CSG HOLDING CO., LTD.
THE FIRST QUARTER REPORT 2013
Chairman of the Board:
ZENG NAN
April 2013
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Section I Important Notice
Board of Directors and the Supervisory Committee of CSG Holding Co., Ltd. (hereinafter referred
to as the Company) and its directors, supervisors and senior executives hereby confirm that there
are no any fictitious statements, misleading statements, or important omissions carried in this report,
and shall take all responsibilities, individual and/or joint, for the reality, accuracy and completion of
the whole contents.
Mr. Zeng Nan, Chairman of the Board & CEO of the Company, CFO Mr. Luo Youming and
principle of the financial department Mr. Huang Yanbing confirm that the Financial Report enclosed
in the First Quarter Report 2013 is true and complete.
Except for the following directors, others are present the meeting of the Board for deliberating the
First Quarter Report of the Company in person.
Name of director absent Position Reason for absence Name of authorized director
Li Jingqi Director Due to business trip Chen Chao
Guo Yongchun Director Due to business trip Yan Ganggang
This report is prepared both in Chinese and English. Should there be any inconsistency between the
Chinese and English versions, the Chinese version shall prevail.
1
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Section II Main accounting data and Changes in Shareholders
I. Main accounting data
Whether it has retroactive adjustment or re-statement on previous accounting data for accounting policy changed and accounting
error correction or not
□Yes √ No
The 1st quarter of 2013 The 1st quarter of 2012 Percentage of change(%)
Operating income (RMB) 1,456,792,882 1,523,060,818 -4.35%
Net profit attributable to shareholders of
107,660,977 121,231,046 -11.19%
the listed company(RMB)
Net profit attributable to shareholders of
the listed company after deducting 90,472,570 10,646,189 749.81%
non-recurring gains and losses(RMB)
Net cash flow arising from operating
289,618,073 257,286,802 12.57%
activities(RMB)
Basic earnings per share (RMB/Share) 0.05 0.06 -16.67%
Diluted earnings per share (RMB/Share) 0.05 0.06 -16.67%
The weighted average return on net
1.57% 1.74% -0.17%
assets(%)
The 1st quarter of 2013 31 December 2012 Percentage of change(%)
Total assets (RMB) 14,763,484,435 14,335,809,746 2.98%
Net assets attributable to shareholder of
6,915,907,395 6,816,210,753 1.46%
listed company(RMB)
Items and amounts of extraordinary profit (gains)/loss
√Applicable □ Not applicable
Unit: RMB
Amount from year-beginning to the
Item Note
end of the report period
Gains/losses from the disposal of non-current asset (including the
2,625,685
write-off that accrued for impairment of assets)
Governmental subsidy reckoned into current gains/losses (not including
the subsidy enjoyed in quota or ration according to national standards, 19,115,103
which are closely relevant to enterprise’s business)
Other non-operating income and expenditure except for the
1,794,284
aforementioned items
2
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Impact on income tax 5,071,407
Impact on minority shareholders’ equity (post-tax) 1,275,258
Total 17,188,407 --
II. Total shareholders at the end of the report period and particulars about the top ten
shareholders
Unit: Share
Total shareholders at the end of the
234,781
report period
Particulars about the top ten shareholders
Amount of Number of share
Proportion of
Nature of pledged/frozen
Full name of Shareholders shares held Total shares held restricted
shareholder
(%)
shares held Share status Amount
China Northern Industries State-owned legal
3.62% 75,167,934 0
Corporation person
Domestic non
Xin Tong Chan Industrial
state-owned legal 3.26% 67,740,000 0
Development (Shenzhen) Co., Ltd.
person
Domestic non
Shenzhen International Holdings
state-owned legal 3.15% 65,430,000 0
(Shenzhen) Co., Ltd.
person
Domestic non
BOC-DaCheng Blue-chip Stable
state-owned legal 0.99% 20,629,516 0
Security Investment Fund
person
Domestic non
PICC-dividend-individual issuance state-owned legal 0.86% 17,944,560 0
person
Domestic non
BOC-E-fund Shenzhen Index 100
state-owned legal 0.76% 15,700,035 0
ETF
person
BBH A/C VANGUARD EMERGING Overseas legal
0.73% 15,240,463 0
MARKETS STOCK INDEX FUND person
Domestic non
ICBC—Rongtong Shenzhen Index
state-owned legal 0.61% 12,761,487 0
100 Security Investment Fund
person
Domestic non
CMBC-Yinhua 100 Grading Security
state-owned legal 0.59% 12,281,861 0
Investment Fund
person
3
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Domestic non
PICC-traditional-ordinary issuance
state-owned legal 0.56% 11,600,385 0
products
person
Particular about the top ten shareholders with un-restrict shares held
Type of shares
Full name of Shareholders Amount of un-restrict shares held
Type Amount
China Northern Industries Corporation 75,167,934 RMB ordinary shares 75,167,934
Xin Tong Chan Industrial Development
67,740,000 RMB ordinary shares 67,740,000
(Shenzhen) Co., Ltd.
