities measured at their fair 

values and of which the variation is recorded into the profits and losses of the current period, 

the transaction expenses thereof shall be directly recorded into the profits and losses of the 

current period; for other categories of financial assets and financial liabilities, the 

transaction expenses thereof shall be included into the initially recognized amount. 

         An enterprise shall make subsequent measurement on its financial assets according to their 

fair values, and may not deduct the transaction expenses that may occur when it disposes of the 

said financial asset in the future. However, those under the following circumstances shall be 

excluded: a. The investments held until their maturity, loans and accounts receivable shall be 

measured on the basis of the post-amortization costs by adopting the actual interest rate method; 

b. The equity whose fair value cannot be measured reliably, and the derivative financial assets 

which are connected with the said equity instrument and must be settled by delivering the said 

equity instrument shall be measured on the basis of their costs. 

        An enterprise shall make subsequent measurement on its financial liabilities on the basis of the 

post-amortization costs by adopting the actual interest rate method, with the exception of those under the 

following circumstances: a. For the financial liabilities measured at their fair values and of which the 

variation is recorded into the profits and losses of the current period, they shall be measured at their 

fair values, and none of the transaction expenses may be deducted, which may occur when the financial 

liabilities are settled in the future. b. For the derivative financial liabilities, which are connected to 

the equity instrument for which there is no quotation in the active market and whose fair value cannot be 

reliably measured, and which must be settled by delivering the equity instrument, they shall be measured 

on the basis of their costs. c. For the financial guarantee contracts which are not designated as a financial 

liability measured at its fair value and the variation thereof is recorded into the profits and losses of 

the current period, and for the commitments to grant loans which are not designated to be measured at the 

fair value and of which the variation is recorded into the profits and losses of the current period and which 

will enjoy an interest rate lower than that of the market, a subsequent measurement shall be made after they 

are initially recognized according to the higher one of the following: the best estimation required to pay 

when carrying out the prevailing obligations, and initially recognized amount deducting accumulative 

amortization which adopts the actual interest rate method. 

         (3) Recognition and measurement of transfer of financial assets 
        Where an enterprise has transferred nearly all of the risks and rewards related to the ownership of the 

financial asset to the transferee, it shall stop recognizing the financial asset. If it retained nearly all 

of the risks and rewards related to the ownership of the financial asset, it shall not stop recognizing the 

financial asset. Where an enterprise does not transfer or retain nearly all of the risks and rewards related 

to the ownership of a financial asset, it shall deal with it according to the circumstances as follows, 

respectively: a. If it gives up its control over the financial asset, it shall stop recognizing the financial 

asset; b. If it does not give up its control involvement in the transferred financial asset, recognize the 

related financial asset and recognize the relevant liability accordingly. 

        If the transfer of an entire financial asset satisfies the conditions for stopping recognition, the 

difference between the amounts of the following 2 items shall be recorded in the profits and losses of the 

current period: a. The book value of the transferred financial asset; b. The sum of consideration received 

from the transfer, and the accumulative amount of the changes of the fair value originally recorded in the 

owner's equities. If the transfer of partial financial asset satisfies the conditions to stop the recognition, 

the entire book value of the transferred financial asset shall, between the portion whose recognition has 

been stopped and the portion whose recognition has not been stopped, be apportioned according to their 

respective relative fair value, and the difference between the amounts of the following 2 items shall be 

included into the profits and losses of the current period : a. The book value of the portion whose recognition 

has been stopped; b. The sum of consideration of the portion whose recognition has been stopped, and the 

portion of the accumulative amount of the changes in the fair value originally recorded in the owner's equities 

which is corresponding to the portion whose recognition has been stopped. 

         (4) Determination of the fair value of main financial assets and financial liabilities 

        As for the financial assets or financial liabilities for which there is an active market, the quoted 

prices in the active market shall be used to determine the fair values thereof.  Where there is no active 

market for a financial instrument, the enterprise concerned shall adopt value appraisal techniques to 

determine its fair value. The value appraisal techniques mainly include the prices adopted by the parties, 

who are familiar with the condition, in the latest market transaction upon their own free will, the current 

fair value obtained by referring to other financial instruments of the same essential nature, the cash flow 

capitalization method and the option pricing model, etc. As for the financial assets initially obtained or 

produced at source and the financial liabilities assumed, the fair value thereof shall be determined on the 

basis of the transaction price of the market. 
         (5) Impairment of financial assets 

        An enterprise shall carry out an inspection, on the balance sheet day, on the carrying amount of the 

financial assets other than those measured at their fair values and of which the variation is recorded into 

the profits and losses of the current period. An impairment test shall be made on the financial assets with 

significant single amounts. With regard to the financial assets with insignificant single amounts, they shall 

be included in a combination of financial assets with similar credit risk features so as to carry out an 

impairment-related test. Where, upon independent test, the financial asset (including those financial assets 

with significant single amounts and those with insignificant amounts) has not been impaired, it shall be 

included in a combination of financial assets with similar risk features so as to conduct another impairment 

test. 

        Where a financial asset measured on the basis of post-amortization costs is impaired, the carrying amount 

of the said financial asset shall be written down to the current value of the predicted future cash flow 

(excluding the loss of future credits not yet occurred), and the amount as written down shall be recognized 

as loss of the impairment of the asset. Where there is a very small gap between the predicted future cash 

flow of a short-term account receivable item and the current value thereof, the predicted future cash flow 

is not required to be capitalized when determining the relevant impairment-related losses. Where an equity 

instrument investment for which there is no quoted price in the active market and whose fair value cannot 

be reliably measured, or a derivative financial asset which is connected with the equity instrument and which 

must be settled by delivering the equity instrument, suffers from any impairment, the gap between the carrying 

amount of the equity instrument investment or the derivative financial asset and the current value of the 

future cash flow of similar financial assets capitalized according to the returns ratio of the market at 

the same time shall be recognized as impairment-related losses. Where available-for-sale financial assets 

are impaired due to significant drop of fair value and the drop is not temporary, the accumulative losses 

arising from the decrease of the fair value of the owner’s equity which was directly included shall be 

transferred out and recorded into the profits and losses of the current period. 

        10. Accounts receivable and bad debts 

        (1) Measurement method and the percentage of bad debts 

        Measurement method of bad debts: accounted with allowance method. 


         At the end of the period, impairment test shall be made on individual accounts receivable 

with significant amounts. If there is objective evidence that they have been impaired, bad debt 
loss shall be recognized and provision for bad debts shall be made base on the differences between 

book values and the present value of future cash flows. 

        For those individual accounts receivable without significant amounts at the end of the period, 

along with those accounts receivable that have been tested individually but not impaired, the 

Company classifies them in line with similar credit risk characteristics into several groups, 

and make a specific percentage of bad debts provision on the accounts receivable balances at 

balance sheet date. On the basis of the actual loss rate of receivable accounts, with same or 

similar credit risk characteristics of accounts receivable package in previous year, the Company 

also considers current situation and determine the percentage of bad debt provision. 

        Here is the Company’s bad debts provision policy: 

                                                                                                  Percentage of Accounts                                 Percentage of Others
                                          Ages
                                                                                                      Receivable ( % )                                 Receivable          (%)
Within 1 year (including 1 year, same as following)                                                                2                                                      2

1 year to 2 years                                                                                                  5                                                      5
2 years to 3 years                                                                                                 10                                                    10
3 years to 4 years                                                                                                 20                                                    20

4 years to 5 years                                                                                                 30                                                    30
Over 5 years                                                                                                       50                                                    50


        There is strong evidence that accounts receivable can’t be recovered or little possibility 

of recovery (it is unable to pay in the short term due to bankruptcy, insolvent, serious shortage 

of cash flow, serious natural disasters and etc. ) as well as other evidences of occurring loss, 

the Company can make full provision for the accounts receivable. 

         (2) The accounts receivable meeting the following criteria are recognized as bad debts: 

        For accounts receivable that are surely uncollectible, such as they can be written off as 

bad debts after the approval of the general meeting of shareholders or the board of directors. 

       11. Inventories 


        (1) Inventories include: development cost (constructing development product), development 

product, finished goods, low-value consumable supplies and etc. All inventories are calculated 

at actual cost when acquire. The issue of inventories is calculated according to individual 

cognizance method. The low–value consumable supplies are amortized at one time. Inventories stock 

physical count system: perpetual inventory method 
        Measurement method of land used for development: the land used for development is included 

in “Inventories - development cost”. 

        Public facilities costs: public facilities such as schools, as well as public facilities fees 

acquired by government departments, the cost is included in "development costs" and its 

apportionment and detailed calculation are in accordance with calculation objects and cost items. 

         (2) For inventories at balance sheet date, the evaluation criteria should base on the lower 

value between costs and net values that can be converted into cash. When net values that can be 

converted into cash are lower than costs, provision for impairment loss of inventories shall be 

made and recorded into current profit and loss. 

        12. Long-term equity investment 

        (1) The initial cost of the long-term equity investment 

        For the business combination under the same control, it shall, on the date of merger, regard 

the share of the book value of the owner's equity of the merged enterprise as the initial cost 

of the long-term equity investment. For the business combination not under same control, the 

initial cost of long-term equity investment is fair value of assets paid, liabilities undertaken, 

the equity securities issued by the Company, and includes all direct expenses and future events 

that will influence combination cost. 

        Besides the long-term equity investments formed by the business combination, the initial cost 

of a long-term equity investment obtained by other means shall be ascertained in accordance with 

the provisions as follows: The initial cost of a long-term equity investment obtained by making 

payment in cash shall be the purchase cost which is actually paid; the initial cost of a long-term 

equity investment obtained on the basis of issuing equity securities shall be the fair value of 

the equity securities issued; the initial cost of a long-term equity investment of an investor 

shall be the value stipulated in the investment contract or agreement. 

         (2) Subsequent measurement 

        The Company uses cost method for the following conditions: a long-term equity investment where 

the investing enterprise can exercise control over the investee, or the investing enterprise does 

not have joint control or significant influence over the investee, the investment is not quoted 

in an active market and its fair value can’t be reliably measured. For a long-term equity 
investment where the investing enterprise can exercise control over the investee, the investing 

enterprise shall make an adjustment by employing the equity method when it works out consolidated 

financial statements. When adopting cost method, the dividends or profits declared to distribute 

by the invested entity shall be recognized as the current investment income. The investment income 

recognized by the investing enterprise shall be limited to the amount received from the 

accumulative net profits that arise after the invested entity has accepted the investment. Where 

the amount of profits or cash dividends obtained by the investing entity exceeds the aforesaid 

amount, it shall be regarded as recovery of initial investment cost. 

        A long-term equity investment of the investing enterprise that does joint control or 

significant influences over the invested entity shall be measured by employing the equity method. 

If the initial cost of a long-term equity investment is more than the investing enterprise' 

attributable share of the fair value of the invested entity's identifiable net assets for the 

investment, the initial cost of the long-term equity investment may not be adjusted. If the initial 

cost of a long-term equity investment is less than the investing enterprise' attributable share 

of the fair value of the invested entity's identifiable net assets for the investment, the 

difference shall be included in the current profits and losses and the cost of the long-term equity 

investment shall be adjusted simultaneously. After an investing enterprise obtains a long-term 

equity investment, it shall, in accordance with the attributable share of the net profits or losses 

of the invested entity, recognize the investment profits or losses and adjust the book value of 

the long-term equity investment. Where any change is made to the owner's equity other than the 

net profits and losses of the invested entity, the book value of the long-term equity investment 

shall be adjusted and be included in the owner's equity. 

        The Company should have impairment test for any long-term equity investment on very balance 

sheet date. When the estimated value in use is less than its book value, it will be treated as 

impairment loss. And this loss should be transferred into current profit and loss account; 

meanwhile, the company should set up provision for the long-term equity investment impairment 

loss. To any long-term equity investments, which are measured by cost method, there is no price 

or its fair value can not be measured reliably, the impairment loss of these investments should 

be the difference between the book value and the present value of the future cash flow calculated 

by using current market rate of similar financial asset. 
        For other long-term equity investment, where any evidence shows that there is possible assets 

impairment, the impairment provision is made according to relevant regulations and methods. 