Shenzhen International Holdings (Shenzhen) Co.,
65,430,000 RMB ordinary shares 65,430,000
Ltd.
BOC-DaCheng Blue-chip Stable Security
20,629,516 RMB ordinary shares 20,629,516
Investment Fund
PICC-dividend-individual issuance 17,944,560 RMB ordinary shares 17,944,560
BOC-E-fund Shenzhen Index 100 ETF 15,700,035 RMB ordinary shares 15,700,035
BBH A/C VANGUARD EMERGING Domestic-listed
15,240,463 15,240,463
MARKETS STOCK INDEX FUND Foreign Share
ICBC—Rongtong Shenzhen Index 100 Security
12,761,487 RMB ordinary shares 12,761,487
Investment Fund
CMBC-Yinhua 100 Grading Security Investment
12,281,861 RMB ordinary shares 12,281,861
Fund
PICC-traditional-ordinary issuance products 11,600,385 RMB ordinary shares 11,600,385
Among shareholders as listed above, Shenzhen International Holdings
(Shenzhen) Co., Ltd. and Xin Tong Chan Development (Shenzhen) Co., Ltd. are
holding enterprises and belong to controlling enterprise of Shenzhen
Explanation on associated relationship among the
International Holdings Co., Ltd. Except for this, It is unknown whether other
aforesaid shareholders
shareholders belong to related party or have associated relationship regulated by
the Management Regulation of Information Disclosure on Change of
Shareholding for Listed Companies.
4
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Section III Important Events
I. Particulars and explanations about significant changes in main accounting statement and
financial indexes
Unit: RMB’0,000
Note 31 March 2013 31 December 2012 Amount of Percentage
change of change
Cash at bank and on hand (1) 63,186 47,442 15,744 33%
Inventories (2) 48,725 36,729 11,996 33%
Construction in progress (3) 261,787 193,473 68,314 35%
Development expenditure (4) 706 361 345 96%
Other non-current assets (5) 1,211 5,186 (3,975) (77%)
Short-term borrowings (6) 243,014 168,805 74,209 44%
Interest payable (7) 7,206 3,509 3,697 105%
Other payables (8) 26,447 16,597 9,850 59%
Current portion of non-current (9) 10,032 48,169 (38,137) (79%)
liabilities
Note Jan.-Mar.2013 Jan.-Mar.2012 Amount of Percentage
change of change
Cost of sales (10) 105,072 123,089 (18,017) (15%)
Taxes and surcharges (11) 1,090 802 288 36%
Selling and distribution expenses (12) 5,838 4,657 1,181 25%
Investment income (13) - 6,225 (6,225) (100%)
Non-operating income (14) 3,064 5,910 (2,846) (48%)
Income tax expenses (15) 4,480 2,765 1,715 62%
Note:
1. The increase of cash at bank and on hand was mainly due to the increase of bank deposit.
2. The increase of inventories was mainly due to the increase of raw materials and finished goods for part of the
Group’s subsidiaries stocked up for their follow-up orders.
3. The increase of construction in progress was mainly due to the Group’s investment in the construction of the
project items, as well as the subsidiary company, Dongguan CSG Solar Glass Co., Ltd. transformed its phase I
and II production lines, transferring fixed assets into construction in progress.
4. The increase of development expenditure was mainly due to the increase of R & D expenditure accordance with
the "development expenditure" accounting.
5
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
5. The decrease of other non-current assets was mainly because the procedures of the Group's acquisition of shares
of external company were completed during the report period, and payment on account for equity acquisition
was transferred from other non-current assets account.
6. The increase of short-term borrowings was mainly because the Group issued short-term financing bonds during
the report period.
7. The increase of interest payable was mainly because the provision of bond interest payable has not been paid by
the Group during the report period.
8. The increase of other payables was mainly attributable to the increase of payable for land transfer and collecting
of tender deposit of the subsidiaries.
9. The decrease of current portion of non-current liabilities was mainly because the subsidiaries of the Group
returned the long-term loan which would expire within one year.