         

         (3) Recognization basis of joint control and significant influences 

        The term "joint control" refers to the control over an economic activity in accordance with 

the contracts and agreements, which does not exist unless the investing parties of the economic 

activity with one an assent on sharing the control power over the relevant important financial 

and operating decisions. The term "significant influences" refers to the power to participate 

in making decisions on the financial and operating policies of an enterprise, but not to control 

or do joint control together with other parties over the formulation of these policies. 

         (4) Disposal of long-term equity investment 

        When disposing of a long-term equity investment, the difference between its book value and 

the actual purchase price shall be included in the current profits and losses. If any change other 

than the net profits and losses of the invested entity occurs and is included in the owner's equity, 

the portion previously included in the owner's equity shall, when disposing of a long-term equity 

investment measured by employing the equity method, be transferred to the current profits and 

losses according to a certain proportion. 

        13. Investment property 

        The term "investment property" refers to the real estates held for generating rent and/or 

capital appreciation. Including: the right to use any land which has already been rented; the 

right to use any land which is held and prepared for transfer after appreciation; and the right 

to use any building which has already been rented. The initial measurement of the investment 

property shall be made at its cost. An enterprise shall make a follow-up measurement to the 

investment real estate through the cost pattern. For buildings which have already been rented, 

the Company calculates depreciation as the same method of fixed assets. For the right to use any 

land, it is amortized with straight-line method according to the serviceable life. At the balance 

sheet date, where any evidence shows that there is possible assets impairment, the impairment 

provision is made. 

        14. Fixed assets 
        (1) Recognition of fixed assets 

        Fixed assets are tangible assets that are held for use in production or supply of goods or 

services, for rental to others, or for administrative purpose, and have useful lives more than 

one accounting year.  

        The expected discard expenses should be taken into consideration in the ascertainment of the 

cost of a fixed asset. 

         (2) The category and depreciation method of fixed assets 

        Fixed assets include buildings and structures, vehicles, general equipments, specific 

equipments and other equipments. Straight-line method is in used to calculate the depreciation 

of fixed assets. The estimated useful lives, expected residual value and annual depreciation rate 

of various types fixed assets are listed as follows: 
                                                                  Estimated useful lives                      Expected residual value                      Annual depreciation rate
                    Category                                             (years)                                       (%)                                          (%)
Buildings and structures                                                        25                                              5                                           3.8
Vehicles                                                                         5                                              5                                          19.0
General equipments                                                              10                                              5                                           9.5

Specific equipments                                                              5                                              5                                          19.0
Other equipments                                                                 5                                              5                                          19.0


        Depreciation shall be made for the fixed assets on a monthly basis. Fixed assets increased 

this month shall make depreciation from next month; fixed assets decreased this month shall stop 

making depreciation from next month. 

        The company shall, at least at the end of each year, have a check on the useful life, expected 

residual value and the depreciation method of the fixed assets, and adjust them when necessary. 

        At the balance sheet date, where any evidence shows that there is possible assets impairment, 

the impairment provision is made according to Notes II. 17. 

         (3) Idle fixed assets 

        Fixed assets that are not used for six months continuously due to underemployment or natural 

disasters are identified as idle fixed assets (except for seasonal break). 

        The depreciation method of idle fixed assets is consistent with other fixed assets. 

         (4) Fixed assets under financing lease 
        When one or more of the following criteria are met, a lease shall be classified as a financial 

lease: 

         

        a. the lease transfers ownership of the leased asset to the lessee by the end of the lease 

term; 

        b. the lessee has the option to purchase the leased asset at a price that is expected to be 

sufficiently lower than the fair value at the date the option becomes exercisable such that, at 

the inception of the lease, it is reasonably certain that the option will be exercised by the 

lessee; 

        c. the lease term is for the major part of the useful life of the leased asset even if title 

is not transferred; 

        d. in the case of the lessee, at the inception of the lease the present value of the minimum 

lease payments amounts to substantially all of the fair value of the leased asset; in the case 

of lesser, at the inception of the lease the present value of the minimum lease receipts amounts 

to substantially all of the fair value of the leased asset; 

        e. the leased assets are of a specialized nature such that only the lessee can use them without 

major modifications being made. 

        Fixed assets under financing lease shall be recorded at the lower one of the fair value of 

the leased asset and the present value of the minimum lease payments. The depreciation method 

is consistent with fixed assets of the Company. 

        15. Construction in progress 

        Construction in progress (“CIP”) includes all costs incurred during the preparation period 

before commencement of construction and until the asset is ready for its intended use.  These 

costs include direct materials, direct labour, equipment for installation, construction and 

installation charges, management fees, gain or loss on trial run production and borrowing costs 

which are qualified for capitalization.   

         CIP is transferred to fixed assets when the asset is ready for its intended use. 

        At the balance sheet date, where any evidence shows that there is possible CIP impairment, 

the impairment provision is made according to Notes II.17. 
        16. Borrowing Costs 


         Borrowing costs are interest and other related costs incurred by the Company in connection 

with the borrowing of funds, and include interest, amortization of discounts or premiums related 

to borrowings, ancillary costs incurred in connection with the arrangement of borrowings, and 

exchange differences arising from foreign currency borrowings. Borrowing costs that are directly 

attributable to the acquisition, construction or production of a qualifying asset shall be 

capitalized as part of the cost of that asset. The amounts of other borrowing costs incurred shall 

be recognized as an expense in the period in which they are incurred.  

         Qualifying assets are assets (fixed assets, investment property, inventories, etc.) that 

necessarily take a substantial period of time for acquisition, construction or production to get 

ready for their intended use or sale. The capitalization of borrowing costs can commence only 

when all of the following conditions are satisfied: (1) expenditures for the asset are being 

incurred; (2) borrowing costs are being incurred; (3) activities relating to the acquisition, 

construction or production of the asset that are necessary to prepare the asset for its intended 

use or sale have commenced. 

        When the qualified asset under acquisition and construction or production is ready for the intended use 

or sale, the capitalization of the borrowing costs shall be ceased; then the borrowing costs incurred shall 

be recorded into the profits and losses of the current period. Borrowing costs due to loans from real estate 

development are recorded into development cost before the completion of the project and recorded into current 

profit and loss after the completion of the project. Borrowing costs are recorded into development cost and 

amortized quarterly. 

        Where the acquisition and construction or production of a qualified asset is interrupted abnormally and 

the interruption period lasts for more than 3 months, the capitalization of the borrowing costs shall be 

suspended. The borrowing costs incurred during such period shall be recognized as expenses, and shall be 

recorded into the profits and losses of the current period. 

         During the capitalization period, the amount of interest to be capitalized for each accounting 

period shall be determined as follows: 

         (1) for a specific-purpose borrowing, the amount of interest to be capitalized shall be the 

actual interest expense incurred for the period less temporary deposit’s interest or investment 

income; 

          (2) where funds are borrowed under general-purpose borrowings, the Company shall determine 
the amount of interest to be capitalized by applying a capitalization rate to the weighted average 

of the excess amounts of cumulative expenditures on the asset over and above the amounts of 

specific-purpose borrowings. The capitalization rate shall be the weighted average of the interest 

rates applicable to the general-purpose borrowings. 

        17. Intangible assets 

        The term "intangible assets" refers to the identifiable non-monetary assets possessed or 

controlled by enterprises which have no physical shape. If it is unable to forecast the period 

when the intangible asset can bring economic benefits to the enterprise, it shall be regarded 

as an intangible asset with uncertain service life. The intangible assets shall be initially 

measured according to its cost. If it is unable to determine the expected realization pattern 

reliably, intangible assets shall be amortized by the straight-line method. An enterprise shall, 

at least at the end of each year, check the service life and the amortization method of i ntangible 

assets with limited service life, and adjust them when necessary. Intangible assets with uncertain 

service life may not be amortized. An enterprise shall check the service life of intangible assets 

with uncertain service life during each accounting period. Where any evidence shows that there 

is possible assets impairment, the impairment provision is made. 

        18. Long-term prepaid expenses  

        Long-term prepaid expenses mainly include spending paid with the benefit period of more than 

one year (excluding the year period) such as car parking fees, housing renovation fees, etc. 

Long-term prepaid expenses  shall be amortized the costs  over the duration of the project 

beneficiary. 

        19. Contingencies liabilities 

        The obligation pertinent to a Contingencies shall be recognized as accrued liabilities when 

the following conditions are satisfied simultaneously:   (1)That obligation is a current 

obligation of the enterprise; (2)It is likely to cause any economic benefit to flow out of the 

enterprise as a result of performance of the obligation; (3)The amount of the obligation can be 

measured in a reliable way. The estimated debts shall be initially measured in accordance with 

the best estimate of the necessary expenses for the performance of the current obligation. 

        20. Revenue recognition 
        (1) Revenue from the sale of goods shall be recognized only when all of the following conditions 

are satisfied: 

        a. the enterprise has transferred to the buyer the significant risks and rewards of ownership 

of the goods; 

        b. the enterprise retains neither continuing managerial involvement to the degree usually 

associated with ownership nor effective control over the goods sold; 

        c. the amount of revenue can be measured reliably; 

        d. it is probable that the associated economic benefits will flow to the enterprise; 

        e. the associated costs incurred or to be incurred can be measured reliably. 

        Real estate sales revenue: the Company can recognize real estate sales revenue after the 

completion and acceptance of the property, signing sale contract, acquiring payment proof from 

buyer and delivery. When the buyer receives written delivery notice and has no warrant to refuse 

to accept it, the sales revenue is realized after delivery limit closed of delivery notice. For 

the development project consigned by other, as well as in accordance with " Accounting Standards 

for Business Enterprises -Construction Contract", the revenue shall be recognized in light of 

the percentage-of- completion method. The percentage-of- completion is determined by the 

proportion of finished workload. 

         (2) Rendering of services 

        When the outcome of a transaction involving the rendering of services can be estimated reliably 

at the balance sheet date (including: the amount of revenue can be measured reliably; it is probable 

that the associated economic benefits will flow to the enterprise; the stage of completion of 

the transaction can be measured reliably; the costs incurred and to be incurred for the transaction 

can be measured reliably), revenue associated with the transaction shall be recognized using the 

percentage of completion method, and the stage of completion of the transaction is recognized 

according to the proportion of the cost having taken place occupied the estimated total cost. 

        When the outcome of a transaction involving the rendering of services can not be estimated 

reliably at the balance sheet date: when the costs incurred are expected to be recoverable, revenue 

shall be recognized to the extent of costs incurred and an equivalent amount shall be charged 

to profit or loss as service costs; when the costs incurred are not expected to be recoverable, 

the costs incurred shall be recognized in profit or loss for the current period and no service 
revenue shall be recognized. 

         The revenue of property management service is recognized when following conditions are 

satisfied: the property management service has been offered; the associated economic benefits 

will flow to the enterprise; the associated costs can be measured reliably. 

         (3) Use by others of enterprise assets 

        Revenue arising from the use by others of enterprise assets shall be recognized only when both of the 

following conditions are satisfied: it is probable that the associated economic benefits will flow to the 

enterprise; the amount of the revenue can be measured reliably. The amount of interest shall be determined 

according to the length of time for which the enterprise’s currency fund is used by others and the effective 

interest rate. The amount of royalties shall be determined according to the period and method of charging 

as stipulated in the relevant contract or agreement. 


         21. Government grants 

        Government grants shall be recognized at fair value on the conditions that the Company can receive the 

grant and comply with the conditions attaching to the grant. For a government grant related to income, if 

the grant is a compensation for related expenses or losses to be incurred by the Company in subsequent period, 

the grant shall be recognized as deferred income, and recognized in profit or loss over the periods in which 

the related costs are recognized. A government grant related to an asset shall be recognized as deferred 

income, and evenly amortized to profit or loss over the useful life of the related asset. 