10. The decrease of cost of sales was mainly due to the decrease of income and the decrease of unit production cost
of main products of the Group.
11. The increase of taxes and surcharges was mainly because the increase of value-added tax resulted from the raise
of sales gross margin which led to the increase of the city maintenance and construction tax and education
surcharge.
12. The increase of selling and distribution expenses was mainly due to the increase of the sales volume of
architectural glass industry of the Group during the report period.
13. The decrease of investment income was because investment income was generated by the Group selling the
shares of Guangzhou CSG in the same period last year, but there was no such transaction during the report
period.
14. The decrease of non-operating income was mainly because the governmental subsidy received by the
subsidiaries of the Group was less than that of the same period last year.
15. The increase of income tax expenses was mainly due to the increase of pre-tax profits of part of the Group’s
subsidiaries during the report period.
II. Analysis of progress and impact of important events and the solutions
1.Significant lawsuits and arbitrations of the Company
In May 2011, Guangzhou Bodi Enterprise Management co., LTD. (hereinafter referred to as "Guangzhou Bodi") and
Diyao Development co., LTD. (hereinafter referred to as the "Diyao Development") bought 100% Guangzhou CSG
equity with RMB 403 million. In July 2011, Guangzhou Bodi and the Diyao Development failed to timely pay the
equity transfer Phase Ⅱ. The parties, with an agreement, promised that Guangzhou Bodi and the Diyao Development
pay liquidated damages of about RMB 11.82 million. However, since April 2012, Guangzhou Bodi and the Diyao
Development have refused to pay the balance of the equity transfer, liquidated damages and supervision fees, legal fees
and the corresponding interest about RMB29 million in total. CSG Holding co., LTD. filed a lawsuit, recorded by
Shenzhen Nanshan District People's Court (hereinafter referred to as Shen Nan Court Civil 2nd Chu No. 1035), whose
trial date has not been determined currently.
In December 2012, Guangzhou Bodi and Diyao Development litigated to Guangdong High People's Court to charge the
CSG’s payment of RMB 378 million for liquidated damages (hereinafter referred to as the Yue High People Civil 4th
Chu No. 5) with the excuse of CSG not preparing well to hand over the target enterprise as agreed. It is the same fact
that CSG Holding co., LTD. filed the lawsuit to Shenzhen Nanshan District People's Court, and the later has already
accepted this lawsuit. The case is undergoing its trial stage, whose trial date has not yet been set.
CSG’s independent third party lawyer states that the case of Shen Nan Court Civil 2nd Chu No. 1035 is a suit which
CSG sued Guangzhou Bodi and Diyao Development for standing for the rights regulated in equity transfer contract,
6
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
while the substance of the case filed in Yue High People Civil 4th Chu No. 5 is a malicious litigation made by
Guangzhou Bodi and Diyao Development through the means of fictional facts and default litigant objects.
For details, please refer to the Significant Lawsuit Announcement of CSG (No.2012-052) disclosed at
www.cninfo.com.cn.
2.Acquisition of assets
To ensure the raw material supply for production base of Yichang fine Glass of CSG, the Company planned to invest
production line for ultra-thin glass in Yichang. By field visit, it is found that the land and supporting facilities currently
possessed by Yichang Hejing Photoconductive Ceramics Co., Ltd. beside the production base of Yichang CSG
Polysilicon could meet the relevant requirements. Approved by the board of directors, CSG purchased 73.58% shares of
Yichang Hejing Photoconductive Ceramics Co., Ltd. and became the controlling shareholder. The acquisition would
enable the Company to effectively integrate the resources and give full play to synergistic effects of management.
Counterparty or ultimate Purchased or placed Transaction price Progress Whether it is
controlling party into assets (RMB 0,000) related
transaction
Taichang Investment Co., 73.58%shares of 6,180.72 The acquisition agreement was No
Ltd., Shenzhen Baoteng Yichang Hejing signed on 11th, Dec., 2012, and
Hengfu Chuangye Photoconductive the procedures of equity transfer
Investment Co., Ltd. Ceramics Co., Ltd. were completed in Jan., 2013.