         22. Recognition of deferred income tax assets and liabilities 

         (1) The Company shall recognize the deferred income tax assets arising from a deductible 

temporary difference to the extent of the amount of the taxable income which it is most likely 

to obtain and which can be deducted from the deductible temporary difference. However, the deferred 

income tax assets, which are arising from the initial recognition of assets or liabilities during 

a transaction which is simultaneously featured by the following, shall not be recognized:  

         (i) This transaction is not business combination; and  

         (ii) At the time of transaction, the accounting profits will not be affected, nor will the 

taxable amount (or the deductible loss) be affected.  

          (2) Where the deductible temporary difference related to the investments of the subsidiary 

companies, associated enterprises and joint enterprises can meet the following requirements 
simultaneously, the enterprise shall recognize the corresponding deferred income tax assets:  

        (i) The temporary differences are likely to be reversed in the expected future; and  

        (ii) It is likely to acquire any amount of taxable income tax that may be used for making 

up the deductible temporary differences. 

        (iii) As for any deductible loss or tax deduction that can be carried forward to the next 

year, the corresponding deferred income tax assets shall be determined to the extent that the 

amount of future taxable income to be offset by the deductible loss or tax deduction to be likely 

obtained. 

         (3) Recognition of deferred income tax liabilities 

         Except for the deferred income tax liabilities arising from the following transactions, an 

enterprise shall recognize the deferred income tax liabilities arising from all taxable temporary 

differences:  

        (i) the initial recognition of business reputation;  

        (ii) the initial recognition of assets or liabilities arising from the following transactions 

which are simultaneously featured by the following:  

        (a) The transaction is not business combination;  

        (b) At the time of transaction, the accounting profits will not be affected, nor will the 

taxable amount (or the deductible loss) be affected.  

        (4) The income taxes of the current period and deferred income tax of an enterprise shall 

be treated as income tax expenses or incomes, and shall be recorded into the current profits and 

losses, excluding the income taxes incurred under the following circumstances:  

        (i) the business combination; and  

        (ii) the transactions or events directly recognized as the owner's rights and interests. 

         (5) Impairment on the deferred income tax assets 

        On the balance sheet date, the carry amounts of the deferred income tax assets shall be 

reviewed.  

        23. Maintenance fund 

        The Company’s property management company receives and manages public maintenance fund 
consigned by owners, and charges to “agency fund”. The fund is used in the maintenance and update 

of the common apparatus and common position of the house and communal facilities of property 

management region. 

         24. Quality assurance reserve funds 

         Construction party should remain quality assurance reserve funds according to the amount in 

the construction contract, and list in "accounts payable". The funds should be paid according 

to the actual conditions and contract after guarantee period. 

         25. Changes of accounting policies and accounting estimates and error correction 

       (1) Changes of accounting policies 


         Not applicable. 

         (2) Notes for accounting estimates of previous period 

         Not applicable. 

         26. Changes of accounting estimates and error correction of previous period 

         Not applicable. 

          

              III. Taxation 

       The main taxes include: business tax, c ity construction and maintenance tax, education fee, income tax 

and etc. The tax rates are as following: 

                               Category                                                        Rate                                                       Taxable base
                                                                                                                       Revenue of house property sale and lease, property
Business tax                                                                                    5%
                                                                                                                       management income and etc.
City construction and maintenance tax                                                       5%, 7%                     Business tax and value-added tax
Education fee                                                                                   3%                     Business tax and value-added tax
Income tax                                                                                24%, 25%                     Taxable income

       Note: Except that income tax of companies in Hainan District and Hainan Pearl River Enterprises Holding 

Co., Ltd. Shanghai Real Estate Co. is levied at 24% of taxable income, the income tax of other companies 

is levied at 25% of taxable income. 


        

              IV. Business combinations and consolidation financial statements 

         The Company shall include all subsidiaries within the scope of consolidation. 

         The consolidated financial statements shall be prepared by parent based on the financial 
statements of the parent and its subsidiaries, using other related information and after adjusting 

the long-term equity investments in s ubsidiaries using the equity method according to “Accounting 

Standard for Business Enterprises No.33—Consolidated Financial Statements”. 

       1.        Subsidiaries established by the Company 

                                                                            Registered                                                                                       Amount invested by
                                                                              capital                                                Holding            Voting rights          the Company
          Subsidiary’s name                   Registered address                                       Principal activities
                                                                                                                                    proportion           proportion
                                                                            (RMB 0’000)                                                                                        (RMB 0’000)


Hainan Pearl River
                                                                                                      Properties and Hotels
Properties and Hotels
Management Co., Ltd.                             Hainan Haikou                  500                                                    98%                  98%                      490

                                                                                                          Management


Hainan Pearl River
                                                                                                      Gardens engineering
Environmental Projects Co.,
Ltd.                                             Hainan Haikou                  100                                                   100%                 100%                      100

                                                                                                           construction
Hainan Pearl River Estate
                                                 Hainan Haikou                   20                     Cleaning projects              100%                 100%                      20
Cleaning Company


Hainan Pearl River Estate
                                                                                                   Mechanical and electrical
Machine Engineering
Company                                          Hainan Haikou                  150                                                   100%                 100%                      150

                                                                                                         products sales



Hainan Pearl River Estate                                                                             Real Estate Marketing
Marketing Co., Ltd.                              Hainan Haikou                  100                                                   100%                 100%                      100

                                                                                                             Planning
Sanya Wanjia Hotel
                                                  Hainan Sanya                 12,000                     Hotel service               100%                 100%                     12,000
Management Co., Ltd.

Hubei Pearl River          Real   Estate
Development Co., Ltd.
                                                                                                Real estate development and

                                                  Hubei Wuhan                  6,500                                                   88%                  88%                      5,720

                                                                                                          management
Wuhan Pearl River Meilin
Hotels Management Co.,
Ltd.                                              Hubei Wuhan                    50                          Service                  100%                 100%                       50



Hainan Pearl River
                                                                                                Real estate development and
Enterprises Holding Co.,
Ltd. Shanghai Real Estate Co.                       Shanghai                   4,000                                                  100%                 100%                      4,000

                                                                                                          management

Beijing Jiubo Culture Development Co.,
                                                                                                 Cultural and sports services
Ltd.
                                                      Beijing                   500                                                   100%                 100%                      500

Mudanjiang Pearl River Hotel
                                                                                                       Hotel management
Management Co., Ltd.
                                                   Mudanjiang                  6,000                                                  100%                 100%                      6,000



Hailin Wanjia Snowtown Holiday Hotel          Hailin of Heilongjiang
                                                                                                          Hotel service
Management Co., Ltd.
                                                                               2000                                                   100%                 100%                      2000

                                                     Province
Mudanjiang Wanjia Star Hotel Co., Ltd.
                                                                                                          Hotel service               100%                 100%
                                                   Mudanjiang                    50                                                                                                   50


Mudanjiang Jingbohu Wanjia Hotel Co.,                                                                     Hotel service               100%                 100%
Ltd.                                               Mudanjiang                    50                                                                                                   50


Hebei zhengshiqinghui Real Estate                                                                                                      51%                  51%
Development Co., Ltd.                           Hebei Sijiazhuang              1,000            Real estate development and                                                          510
                                                                                 Registered                                                                                              Amount invested by
                                                                                   capital                                                      Holding              Voting rights         the Company
              Subsidiary’s name                    Registered address                                      Principal activities
                                                                                                                                               proportion             proportion
                                                                                 (RMB 0’000)                                                                                               (RMB 0’000)



                                                                                                            property services




         2.         The subsidiaries acquired by the business combination under non-uniform  

control 


                                     Business                                                                 Registered capital               Holding               Voting rights       Consolidated (Yes or
     Subsidiary’s name                                   Registered address         Principal activities
                                     category                                                                   (RMB 0’000)                  proportion              proportion                 No)




Hailin         Wanjia
Snowtown      Holiday                                  Hailin of Heilongjiang
                                Limited Liability                                      Hotel service                 2,000                     100.00                  100.00                     Yes
Hotel     Management
Co., Ltd.
                                                               Province



              V.  Notes to significant items of the consolidated financial 
statements 

          1. Monetary funds 

                                      Items                                                             Jun 30, 2011                                                      Jan 1, 2011
Cash                                                                                                                         889,579.96                                                        489,550.91
Bank deposit                                                                                                           70,779,219.00                                                   135,877,954.53
Other monetary funds                                                                                                          17,995.95                                                           9,345.75

                                      Total                                                                            71,686,794.91                                                   136,376,851.19

         Note: The other monetary fund was the amount of credit card. 


         2. Accounts receivable 


          (1) Accounts receivable listed by categories 

                                                                                                     June 30, 2011                                                       January 1, 2011

                                                                                                                         Bad Debt                                                            Bad Debt
                              Categories                                               Amounts                                                              Amounts
                                                                                                                         Provision                                                           Provision
                                                                                                   Ratio                              Ratio                             Ratio                            Ratio
                                                                               Amounts                          Amounts                             Amounts                          Amounts
                                                                                                   (%)                                (%)                               (%)                              (%)
1.      Significant accounts receivable and bad debts                           7,761,707.60       46.95         7,761,707.60         100.00         7,761,707.60        55.70       7,761,707.60        100.00
accounted individually

2.         Bad debt accounted by the combinations

                          Age Combinations                                      6,871,185.67       41.56           695,629.72         10.12          4,183,464.89        30.02         556,219.23        13.30


                          Combined Subtotal                                     6,871,185.67       41.56           695,629.72         10.12          4,183,464.89        30.02         556,219.23        13.30

3.         Other unimportant receivables but bad debts accounted                1,898,690.60       11.49         1,898,690.60         100.00         1,990,680.02        14.28       1,990,680.02        100.00
individually

                                   Total                                       16,531,583.87       100.00       10,356,027.92         62.64         13,935,85 2.51      100.00       10,308,606.85       73.97




             (2) Aging analysis   

                                                              30 Jun 2011                                                                                     1 Jan 2011
       Ages
                           Balance              Proportion (%)        Bad debts           Bad debts ratio (%)              Balance              Proportion (%)          Bad debts          Bad debts ratio (%)
Within 1 year       5,472,008.83               79.64             109,440.18                  2.00                 2,871,277.47              68.63             57,425.52            2.00

1-2 years            106,000.00                1.54                5,300.00                  5.00                 106,000.00                2.53              5,300.00             5.00

2-3 years            101,500.00                1.48               10,150.00                 10.00                 141,500.00                3.38              14,150.00            10.00

3-4 years             35,000.00                0.51                7,000.00                 20.00


4-5 years            265,000.00                3.86               79,500.00                 30.00                 265,000.00                6.33              79,500.00            30.00

Over 5 years         891,676.84                12.98             484,239.54                 54.31                 799,687.42                19.12            399,843.71            50.00

    Total           6,871,185.67              100.00             695,629.72                 10.12                 4,183,464.89             100.00            556,219.23            13.30




      (3) The top five debtors’ ending total balance. Details are as follows: 

                                                                      Relationship with                                                                           Proportion of total
                           Name                                                                        Owned amount                        Ages
                                                                        the company                                                                            accounts receivable (%)
Hainan racing entertainment Co., LTD                                           client                       2,406,158.00             over 5 years                         14.55
Hainan Baoping company                                                         client                       2,218,494.43             over 5 years                         13.42
Hainan centaline property agency                                               client                       2,090,069.77             over 5 years                         12.64

Hainan dragon flim studio                                                      client                       1,046,985.40             over 5 years                          6.33
Xinhe company                                                                  client                       1,920,193.85             Within 1 year                        11.62
                           Total                                                                           8,259,227.60                                                   58.56



        (4) At the end of this reporting period, there was no any amount of accounts receivable 

owed by the related parties. 

       3. Prepayments 

       (1) Aging analysis 

                                                                    30 Jun 2011                                                                          1 Jan 2011
                Ages
                                                        Balance                           Proportion (%)                              Balance                         Proportion       (%)

Within 1 year                                       58,137,066.89                                94.29                           51,233,124.48                              95.05
1-2 years                                             2,032,893.29                                  3.30                            672,777.82                                  1.25
2-3 years                                              295,238.46                                   0.48                          1,982,179.94                                  3.68

Over 3 years                                          1,189,800.00                                  1.93                             10,000.00                                  0.02
                Total                               61,654,998.64                               100.00                           53,898,082.24                             100.00


        (2) Top five units of prepayments 

                                                                                                           Proportion
                Company’s Name                             Relationship            Amounts                                  Year                            Unsettled reason
                                                                                                              (%)

Sanya Hongzhou International Yacht Council
                                                               Supplier          50,000,000.00               81.10           2010
Limited

Harbin Hulan District, Shen Zhen brick                         Supplier            4,000,000.00              6.49            2011

Guangdong      High -spirited           Technology                                                                                       Pre-paid subcontracting project with a long-term
                                                               Supplier            1,189,800.00              1.93            2008
Development Co., Ltd.                                                                                                                    construction cycle.

Xizi Otis Elevator Co., Ltd.                                   Supplier              861,140.00              1.40            2010

Shijiazhuang Yongcheng Survey and Design
                                                               Supplier              710,000.00              1.15            2011
Company
                                                                                                             Proportion
                 Company’s Name                               Relationship             Amounts                                    Year                            Unsettled reason
                                                                                                                (%)

                         Total                                                      52,910,647.43               92.07


       Note : The period end balance did not contain any debt owned by major shareholders who own more than 

5% of the Company’s share capital. 

       4. Dividends receivable 


        (1) Details of dividends receivable 

                    Items                                      Jan 1, 2011                              Increment                             Decrement                             Jun 30, 2011
Hainan Pearl River
                                                                       260,015.00                                                                                                            260,015.00
Guanzhuang Co., Ltd.
                    Total                                              260,015.00                                                                                                            260,015.00


         (2) Dividends receivable exceed one year 

                  Invested company                                  Age             Ending balance                                          Reason                                       Impairment loss

Hainan Pearl River Guanzhuang Co., Ltd.                          3-4years          260,015.00                 The invested company has the fund tight problem                           None

                          Total                                                            260,015.00




       5.Other receivables 

       (1)       Others receivable listed by categories 

                                                                                       Jun 30, 2011                                                                 Jan 1, 2011

                                                                                                             Bad Debt                                                                     Bad Debt
                    Categories                                         Amounts                                                                      Amounts
                                                                                                             Provision                                                                    Provision
                                                                                      Ratio                                 Ratio                                  Ratio                                Ratio
                                                                Amounts                                 Amounts                              Amounts                                Amounts
                                                                                      (%)                                   (%)                                    (%)                                  (%)
1.     Significant others receivable and
bad debts accounted individually
2.     Bad debt accounted by the
combinations

                Age Combinations                             336,852,344.10           91.75          15,844,665.99          4.70          260,684,062.91          85.86          10,097,731.46          3.87

                Combined Subtotal                            336,852,344.10           91.75          15,844,665.99          4.70          260,684,062.91          85.86          10,097,731.46          3.87

3.     Other unimportant receivables but
bad debts accounted individually                             30,302,734.25             8.25          29,642,022.65         97.82          42,947,045.95           14.14          35,267,045.95          82.12

                       Total                                 367,155,078.35          100.00          45,486,688.64         12.39          303,631,108.86          100.00         45,364,777.41          14.94




        (2) Aging analysis   

                                                          30 Jun 2011                                                                                      1 Jan 2011
    Ages
                        Balance             Proportion (%)          Bad debts           Bad debts ratio (%)             Balance             Proportio n (%)          Bad debts          Bad debts ratio (%)

Within 1 year       306,083,723.14                90.88             6,121,674.46                 2.00               171,435,006.07               65.76              3,428,700.12                 2.00

1-2 years              5,104,228.86               1.52                255,211.44                 5.00                 84,109,980.74              32.27              4,205,499.04                 5.00


2-3 years              8,008,640.00               2.38                800,864.00                10.00                      17,654.78             0.01                    1,765.48               10.00

3-4 years                   3,199.86              0.00                    639.97                20.00                    196,479.49              0.08                   39,295.90               20.00

4-5 years                800,000.00               0.24                240,000.00                30.00                    200,000.00              0.08                   60,000.00               30.00
  Over 5 years               16,852,552.24            5.00                8,426,276.12                  50.00                    4,724,941.83              1.81               2,362,470.92                50.00

       Total             336,852,344.10              100.02             15,844,665.99                    4.70                 260,684,062.91              100.00             10,097,731.46                 3.87




               (3)Top five units of others receivable 

                                                                  Relationship with                                                                                                                      Proportion of total
                             Name                                                            Owned amount                                              Ages
                                                                    the company                                                                                                                         Other receivable (%)
                                                                  The entity outside
Public Investment Co., Ltd                                                                   125,574,750.00                                        Within 1 year                                               34.20
                                                                      the group
                                                                  The entity outside
Beijing Wanjia Hongtai Consultant Co.,Ltd                                                     59,332,500.00                                        Within 1 year                                               16.16
                                                                      the group

Zhengzhou Xinliyuan Commercial Information Service Co. ,Ltd    Ministry int erests party      50,000,000.00                                        Within 1 year                                               13.62

                                                                  The entity outside
Beijing Sunshine Cambridge Investment Advisory Co., Ltd                                       43,724,250.00                                        Within 1 year                                               11.91
                                                                      the group

YangPu Nanhua Datong Holding Co., Ltd                          Ministry interests party       12,600,000.00      600,000.00 Yuan between 3-4 Years; and 12,000,000.00 Yuan over 5 years Over 5 years           3.43


                             Total                                                           291,231,500.00                                                                                                    79.32



          Note : The period end balance did not contain any debt owned by major shareholders who own more than 

  5% of the Company’s share capital. 


           6. Inventories 

          (1) Inventories category 

                                                                                    Dec 31, 2010                                                                          Jan 1, 2010
                    Items
                                                          Ending                       Provision for                                           Ending                     Provision for
                                                                                                                   Book value                                                                           Book value
                                                          Balance                       Inventory                                              Balance                     Inventory

  Raw materials                                           697,475.99                                                  697,475.99              4,114,823.16                                               4,114,823.16

  Low-value consumption goods:                        3,288,261.94                                                  3,288,261.94                917,444.41                                                 917,444.41

  Finished goods                                     34,365,616.69                                                34,365,616.69                 165,126.60                                                 165,126.60

  Constructing development
                                                     45,272,189.18                                                45,272,189.18             44,083,027.01                                               44,083,027.01
  product

  Development products                               62,084,505.23                         22,610,830.73          39,473,674.50            128,196,420.63                    22,610,830.73             105,585,589.90

                     Total                          145,708,049.03                         22,610,830.73         123,097,218.30            177,476,841.81                    22,610,830.73             154,866,011.08




                (2) Inventories impairment provision  

                                                                                                                                            Decrement
                   Items                            1 Jan 20 11                     Increment                                                                                                      30 Jun 2011
                                                                                                                          Transfer back                                Write off

  Development product                                  22,610,830.73                                                                                                                                    22,610,830.73

                   Total                              22,610,830.73                                                                                                                                    22,610,830.73




           7. Available for sales financial assets 

           (1) Available for sales financial assets listed by categories 

                                            Items                                                             Fair value at Jun 30,2011                                       Fair value at Jan 1,2011

  Available for sales equity instrument                                                                                                394,677,500.00                                                  386,697,500.00

                                            Total                                                                                      394,677,500.00                                                  386,697,500.00
       8. Joint investment and joint venture investment 

            (1) Joint investment 
                                                                                                                                                                        Percentage of          Percentage of
                                                                                                                         Business                                       equity interest          vote right
              Name               Nature                Registration address            legal representative              Character          Registered capital
                                                                                                                                                                           (% )                   (% )

Shanghai    Sea   Pearl
                                                                                                                 Real Estate
Property    ManagementLimited liability Shanghai                                     Qing Zheng                                           1,660,460.00                         50                     50
                                                                                                                 Development
Corporation


        
                                                                       Ending Balance of              Ending Balance of         Ending Balance of Net
                               Name                                                                                                                   Operating Income                          Net profit
                                                                         Total Assets                  Total Liabilities               Assets

Shanghai Sea            Pearl     Property       Management
                                                                                    1,990,075.49              1,405,127.73                     584,947.76              1,270,033.50                  115,536.68
Corporation



       (2)Joint venture investment 

                                                                                                                                                                                             Percentage of vote
                                                                          Registration            legal                                  Registered        Percentage of equity interest            right
                        Name                               Nature                                               Business Character
                                                                           address           representative                                capital                  (% )
                                                                                                                                                                                                    (% )
Beijing Sunshine     Tiansheng                 PropertyLimited                                                  Property
                                                                             Beijing          Qing Zheng                              5,000,000.00                       30                           30
Management Co., Ltd.                                   liability                                               Management

Sanya Wanjia Enterprises Holdin g      Co., Ltd.        Limited              Hainan           Qing Zheng       Entertaiment Service 100,000,000.00                      40                           40
                                                        liability



          
                                                   Total Assets on Jun 30, Total Liabilities on Jun
                                                            2011                  30, 2011          Net Assets on Jun 30, 2011 Total Operating Income till Jun 30, Net Profit till Jun 30,2011
                      Name
                                                                                                             (IRR)                      2011 (IRR)                        (IRR)
                                                           (IRR)                   (IRR)
Beijing Sunshine Tiansheng              Property                 12,122,487.52              6,473,291.82                     5,649,195.70                              4,012,563.50                   103,230.60
Management Co., Ltd.
Sanya Wanjia Enterprises Holdin g      Co., Ltd.
                                                                 96,203,514.37              1,058,805.68                    95,144,708.69                                                           -1,012,039.81




       9. Long-term Equity Investment 

                                                    Initial                                                                                                Percentage of                             Current
       Name                      Accounting                             Beginning          Increase      or    Ending             Percentage         of    vote right         Impairment loss
                                 Method             investment          Balance            decrease            Balance            equity interest (% )                      provision              impairment
                                                    Cost                                                                                                   (% )                                    loss

Sanya Wanjia Enterprises
Holding Co., Ltd.                  Equity           20,000,000.00       38,462,699.40         -404,815.92      38,057,883.48              40                    40
                                   Method

Guangzhou     Pearl  River
Investment Management Co.,       Cost Method        18,177,240.29       18,177,240.29                          18,177,240.29            9.4785                9.4785                7,352,245.39
Ltd

Network     Science     and      Cost Method        10,000,000.00       10,000,000.00                          10,000,000.00              10                    10               10,000,000.00
Technology Investment Co.

China (Hainan) Reform and        Cost Method         8,640,000. 00       8,640,000.00        -8,640,000.00               0.00                                                               0.00
Development Institute

Hainan Tongsheng Ports Co.       Cost Method         6,000,000.00        6,000,000.00                           6,000,000.00                                                        6,000,000.00

Hainan Nanyang Shipping          Cost Method         1,680,000.00        1,680,000.00                           1,680,000.00                                                        1,680,000. 00
Industrial Company Limited

Nan Li Lake membership card      Cost Method           662,400.00          662,400.00                            662,400.00                                                           662,400.00

Hainan     Pearl       River     Cost Method           618,500.00          426,315.00                            426,315.00              1.33                  1.33
Guanzhuang Co., Ltd

Hainan   Chamber          of     Cost Method           500,000.00          500,000.00                            500,000.00              6.67                  6.67                   500,000.00
Commerce

Nan Li Lake Golf Membership      Cost Method           249,000.00          249,000.00                            249,000.00                                                           249,000.00
Card

Hainan Huadi Pearl River
Foundation Engineering Co.,      Cost Method           160,000.00          160,000.00                            160,000.00                2                    2
Ltd.