3. Repurchase Part of Domestic-listed Foreign Shares (B-share)
On 6 August 2012, the First Extraordinary Shareholders’ General Meeting 2012 deliberated and approved the proposal
of “repurchasing part of the domestically listed foreign shares (B-share) of the Company”. The company will
repurchase no more than 200 million “B” shares with less than HKD 6 per share by centralized price bidding in
Shenzhen Stock Exchange after putting on file in relevant regulatory bureau and gaining approval from relevant of
authorized commerce and State Administration of Foreign Exchange. The repurchase term will be effective within 12
months since the approved date of shareholders’ general meeting. In October 2010, the Company issued corporate
bonds. According to Trial Measures for Corporate Bonds and CSG Bondholders Meeting Regulations 2010, effective
resolutions should be made in bondholders meeting when reduction of company capital involved. As a bondholder
China Merchants Securities co., LTD called the first bondholders meeting of 2012 on 11 December 2012. Because the
bill failed to get approval of 1/2 or more of the total voting rights on behalf of bond holders, the meeting hasn’t formed
any effective resolution. Therefore, the Company would face the risk of being asked to pay off debt ahead of time by
bondholders if repurchased B shares, which will bring larger losses to the company, the bond trustee China Merchants
Securities co., LTD. shall continue to communicate with the bond holders. For details, please refer to the related
announcement disclosed at China Securities Journal, Securities Times, Hong Kong Commercial Daily and
www.cninfo.com.cn on 20 July 2012, 7 August 2012 and 12 December 2012.
4. Short-term Financing Bonds
On 15 April 2011, annual shareholders’ general meeting 2010 of CSG Holding Co., Ltd. considered and passed the
proposal of publishing short-term financing bills, agreed the Company’s application for publishing short-term financing
bills with total amount of RMB 0.7 billion. On 5 August 2011, the registration committee of Chinese inter-bank market
dealers association held the thirty-fourth registration meeting of 2011, decided to accept the registration of short-term
financing bills with total amount of RMB 0.7 billion and expiry on 12 August 2013. The short-term financing bills
co-lead managed by China Construction Bank Co., Ltd. and China Merchants Bank Co., Ltd., publicly issue to
7
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
institutional investors of China’s inter-bank bond market by bookkeeping, book building, centralizing and placing, and
could be issued by stages within the validity period of registration. On 15 September 2011, the Company successfully
published short-term financing bills with total amount of RMB 0.7 billion and deadline of 365 days.
On 6 August 2012, the First Extraordinary Shareholders’ General Meeting 2012 of CSG Holding Co., Ltd deliberated
and approved the proposal of short-term financing bills offering with application of short-term financing bill within
RMB 2.2 billion limit. On 11 January 2013, National Association of Financial market Institutional Investors held its 1st
registration meeting of 2013, in which NAFMII decided to accept the Company’s short-term financing bonds
registration, amounting to RMB 1.1 billion, valid until January 25, 2015. China Merchants Bank Co., Ltd, and Shanghai
Pudong Development Bank Co., Ltd were joint lead underwriters of these short-term financing bonds, which could be
issued by stages within the validity period of registration. On 7 March 2013, the Company issued the first batch of
short-term financing bonds with a total amount of RMB 1.1 billion, period for one year.
For details, please refer to www.chinabond.com.cn and www.chinamoney.com.cn.
III. Commitments made by the Company or shareholders holding above 5% shares of the
Company in the report period or extending to the report period.
Commit- Commit-
Implement-
Commitments Promisee Content of commitments ment ment
ation
date term
The Company has implemented share
merger reform in May 2006. Till June
2008, the share of the original
non-tradable shareholders which holding
over 5% total shares of the Company had
all released. Therein, the original
non-tradable shareholder Shenzhen
The original International Holdings (SZ) Limited (with
non-tradable former name of Yiwan Industrial By the end of
shareholder Development (Shenzhen) Co., Ltd. ) and the report
Shenzhen Xin Tong Chan Industrial Development period, the
International (Shenzhen) Co., Ltd. both are above
Commitments for Holdings (SZ) wholly-funded subsidiaries to Shenzhen 2006-05 shareholders of
N/A
Share Merger Reform Limited and Xin International Holdings Limited -22 the Company
Tong Chan (hereinafter Shenzhen International for have strictly
Industrial short) listed in Hong Kong united stock carried out
Development exchange main board. Shenzhen their promises.
(Shenzhen) Co., International made commitment that it
Ltd. would strictly carry out related
regulations of Securities Law,
Administration of the Takeover of Listed
Companies Procedures and Guiding
Opinions on the Listed Companies’
Transfer of Original Shares Released from
Trading Restrictions issued by CSRC
during implementing share
8
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
decreasingly-held plan and take
information disclosure responsibility
timely.