Beijing Sunshine Tiansheng         Equity
Property Management Co.,                             1,500,000.00        1,626,145.96                           1,626,145.96              30                    30
                                   Method
Ltd.

Shanghai Sea Pearl Property        Equity              832,000.00          507,576.33                          507,576.33                 50                    50                    332,092.00
Management Corporation             Method
                                                Initial                                                                                               Percentage of                       Current
     Name                     Accounting                          Beginning           Increase     or     Ending             Percentage         of    vote right      Impairment loss
                              Method            investment        Balance             decrease            Balance            equity interest (% )                   provision           impairment
                                                Cost                                                                                                  (% )                              loss

        Total                                   69,019,140.29      87,091,376.98        -9,044,815.92     78,046,561.06                                                 26,775,737.39




       10. Investment real estates  

                                            Items                                                    1 Jan 2011                   Increment               Decrement             30 Jun 2011

I. Original value                                                                                   26,260,649.34                                            107,354.26          26,153,295.08

Buildings and structures                                                                            26,260,649.34                                            107,354.26          26,153,295.08

II. Accumulated depreciation and amortization                                                           3,382,602.54               441,669.87                  17,701.05           3,806,571.36

Buildings and structures                                                                                3,382,602.54               441,669.87                  17,701.05           3,806,571.36

III. Impairment provision                                                                               2,979,083.88                                                               2,979,083.88

Buildings and structures                                                                                2,979,083.88                                                              2,979,083.88

IV. Book value                                                                                      19,898,962.92                                                                19,367,639.84

Buildings and structures                                                                            19,898,962.92                                                                19,367,639.84

     Note 1. The depreciation of this period was 441,669.87 Yuan. 

     11. Fixed assets  

                  Items                                      1 Jan 2011                             Increment                          Decrement                          30 Jun 2011
I. Original value                                                429,260,518.47                          3,086,109.86                           389,325.00                     431,957,303.33
Buildings and structures                                         308,735,748.34                                                                                                308,735,748.34

Vehicles                                                          23,450,238.72                          1,885,869.10                           378,300.00                       24,957,807.82
General equipments                                                51,896,771.37                                 9,300.00                               670.00                    51,905,401.37
Special equipment                                                    4,303,239.00                          662,023.76                                                              4,965,262.76

Other equipments                                                  40,874,521.04                            528,917.00                             10,355.00                      41,393,083.04
II. Accumulated depreciation                                      87,248,698.01                         12,855,053.81                           367,035.79                       99,736,716.03
Buildings and structures                                          33,198,688.03                          5,706,366.28                                                            38,905,054.31

Vehicles                                                             8,837,380.09                        1,682,249.29                           359,385.00                       10,160,244.38
General equipments                                                23,081,678.67                          1,763,222.81                                    60.00                   24,844,841.48
Special equipment                                                       339,608.22                         452,808.63                                                                   792,416.85

Other equipments                                                  21,791,343.00                          3,250,406.80                                 7,590.79                   25,034,159.01
III. Impairment provision                                            7,499,295.92                                                                                                  7,499,295.92
Buildings and structures                                             7,499,295.92                                                                                                  7,499,295.92

Vehicles
General equipments
Special equipment

Other equipments
IV. Book value                                                   334,512,524.54                                                                                                324,721,291.38
Buildings and structures                                         268,037,764.39                                                                                                262,331,398.11

Vehicles                                                          14,612,858.63                                                                                                  14,797,563.44
                    Items                                      1 Jan 2011                             Increment                         Decrement                     30 Jun 2011
General equipments                                                  28,815,092.70                                                                                          27,060,559.89
Special equipment                                                      3,963,630.78                                                                                         4,172,845.91
Other equipments                                                    19,083,178.04                                                                                          16,358,924.03

       Note 1. The depreciation cost of this period was 12,855,053.81 Yuan.   

            2. The building for mortgage loan was explained “Note V.18”. 


       12. Construction in progress 

                                                                        30 Jun 2011                                                                      1 Jan 2011
         Project name                                                    Impairment                                                                       Impairment
                                           Ending Balance                                           Book value              Ending Balance                                  Book value
                                                                       loss provision                                                                   loss provision
Lake Hotel                                     5,064,500.00                                          5,064,500.00                4,732,000.00                               4,732,000.00
    Expansion project of
                                                       96,000.00                                          96,000.00
         Xuxiang
Forest Park area projects                         250,000.00                                            250,000.00
                Total                          5,410,500.00                                          5,410,500.00                4,732,000.00                               4,732,000.00


       13. Engineering Materials 

             Items                                 1 Jan 2011                                Increment                                 Decrement                         30 Jun 2011
Special equipment                                             606,206.60                                                                                                      606,206.60
              Total                                           606,206.60                                                                                                      606,206.60


    14. Intangible assets 

                                 Items                                                1 Jan 2011                           Increment                    Decrement          30 Jun 2011
I. Original value                                                                     37,401,642.93                                 35,000.00                              37,436,642.93
Land use right of Sanya hotel                                                         30,342,484.00                                                                        30,342,484.00
Sanya villa land                                                                        1,839,022.44                                                                        1,839,022.44

Wuhan club land                                                                         1,443,725.13                                                                        1,443,725.13
Shanghai house use right                                                                   695,732.00                                                                         695,732.00
Land use right of Xuxiang hotel                                                         1,214,322.08                                                                        1,214,322.08

Software                                                                                1,386,357.28                                35,000.00                               1,421,357.28
Others                                                                                     480,000.00                                                                         480,000.00
II.Accumulative amortization                                                            3,908,658.59                              564,908.92                                4,473,567.51

Land use right of Sanya hotel                                                           3,075,260.48                              394,224.96                                3,469,485.44
Sanya villa land                                                                           190,654.56                               23,831.82                                 214,486.38
Wuhan club land                                                                              73,432.55                              10,312.32                                  83,744.87

Shanghai house use right                                                                   244,317.46                                 6,957.32                                251,274.78
Land use right of Xuxiang hotel                                                              28,685.07                              15,524.58                                  44,209.65
Software                                                                                   272,393.83                             103,808.78                                  376,202.61
Others                                                                                     23,914.64                               10,249.14                                34,163.78
III. Total impairment loss provision
IV. Carrying amount                                                                 33,492,984.34                                                                      32,963,075.42
Land use right of Sanya hotel                                                       27,267,223.52                                                                      26,872,998.56

Sanya villa land                                                                      1,648,367.88                                                                       1,624,536.06
Wuhan club land                                                                       1,370,292.58                                                                       1,359,980.26
Shanghai house use right                                                                 451,414.54                                                                       444,457.22

Land use right of Xuxiang hotel                                                       1,185,637.01                                                                       1,170,112.43
Software                                                                              1,113,963.45                                                                       1,045,154.67
Others                                                                                   456,085.36                                                                       445, 836.22

     Note 1. The amortization of this year was 564,908.92 Yuan.   

          2. The building for mortgage loan was explained “Note V.18”. 


      15. Long-term prepayments 

                                                                                                                                               Other
                      Items                                 1 Jan 2011                  Increment                  Amortization              decrements           30 Jun 2011
Decoration                                                 3,621,862.30                                             301,063.92                                    3,621,862.30

                Ski rental fee                             5,700,000.00                                             450,000.00                                    5,700,000.00
          Technical service fee                             653,333.33                                               70,002.00                                        653,333.33
                       Total                               9,975,195.63                                             821,065.92                                    9,975,195.63


      16. Deferred income tax asset and deferred income tax liability 

      (1) Identified deferred income tax liability 

                                         Items                                                                     30 Jun 2011                                1 Jan 2011
Deferred income tax liability :
Changes on the fair value of available for sales financial
                                                                                                                              75,228,125.00                            73,233,125.00
assets credited to capital reserves
Difference between fair value and the book value of net
                                                                                                                                  1,052,013.80                           1,052,013.80
assets of purchased unit as business combination
                                          Total                                                                               76,280,138.80                            74,285,138.80


      (2)      Unrecognized deferred income tax asset 

                                         Items                                                                     30 Jun 2011                                1 Jan 2011
Deductible temporary differences                                                                                            115,707,664.48                            129,810,082.22
                                          Total                                                                             115,707,664.48                            129,810,082.22


      17. Assets impairment provision 

                                                                                                                                            Decrement
                               Items                                          1 Jan 2011             Increment                                                            30 Jun 2011
                                                                                                                                                            Other
                                                                                                                         Transfer back        Write off
                                                                                                                                                          Decrement
Bad debt provision                                                                 55,673,384.26            169,332.30                                                                           55,842,716.56


Inventories impairment provision                                                   22,610,830.73                                                                                                 22,610,830.73


long-term equity investment impairment provision                                   35,415,737.39                                                       8,640,000.00                              26,775,737.39


Investment property impairment provision                                             2,979,083.88                                                                                                 2,979,083.88


Fixed assets impairment provision                                                    7,499,295.92                                                                                                 7,499,295.92


                                  Total                                           124,178,332. 18           169,332.30                                 8,640,000.00                            115,707,664.48



       Note: The amount of 8,640,000.00 Yuan of write off was incurred because the equity of China (Hainan) 

Reform and Development Institute was donated to Hainan Reform and Development Institute Fund.  


        18. Assets with restricted ownership   

           Items                                 Assets name                             Amount                                                           Remark

1.Fixed assets

                                    Main Building of Days Hotel &                                             It has been mortgaged to the Bank of China Hainan Yeshumeng branch for
Buildings and structures                                                            169,134,137.83
                                    Suites Sanya Resort                                                       loan 110 million Yuan (Contract No.G004-1).
                                                                                                              It has been mortgaged to the Bank of China Hainan Yeshumeng branch for
Buildings and structures            Hotel Villa A, B & C                               8,882,589.81
                                                                                                              loan 110 million Yuan (Contract No.G004-1).

2.Intangible assets

                                    Main Building of Days Hotel &                                             It has been mortgaged to the Bank of China Hainan Yeshumeng branch for
Land use rights                                                                       26,872,998.56
                                    Suites Sanya Resort                                                       loan 110 million Yuan (Contract No.G004-2).
                                                                                                              It has been mortgaged to the Bank of China Hainan Yeshumeng branch for
Land use rights                     Hotel Villa A, B & C                               1,624,536.06
                                                                                                              loan 110 million Yuan (Contract No.G004-2).

3. Pledged assets

Available for          sales        3.325 millions Shares                   of                                It has been mortgaged to Jilin Province Trust Co., Ltd. for the loan of 260
                                                                                    394,677,500.00
financial assets                    Southwest Security                                                        million Yuan (Contract No. JLXT2009A018).

            Total                                                                   601,191,762.26


       Note: Assets with restricted ownership are mainly used for guarantee of bank loans. 



       19. Accounts payable 

                                                                        Jun 30, 2011                                                                          Jan 1, 2011
              Ages
                                                    Ending Balance                             Percentage (%)                            Opening Balance                              Percentage (% )
Within 1 year                                                    15,624,075.00                          65.93                                          28,663,036.89                                    76.25
1 to 2 years                                                        1,497,366.65                         6.32                                             1,765,033.41                                    4.70

2 to 3 years                                                           914,631.33                        3.86                                             1,078,078.90                                    2.87
3 years and more                                                    5,661,209.23                        23.89                                             6,082,666.27                                  16.18
              Total                                              23,697,282.21                         100.00                                          37,588,815.47                                       100

       Note 1. The end of this reporting period did not contain debt owned by any major shareholders who own 

more than 5% of the Company’s share capital.  


       20. Accounts received in advance  

                                                                       Jun 30, 2011                                                                           Jan 1, 2011
              Ages
                                                    Ending Balance                             Percentage (%)                            Opening Balance                              Percentage (%)
                                                                       Jun 30, 2011                                                                           Jan 1, 2011
              Ages
                                                    Ending Balance                             Percentage (%)                            Opening Balance                              Percentage (%)

Within 1 year                                                    21,722,018.23                          97.24                                          38,964,535.66                          99.57
1 to 2 years                                                           616,206.06                        2.76                                                169,612.19                        0.43

              Total                                              22,338,224.29                         100.00                                          39,134,147.85                         100.00

       Note 1. The end of this reporting period did not contain debt owned by any major shareholders who own 

more than 5% of the Company’s share capital.  


       21. Accrued payroll  

                                      Items                                                   Jan 1, 2011                   Increment                        Decrement                      30 Jun 2011
I. Salary, bonus, allowance                                                                 1,887,388.77                  33,292,146.48                       34,110,757.21                 1,068,778.04
II. Employee Welfare expenses                                                                                               3,233,730.58                        3,564,518.84                 -330,788.26

III. Social insurance                                                                                                       4,218,428.77                        4,218,428.44                              0.33
Where:1)Medical insurance                                                                                                   1,062,469.09                        1,062,468.76                              0.33
2) Endowment insurance                                                                                                      2,695,745.77                        2,695,745.77

3) annuity
4)     Unemployment insurance                                                                                                  297,124.43                          297,124.43
5) Working accident insurance                                                                                                    89,640.86                           89,640.86

6) Maternity insurance                                                                                                           73,448.62                           73,448.62
IV. Housing accumulation fund                                                                                                  415,804.54                          410,458.38                      5,346.16
V. Labor union fees& Employee education fees                                                3,744,361.27                       952,836.05                          332,560.21               4,364,637.11

VI. Non-monetary welfares
VII. Compensation for dismissal
                                      Total                                                 5,631,750.04                42,112,946.42                         42,636,723.08                 5,107,973.38




        22. Taxes payable

                                                      Items                                                                        30 Jun 2011                                   Jan 1, 2011
VAT                                                                                                                                              -76,401.01                                    -65,250.17

Individual income tax                                                                                                                             34,137.44                                     74,437.72
City construction and maintenance tax                                                                                                             32,228.77                                   306,150.47
Corporate income tax                                                                                                                         2,053,959.46                                  9,629,357.45

Property tax                                                                                                                                    606,731.12                                    541,569.17
Business tax                                                                                                                                   -100,330.34                                 3,914,681.53
Land use tax                                                                                                                                      79,762.62                                     79,762.62

Education fee                                                                                                                                  -191,447.76                                        8,332.07
Local education fee                                                                                                                               30,025.72                                    -35,354.66
Land value-added tax                                                                                                                         6,987,739.47                                16,157,890.06

Others                                                                                                                                            79,336.23                                   198,396.40
                                                        Items                                                                         30 Jun 2011                                   Jan 1, 2011
                                                        Total                                                                                   9,535,741.72                                30,809,972.66


        23. Interest payable  

                               Item                                                             30 Jun 2011                                                             Jan 1, 2011
Loan interest                                                                                                        95,081,923.39                                                          85,390,223.02

                               Total                                                                                 95,081,923.39                                                          85,390,223.02


        24. Dividend payable 

                                 Investor                                                                  30 Jun 2011                                                        Jan 1, 2011
Dividend payable of institutional shares                                                                                        3,213,302.88                                                   3,213,302.88

                                   Total                                                                                        3,213,302.88                                                   3,213,302.88


        25. Other payables 

                                                                          Jun 30, 2011                                                                            Jan 1, 2011
               Age
                                                      Ending Balance                             Percentage (%)                             Opening Balance                              Percentage (%)

Within 1 year                                                      86,181,648.23                                    24.83                                63,750,161.16                           19.36

1 to 2 years                                                     168,182,651.34                                     48.46                              167,828,134.16                            50.96

2 to 3 years                                                       11,253,545.17                                      3.23                               12,889,507.69                             3.91

3 years and more                                                   81,504,175.90                                    23.48                                84,848,423.88                           25.77

              Total                                              347,122,020.64                                   100.00                               329,316,226.89                            100.00

        Note 1: Among the balance of the period end, there are no loans of shareholders holding over 5% of the 

Company’s equity (including 5%). Details refer to “Notes VI. Related party relationship and transactions”.  

        2:  Other payables over 3 years are mainly caused by the loan from the shareholders. Details refer to 

“Notes VI. Related party relationship and transactions”.    


        26. Long-term borrowings  

        (1) Long-term borrowings listed by categories 

                           Category                                                             30 Jun 2011                                                            1 Jan 2011
Pledge loans                                                                                                       220,000,000.00                                                         220,000,000.00

Mortgage loans                                                                                                     105,000,000.00                                                         105,000,000.00
                               Total                                                                               325,000,000.00                                                         325,000,000.00


        27. Share capital 


                                                                           Unit: share
             Items                             1 Jan 2011                                              Increment or decrement (+,-)                                                         30 Jun 2011
                                                               issued   Bonus     Surplus
                                                                new                                others        subtotal
                                                                        issue    converted
                                                               shares
1. Unlisted shares                          1,325,131.00                                                                            1,325,131.00

State owned shares
Other domestic
                                            1,325,131.00                                                                            1,325,131.00
shares
Including:Domestic
                                            1,299,500.00                                                                            1,299,500.00
corporate shares
Domestic natural
                                                   25,631.00                                                                             25,631.00
person shares
2.Listed shares                         425,420,273.00                                                                            425,420,273.00
A shares                                360,445,273.00                                                                            360,445,273.00
B shares                                  64,975,000.00                                                                            64,975,000.00

3. Total shares                         426,745,404.00                                                                            426,745,404.00


     28. Capital surplus 

                       Items                                   1 Jan 2011              Increment            Decrement             30 Jun 2011

Capital reserve spill price                                    224,960,139.16                                                     224,960,139.16

Others capital surplus                                         380,304,016.81          5,985,000.00                               386,289,016.81
Including: Old                capital             surplus
                                                               109,300,017.82                                                    109,300,017.82
converted into
Changes on fair value of available for
                                                               344,237,123.99          7,980,000.00                               352,217,123.99
sales financial assets
Income tax effects                                              -73,233,125.00         -1,995,000.00                              -75,228,125.00

                        Total                                  605,264,155.97          5,985,000.00                               611,249,155.97


     29. Surplus reserves 

                         Items                                           30 Jun 2011                                 1 Jan 2011
statutory surplus reserve                                                          76,542,657.95                                   76,542,657.95
General surplus reserve                                                            37,634,827.93                                   37,634,827.93
                         Total                                                    114,177,485.88                                  114,177,485.88


     30. Undistributed profits  

                                        Items                                      Amounts                       allocation proportion
Non-adjusted ending balance of the year 2010                                      -648,891,640.41
Adjusted opening balance of the year 2011                                         -648,891,640.41
Add: Net profit attributed to the owners of the parent
                                                                                   -15,041,866.11
company
Less:Statutory surplus reserve

Random surplus reserve
Common risk provision
                                        Items                                                             Amounts                                      allocation proportion
Dividend payable of Ordinary shares
Share capital converted from dividend of ordinary shares

Undistributed profit at the end of period                                                              -663,933,506.52


          31. Operating income and operating costs 

     (1) Operating income 

                                Items                                                            Jan.–Jun, 2011                                                    Year 2010

Main operating business income                                                                                    143,171,323.23                                                543,211,038.95

Other operating business income                                                                                       1,121,450.50                                                     825,533.20

                                Total                                                                             144,292,773.73                                                544,036,572.15


     (2) Operating costs 

                                Items                                                            Jan.–Jun, 2011                                                    Year 2010

Main operating business costs                                                                                      85,952,467.39                                                366,171,025.51

Other operating business costs                                                                                           564,858.90                                                    495,785.82

                                Total                                                                              86,517,326.29                                                366,666,811.33


     (3)      The details of main operating businesses were as follows according to products:  

                                                               Jan.–Jun, 2011                                                                           Year 2010
          Items                            Main operating                            Main operating                             Main operating                             Main operating
                                          business income                            business costs                            business income                             business costs
Real estate sales                                   68,096,461.00                              31,912,697.53                          489,083,485.00                            327,406,426.69
Property
management
services                                            47,653,910.37                              42,568,319.24                            34,632,653.97                               29,919,876.36

Tourist hotel services                              27,420,951.86                              11,471,450.62                            19,494,899.98                                 8,844,722.46


     (4)      The details of main operating businesses were as follows according to regions:  

                                                                        Jan.–Jun, 2011                                                                     Year 2010
              Location                            Main        operating                Main        operating                   Main        operating                   Main       operating
                                                  business income                      business costs                          business income                         business costs
Hainan                                                     68,392,893.88                           51,771,444.51                         135,353,262.55                             80,500,200.35

Hubei                                                      68,574,907.40                           32,218,287.12                         407,857,776.40                         285,670,825.16

Mudanjiang                                                   6,148,280.45                            1,962,735.76

Beijing                                                           55,241.50                                                


     32. Operating taxes and extras  
                                                                                                             Jan.–Jun, 2011            Year 2010
                                               Items
City construction and maintenance tax                                                                                     505,024.71           1,904,128.00

Education fee                                                                                                             216,439.16            816,054.86

Business tax                                                                                                          7,214,638.69           27,201,828.61

Land value-added tax                                                                                                  7,987,739.47           32,570,104.29

Others                                                                                                                1,199,456.18             1,312,500.42

                                               Total                                                                 17,123,298.21           63,804,616.18


      33. Operating expenses 


                          Items                                                         Jan.–Jun, 2011                              Year 2010 

 Payroll expense                                                                                            240,853.40                                212,019.16

 Consignment commission charge                                                                         1,538,959.00                                 2,077,646.00

 Operation expenses                                                                                          48,131.28                                110,115.51

 Advertising fees                                                                                       1,076,986.47                                 3,071,352.34

 other selling expenses                                                                                     688,663.97                              1,113,738.52

 合             计                                                                                     3,593,594.12                                 6,584,871.53


      34. General and administrative expenses 


                          Items                                                         Jan.–Jun, 2011                              Year 2010 

  Payroll expense                                                                                       7,984,473.37                                 5,621,157.73

  Office allowance                                                                                           549,665.37                                469,007.79

  Travelling expense                                                                                    1,620,508.53                                 1,378,627.30

  Vehicle expenses                                                                                      1,042,472.53                                   605,238.86

  Depreciation expense                                                                                 12,828,475.31                                 9,416,548.98

  Business entertainment                                                                                4,066,233.01                                 3,115,051.66

  Repair charge                                                                                              647,431.36                                588,923.88

  Audit consulting fees                                                                                      809,000.00                                609,000.00

  Lawyer fee                                                                                                 206,000.00                                310,500.00

  Employee benefits                                                                                     1,137,433.87                                   860,514.67

  Housing property tax                                                                                  1,146,025.24                                   953,352.85

  Consult fees                                                                                               716,198.00                              1,863,000.00

  Amortization of intangible
 assets                                                                                                      557,951.60                                474,585.98

  Property management fee and                                                                                489,198.50                                307,797.17
 utilities

  Other expenses                                                                              5,920,368.54                                     3,279,455.17

                         Total                                                              39,721,435.23                                    29,852,762.04


    35. Financial expenses 


                        Items                                                 Jan.–Jun, 2011                                Year 2010 

 Interest exchange                                                                           30,895,882.28                                    21,393,528.03

 Less:interest revenue                                                                       25,366,137.33                                     9,271,078.97

 Foreign exchange loss                                                                                                                                    

 Less:exchange gain                                                                                                                                       

 Charge for trouble                                                                               226,094.41                                   575,811.91

 Others                                                                                                                                                  

                         Total                                                                5,755,839.36                                    12,698,260.97


    36.Investment income 

                                           Items                                                   Jan.–Jun, 2011               Year 2010
Long-term equity investment income accounted by Costs
Method
Long-term equity investment income accounted by Equity
                                                                                                            -404,815.92                   64,864.56
Method
Investment income of disposal Long-term equity investment