Commitments in report of
acquisition or equity change
Commitments in assets
reorganization
Commitments in initial public
offering or re-financing
Other commitments for
medium and small
shareholders
Completed on time or not Yes
Detail reasons for
un-complement and further Not applicable
plan
Whether made a promise to
horizontal competition and
Yes
related transactions that
resulted or not
Solution term promised Long-term effective
Solution way Not applicable
Complementation Fulfilling
IV. Prediction of business performance for Jan.-Jun. 2013
Alert of loss or significant change in net profit from the beginning of year to the end of next report period or compared with the same
period of last year, and statement of causations.
□ Applicable √ Non applicable
V. Reception of researches, communications, or interviews in the report period
Main content
Date Place Way Type Visitors involved and
material provided
China Merchants Securities Co., Ltd., GF
Introduced the
Securities Co., Ltd., E Fund Management Co.,
Conference operation
Field Ltd., China Southern Asset management Co.,
2013-01-10 room of the Institute condition of the
research Ltd., Shenzhen Capital Co., Ltd., Guotai
Company Company
Junan Securities Asset Management Co., Ltd.,
disclosed.
Happy Life Insurance Co., Ltd., Bosera Funds
9
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Section IV Financial Report
I. Financial Statements
1. Consolidated Balance Sheet
Prepared by CSG Holding Co., Ltd.
Unit: RMB
Items Ending balance Beginning balance
Current asset:
Monetary capital 631,856,608 474,421,278
Settlement provision
Outgoing call loan
Transactional financial assets
Notes receivable 219,558,938 299,804,348
Account receivable 265,483,765 276,814,461
Prepayment 85,546,411 70,007,569
Insurance receivable
Reinsurance receivable
Provisions of Reinsurance contracts
receivable
Interest receivable
Dividend receivable
Other account receivable 69,251,456 63,047,384
Repurchasing of financial assets
Inventories 487,251,794 367,293,857
Non-current asset due in 1 year
Other current asset 173,282,868 167,499,349
Total of current asset 1,932,231,840 1,718,888,246
Non-current assets
Disburse of consigned loans
Available-for-sale financial asset 100,906,917 109,955,459
Expired investment in possess
Long-term receivable
10
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Long-term share equity investment
Investment real estates
Fixed assets 8,901,381,006 9,418,430,703
Construction in process 2,617,873,690 1,934,725,631
Engineering goods
Fixed asset disposal
Production physical assets
Gas & petrol
Intangible assets 1,020,147,006 929,486,926
R&D expense 7,064,640 3,610,292
Goodwill 3,039,946 3,039,946
Long-term amortizable expenses 5,693,592 2,713,907
Differed income tax asset 163,035,086 163,100,004
Other non-current asset 12,110,712 51,858,632
Total of non-current assets 12,831,252,595 12,616,921,500
Total of assets 14,763,484,435 14,335,809,746
Current liabilities
Short-term loans 2,430,141,033 1,688,049,571
Loan from Central Bank
Deposit received and hold for others
Call loan received
Trade off financial liabilities
Notes payable 132,006,195 183,487,216
Account payable 1,020,387,490 1,120,003,975
Prepayment received 118,720,755 135,413,065
Selling of repurchased financial assets
Fees and commissions receivable
Employees’ wage payable 81,644,951 104,895,290
Tax payable 98,199,735 134,645,371
Interest payable 72,056,059 35,091,990
Dividend payable 687,627 687,627
Other account payable 264,466,782 165,969,155
Reinsurance fee payable
Insurance contract provision
11
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Entrusted trading of securities
Entrusted selling of securities
Non-current liability due in 1 year 100,320,988 481,687,841
Other current liability 629,627 526,872
Total of current liability 4,319,261,242 4,050,457,973
Non-current liabilities
Long-term borrowings 633,088,311 711,112,961
Bond payable 1,987,716,372 1,986,624,288
Long-term payable
Special payable
Anticipated liabilities
Differed income tax liability 29,947,641 32,046,701
Other non-recurring liabilities 357,127,121 287,373,063
Total of non-current liabilities 3,007,879,445 3,017,157,013
Total of liability 7,327,140,687 7,067,614,986
Owners’ equity (or shareholders’
equity)
Capital paid in (or share capital) 2,075,335,560 2,075,335,560
Capital reserves 1,374,302,353 1,381,031,988
Less: Shares in stock
Special reserves 15,076,671 14,831,266
Surplus reserves 678,216,577 678,216,577
Common risk provision
Retained profit 2,773,438,557 2,665,777,580
Different of foreign currency translation -462,323 1,017,782
Total of owner’s equity belong to the
6,915,907,395 6,816,210,753
parent company
Minor shareholders’ equity 520,436