Others
                                            Total                                                           -404,815.92                   64,864.56


    35. Impairment Loss of Assets 

                               Items                                                 Jan.–Jun, 2011                          Year 2010
Bad debts impairment loss                                                                             169,332.30                      2,485,100.77
Inventories impairment loss                                                                                                           -7,200,000.00
                                Total                                                                 169,332.30                      -4,714,899.23



    36. Non-operating income 

    (1) Details of non-operating income 

                                                 Items                                                 Jan.–Jun, 2011            Year 2010
Gain on disposal of non-current assets                                                                               790.00           1,710,013.72

Gains on debt restructure
Others                                                                                                           429,596.00
                                                 Total                                                           430,386.00           1,710,013.72
        37. Non-operating expenses  


                                                                                             Jan.–Jun, 2011                                    Year 2010
                                  Items

                                                                                                                        15,200.25                            32,373.03
Loss on disposal of fixed assets

Donation

                                                                                                                        22,327.09                            52,257.59
Penalty payout

                                                                                                                                                             50,000.00
Indemnity for breaking a contract

                                                                                                                        30,143.18                            28,900.00
Others
                                   Total                                                                                67,670.52                           113,530.62


        38. Income tax 

                                                                                      Jan.–Jun, 2011                                          Year 2010
                               Items

                                                                                                          5,433,288.59                                 12,880,565.60
Income tax this year

Deferred income tax
                               Total                                                                      5,433,288.59                                 12,880,565.60


        39. Information of cash flow statement  

         (1) Cash received relating to other operating activities 

                                                                                                                       Jan.–Jun, 2011               Year 2010
                                                    Items

                                                                                                                                8,127,655.00               5,658,235.50
Water fitting deposit received,certificate permit fees and transfer tax

                                                                                                                                                       36,000,000.00
Project refunds received from Yanhai Yi Lu

                                                                                                                                6,052,453.87                556,800.00
Other transaction funds

                                                                                                                                2,957,305.80               2,265,699.45
Others

                                                                                                                               17,137,414.67           44,480,734.95
                                                    Total


         (2) Cash paid relating to other operating activities 


                                                                                Jan.–Jun, 2011                                           Year 2010
                           Items
Mudanjiang Jingbohu Travel Group 
                                                                                                                                                           4,000,000.00
Co., Ltd
Other transaction funds                                                                           17,326,696.00                                            3,806,878.04

Return Water fitting deposit received
                                                                                                   9,355,414.42                                            4,425,623.80
and certificate permit fees
                                                                             Jan.–Jun, 2011                                            Year 2010
                       Items
Audit consulting fees                                                                              809,000.00                                          556,000.00

Advertising expenses                                                                            1,076,986.47                                          2,768,622.00
Agent and lawyer fee                                                                            1,744,959.00                                          3,927,646.00
Other management fees                                                                           9,893,717.76                                          5,409,286.83

                        Total                                                                  40,206,773.65                                         24,894,056.67


      (3)Cash paid relating to other investing activities 


                                                                                                  Jan.–Jun, 2011                            Year 2010
                                    Items
Expenses for financing activities                                                                                 22,360,895.82
                                     Total                                                                        22,360,895.82


      (4) Cash paid relating to other investing activities 

                                                                                                  Jan.–Jun, 2011                            Year 2010
                                    Items
Ending balance of cash of year end 2009 of Sanya
                                                                                                                                                     15,401,893.30
Wanjia Property Holding Co., Ltd.
                                     Total                                                                                                           15,401,893.30


      40.Supplementary information of cash flow statement 


     (1) Supplementary information  

                                                                                                                           Jan.–Jun,
                                                     Items                                                                                          Year 2010
                                                                                                                              2011
1.Reconciliation of net profit to cash flows from operating activities:

Net profit                                                                                                                -14,063,440.81             57,924,931.39

     Add: Provision for assets impairment                                                                                    169,332.60
                                                                                                                                                    -18,641,531.66
Depreciation of fixed assets, production biological assets, petroleum and natural
                                                                                                                          13,279,022.62               9,862,180.86
gas
Amortization of intangible assets                                                                                            564,908.92                481,543.30
Amortization of long-term prepayments                                                                                        821,065.92                  85,974.17
Losses on disposal of fixed assets, intangible assets and other long-term assets                                              -35,675. 03             2,927,123.32

Losses on scrapping of fixed assets                                                                                                                       6,040.33
Losses on fair value change
     Financial expenses                                                                                                    9,531,455.61              13,063,109.39

Investment losses                                                                                                            404,815.92                 -64,864.56
Decrease in deferred income tax assets
Increase in deferred income tax liabilities

Decrease in inventories                                                                                                   31,768,792.78             375,789,519.81
                                                                                                                                                 Jan.–Jun,
                                                             Items                                                                                                               Year 2010
                                                                                                                                                    2011
Decrease in operating receivables                                                                                                               -14,399,498.17                      -9,161,204.93
Increase in operating payables                                                                                                                  -55,421,349.87                   -289,621,996.40
Others

Net cash flows from operating activities                                                                                                        -27,380,569.51                   142,650,825.02
2.Significant investing and financing activities that non-cash receipts and payments

Conversion of debt into capital

Convertible bonds to be expired within one year
Fixed assets under finance lease
3.Net increase in cash and cash equivalents

Cash at the end of the period                                                                                                                    71,686,794.91                   238,917,598.63
Less: Cash at the beginning of the period                                                                                                       136,376,851.19                   291,787,132.78
Add: Cash equivalents at the end of the period

Less: Cash equivalents at the beginning of the period
Net increase in cash and cash equivalents                                                                                                       -64,690,056.28                     -52,869,534.15


        (2) Cash and cash equivalents 


                                                                                                                            Jan.–Jun, 2011                                 Year 2010
                                                 Items
1. Cash                                                                                                                              71,686,794.91                               238,917,598.63

Including: Cash on hand                                                                                                                     889,579.96                                 193,980.73
     Bank deposit paid at any time                                                                                                   70,779,219.00                               238,697,000.71
    Other monetary funds paid at any time                                                                                                       17,995.95                               26,617.19

2. cash equivalents                                                                                                                                                                                        
3. Cash and cash equivalents at the end of year                                                                                      71,686,794.91                               238,917,598.63




          VI. Related party relationship and transactions 

       (1)     Parent company and ultimate controller: 

                                        Registered        Organization                  Principal               Relationship with         the      Registered          Holding           Voting rights
             Name                        address             code                      operating                       Company                       capital          proportion          proportion
Beijing Wangfa Real Estate                                                     Real estate development               The first largest              280 million
                                           Beijing         60003715 -7                                                                                                  26.36%             26.36%
Development Holdings Co., Ltd                                                       and operation                     shareholder                     Yuan
Beijing Xinxing Real        Estate                                             Real estate development            Controller of the first           10 million
                                           Beijing         10113538 -5
Development Company                                                                 and operation                 largest shareholder                Yuan




       (2)     Information about subsidiaries 

       Details refer to “Note IV. 1. Subsidiaries established by the Company”. 

       (3) Information about joint venture and affiliate of the Company  

                                                                                 Registered                     Principal
                           Name                                 Organization code address                                                Registered capital Holding proportion Voting rights proportion
                                                                                                               operating
                                                                                Registered                  Principal
                           Name                                Organization code address                                         Registered capital Holding proportion Voting rights proportion
                                                                                                           operating
Shanghai Bright Pearl at Sea
Property Management                                               60732602 -3       Shanghai Property management service             1,660,000               50%                    50%
Company
Beijing Yangguang Tiancheng Property Management Co.,              77954738 -3         Beijing    Property management service         5,000,000               30%                    30%
Ltd

Sanya Wanjia Enterprises Holdin g     Co., Ltd.                   74775822 -3         Sanya       Cultural and sports services    100,000,000.00             40%                    40%




             

        (4) Other related parties 

                                                                                                                         Relationship with
                                                    Name                                                                                                         Organization code
                                                                                                                          the Company
Beijing Yulong Jisheng Real Estate Development Co., Ltd.                                                                With same controller                         72266773-9

Beijing Aipuzhi Intellectual Property Management Consulting Co., Ltd                                                    With same controller                          681232201

Mudanjiang Wanjia Hotel Management Co., Ltd.                                                                            With same controller                          692634425


        4. Balances of related party receivable and payable  

          Items                                                          Company Name                                                            Jun 30, 2011                Jan 1, 2011
Others payable:                Beijing Wangfa Real Estate Development Holdings Co., Ltd.                                                           81,725,000.00             81,725,000.00

                               Beijing Xinxing Real Estate Development Company                                                                   152,540,447.00 152,540,447.00
                               Sanya Wanjia Enterprises Holding Co., Ltd.                                                                            1,544,987.47              1,656,997.47
                               Beijing Yulong Jisheng Real Estate Development Co., Ltd.                                                              1,500,000.00              1,500,000.00

                               Mudanjiang Wanjia Hotel Management Co., Ltd.                                                                             157,206.10                173,045.00
                               Beijing Aipuzhi Intellectual Property Management Consulting Co., Ltd                                                10,731,064.00               8,875,730.67
                               Shanghai Haishang Mingzhu Property Management Co., Ltd.                                                               1,000,000.00

Interest payable:              Beijing Wangfa Real Estate Development Holdings Co., Ltd.                                                           26,613,356.67             24,196,160.88
                               Beijing Xinxing Real Estate Development Company                                                                     47,731,567.85             42,995,971.20


 

           VII. Contingent events 

        1.       Mortgage Loan 

        The company's fixed assets in real estate Sanya Wan Jia Daisi hotel main building and hotel 

Sanya Wan Jia Daisi A Building B Building C villas property, the book value of 216,154,343.08 

dollars to assess the value of 44,099.52 million mortgaged to the Bank of China Co., Ltd. Haikou 

palm door Branch made 110 million Yuan loan, the repayment period from 2010 to 2019 Year divided 

for 10 repayments. At the end of this reporting period, the balance of loans is 105 million Yuan. 

The Company held 3,325 shares of Restricted Shares of Southwest Securities (stock code: SH.600369) 

pledge to the Jilin Province Trust Co., Ltd., to obtain loans for 220 million Yuan trust, trust 

loan term of 18 months.  
 

              VIII. Commitments 

         Not applicable. 

          

          

              IX. Non-adjusting events after the balance sheet date 

         Not applicable. 

          

              X. Other important events 

         Not applicable. 

          

              XI. Notes to significant items of the parent company’s financial 
statements 

        1. Accounts receivable 

        (1) Detailed information 

                                                                                        30 Jun 2011                                                             1 Jan 2011
                        Items
                                                                           Proportion                                                              Proportion
                                                             Balance                          Bad debts      Bad debt ratio (%)     Balance                           Bad debts      Bad debt ratio (%)
                                                                              (%)                                                                     (%)

1         Individual with significant amount              7,761,707.60       69.51           7,761,707.60         100.00          7,761,707.60       69.30           7,761,707.60         100.00


2.       Bad debt accounted by the combinations


                 Age Combinations                         1,506,127.42       13.49             499,472.51          33.16          1,540,067.42       13.75             500,151.31          32.48


                 Combined Subtotal                        1,506,127.42       13.49             499,472.51          33.16          1,540,067.42       13.75             500,151.31          32.48


3.       Other unimportant receivables                    1,898,690.60       17.00           1,898,690.60         100.00          1,898,690.60       16.95           1,898,690.60         100.00


                         Total                           11,166,525.62      100.00          10,159,870.71          90.99          11,200,465.62     100.00          10,187,100.42          90.72




        (2)        Age analysis  

                                                                         June 30, 2011                                                            January 1, 2011
                 Age                                                                           Bad Debts                                                                          Bad Debts
                                                         Amounts                                                                      Amounts
                                                                                               Provision                                                                          Provision
     Within 1 year                                              233,940.00                                4,678.80                                267,880.00                            5,357.60
      1 to 2 years                                              106,000.00                                5,300.00                                106,000.00                            5,300.00

      2 to 3 years                                              101,500.00                            10,150.00                                   101,500.00                          10,150.00
      3 to 4 year
      4 to 5 years                                              265,000.00                            79,500.00                                   265,000.00                          79,500.00
                                                                            June 30, 2011                                                                               January 1, 2011
                  Age                                                                                Bad Debts                                                                                           Bad Debts
                                                             Amounts                                                                                      Amounts
                                                                                                     Provision                                                                                           Provision
     5 years and more                                              799,687.42                                 399,843.71                                               799,687.42                              399,843.71
                 Total                                          1,506,127.42                                  499,472.51                                          1,540,067.42                                 500,151.31



        2. Other receivables 

        (1) Detailed information   

                                                                                              30 Jun 2011                                                                             1 Jan 2011
                           Items
                                                                                 Proportion                                                                              Proportion
                                                               Balance                              Bad debts          Bad debt ratio (%)              Balance                              Bad debts          Bad debt ratio (%)
                                                                                    (%)                                                                                     (%)

1.         Individual with significant amount                 54,482,525.99        12.70           14,982,000.57              27.50                   55,482,525.99        16.47          14,982,000.57              27.00


2.         Bad debt accounted by the combinations


                 Age Combinations                            351,156,591.53        81.83            8,525,411.85               2.43                  257,909,916.40        76.55            8,940,478.35              3.47


                 Combined Subtotal                           351,156,591.53        81.83            8,525,411.85               2.43                  257,909,916.40        76.55            8,940,478.35              3.47


3.         Other unimportant receivables                      23,459,217.36         5.47           23,459,217.36              100.00                  23,503,529.06         6.98          23,503,529.06             100.00


                           Total                             429,098,334.88       100.00           46,966,629.78              10.95                  336,895,971.45       100.00          47,426,007.98              14.08




        (2)        Aging analysis  

                                                                       June 30, 2011                                                                                    January 1, 2011

             Age                                             Amounts                                                                                        Amounts
                                                                                                        Bad Debt                                                                                             Bad Debt
                                                                                Ratio                   Provision                                                                  Ratio                     Provision
                                                 Amounts                                                                                        Amounts
                                                                                (%)                                                                                                (%)
Within 1 year                                   347,943,102.53                  99.08                   3,573,928.55                         178,696,427.40                        69.28                     3,573,928.55

1 to 2 years                                                                                            3,800,000.00                           76,000,000.00                       29.47                     3,800,000.00
     2 to 3 y ears
     3 to 4 year                                             649.00                                                129.80                                    649.00                0.00                              129.80

     4 to 5 years                                    200,000.00                  0.06                          60,000.00                              200,000.00                   0.08                         60,000.00
  5 years and
                                                  3,012,840.00                   0.86                   1,506,420.00                             3,012,840.00                      1.17                      1,506,420.00
more
            Total                               257,909,916.40                  100.00                      8,940,478.35                     257,909,916.40                     100.00                       8,940,478.35


        3. Long-term equity investment 

                                                               Initial                                                                                                                  Percentage      of
        Name                                Accounting                             Beginning                Increase     or      Ending                  Percentage of equity           vote right             Impairment    loss
                                            Method             investment          Balance                  decrease             Balance                 interest(% )                                        provision
                                                               Cost                                                                                                                     (% )

Hainan Pearl River Property & Hotel         Cost Method         4,900,000.00          4,900,000.00                                    4,900,000.00                98                          98
Management Co., Ltd.

Sanya Wanjia Hotel Management               Equity Met hod     120,000,000.00       120,000,000.00                               120,000,000.00                   100                         100
Co., Ltd.

Sanya Wanjia Enterprises Holding            Cost Method        20,000,000.00         38,462,699.40              -404,815.92       38,057,883.48                   40                          40
Co., Ltd.

Hubei Pearl River Real Estate
Development Co., Ltd.
                                            Cost Method        57,200,000.00         57,200,000.00                                57,200,000.00                   88                          88



Hainan Pearl River
                                            Cost Method        40,000,000.00         40,000,000.00                                40,000,000.00                   100                         100                  40,000,000.00
Enterprises Holding Co.,
                                                            Initial                                                                                                   Percentage        of
        Name                              Accounting                          Beginning            Increase      or     Ending             Percentage of equity       vote right               Impairment   loss
                                          Method            investment        Balance              decrease             Balance            interest(% )                                      provision
                                                            Cost                                                                                                      (% )
Ltd. Shanghai Real Estate Co.


Beijing Jiubo Culture Development         Cost Method        5,000,000. 00       5,000,000.00                             5,000,000.00              100                      100
Co., Ltd.

Mudanjiang Pearl River          Hotel     Cost Method       20,000,000.00       60,000,000.00                           60,000,000.00               100                      100
Management Co., Ltd.

Guangzhou Pearl River Investment          Cost Method       18,177,240.29       18,177,240.29                           18,177,240.29               9.48                    9.48                    7,352,245.39
Management Co., Ltd.

Network Science and Technology            Cost Method       10,000,000.00       10,000,000.00                           10,000,000.00                10                      10                    10,000,000.00
Investment Co.

China (Hainan) Reform            and      Cost Method        8,640,000.00        8,640,000.00         -8,640,000.00               0.00
Development Institute

Hainan Tongsheng Ports Co.                Cost Method        6,000,000.00        6,000,000.00                             6,000,000.00                                                              6,000,000.00

Hainan Nanyang Shipping Industrial        Cost Method        1,680,000.00        1,680,000.00                             1,680,000.00                                                               1,680,000.0
Company Limited

Nan Li Lake membership card               Cost Method          662,400.00          662,400.00                              662,400.00                                                                 662,400.00

Hainan Pearl River Guanzhuang Co.,        Cost Method          618,500.00          426,315.00                              426,315.00               1.33                    1.33
Ltd

Hainan Chamber of Commerce                Cost Method          500,000.00          500,000.00                              500,000.00                                                                 500,000.00


Hainan Huadi Pearl River Foundation       Cost Method          160,000.00          160,000.00                              160,000.00                2                        2
Engineering Co., Ltd.

Hebei Zhengshi Qinghui Real
                                          Cost Method        5,100,000.00        5,100,000.00                             5,100,000.00               51                      51
Estate Development Co., Ltd.

               Total                                        318,638,140.29     376,908,654.69         -9,044,815. 92    367,863,838.77                                                             66,194,645.39




        4. Operating income and operating costs 

        (1) Operating income 

                                        Items                                                        Jan.–Jun, 2011                                                     Year 2010
Main operating business income                                                                                                                                                               81,780,389.00

Other operating business income                                                                                              193,340.00                                                        150,254.20
                                        Total                                                                                193,340.00                                                      81,930,643.20


        (2) Operating costs 

                                        Items                                                        Jan.–Jun, 2011                                                     Year 2010
Main operating business costs                                                                                                                                                                42,124,483.34
Other operating business costs                                                                                                 26,578.50                                                        46,478.74
                                        Total                                                                                  26,578.50                                                     42,170,962.08


         (3) The details of main operating businesses were as follows according to products:  

                                                                             Jan.–Jun, 2011                                                                    Year 2010
                   Items                                Main        operating               Main        operating                   Main        operating                  Main       operating
                                                        business income                     business costs                          business income                        business costs
Real estate sales                                                                                                                              81,780,389.00                                 42,124,483.34


               (4)The details of main operating businesses were as follows according to regions:  

                                                                             Jan.–Jun, 2011                                                                    Year 2010
                 Location
                                          Main        operating               Main        operating             Main        operating    Main       operating
                                          business income                     business costs                    business income          business costs
Hainan Province                                                                                                       81,780,389.00            42,124,483.34


 

     5. Investment income 

                                                                                                                     Jan.–Jun,
                                                                                                                                             Year 2009
                                                   Items                                                                2011
Income from transferring equity investment                                                                            -404,815.92                  64,864.56
Income from disposal sellable financial assets
                                                   Total                                                              -404,815.92                  64,864.56


     6. Supplementary information of cash flow statement 

                                                       Items                                                           Jan.–Jun, 2011         Year 2010

1.Reconciliation of net profit to cash flows from operating activities:

Net profit                                                                                                               -12,409,027.24        11,512,721.21

      Add: Provision for assets impairment                                                                                  -460,057.00       -19,213,110.83

Depreciation of fixed assets, production biological assets, petroleum and natural gas                                      1,178,325.85         1,043,522.34

Amortization of intangible assets                                                                                             23,831.82            23,831.82

Amortization of long-term prepayments

Losses on disposal of fixed assets, intangible assets and other long-term assets                                              12,915.00         2,916,182.80

Losses on scrapping of fixed assets

Losses on fair value change

      Financial expenses                                                                                                   3,766,307.21         6,035,811.28

Investment losses                                                                                                            404,815.92           -64,864.56

Decrease in deferred income tax assets

Increase in deferred income tax liabilities

Decrease in inventories                                                                                                                        88,124,012.28

Decrease in operating receivables                                                                                         -1,301,214.46       -13,790,282.95

Increase in operating payables                                                                                            11,847,920.68           591,425.46

Others                                                                                                                                                       

Net cash flows from operating activities                                                                                   3,063,817.78        77,179,248.85

2.Significant investing and financing activities that non-cash receipts and payments
                                                            Items                                                                     Jan.–Jun, 2011                    Year 2010

 Conversion of debt into capital

 Convertible bonds to be expired within one year

 Fixed assets under finance lease

 3.Net increase in cash and cash equivalents

 Cash at the end of the period                                                                                                            27,066,982.58                128,061,969.24

 Less: Cash at the beginning of the period                                                                                                47,697,821.48                161,760,970.47

 Add: Cash equivalents at the end of the period

 Less: Cash equivalents at the beginning of the period

 Net increase in cash and cash equivalents                                                                                              -20,630,838.90                  -33,699,001.23


 

           XII. Supplementary information 

              1. According to “Information disclosure requirement No.1 for the companies issuing 
securities publicly  –  Non-recurring Profit and Loss [2008]” issued by  China Securities 

Regulatory Commission ([2008] No. 43), the amount of non-recurring profit and loss is as follows 

(profit is “+”, loss is “-”): 

                                                                      Items                                                                                     Jan.–Jun, 2011

Profit and loss on disposal of non-current assets                                                                                                                              -14,410.25
Fund occupation fee from non-financial enterprises included in the current profit and loss                                                                                20,969,686.49
Revenue generated from obtaining subsidiaries, associates and joint venture investment as the
investment cost less than the fair value of identifiable net assets
Others non-operating income and expenses excluded as above                                                                                                                     377,125.73
Other non-operating income and costs

Income tax impact                                                                                                                                                            -885,778.44

Equity impacts of minority interests                                                                                                                                         -475,212.08

                                                                      Total                                                                                               19,971,411.45


        2.  Earnings per share 

                                                                                                                          Earnings per share
                         Profit of this year                                             Basic earnings per share                                Diluted earnings per share

                                                                                  Jan.–Jun, 2011                      2010               Jan.–Jun, 2011                       2010

Net profit attributable to common shareholders                                             -0.04                        0.12                       -0.04                         0.12
Net profit excluding non-recurring Profit and Loss
                                                                                           -0.08                        0.10                       -0.08                         0.10
attributable to common shareholders
         

         

         

         

         

             XIII. Approval of the financial statements 

        The financial statements have been approved by the board of directors of the Company in August 

23, 2011. 

        Based on the Articles of Association, the financial statements would be submitted to General 

Conference of Shareholders. 

         

         

         
                                                                                     Hainan Pearl River Holding Company Limited
                                                                                                                 August 23, 2011

          

          

          

Legal representative :                                                  Accounting Supervisor:                                               Chief Accountant:

Signature:                                                               Signature:                                                          Signature:
Date:                                                                   Date:                                                                 Date: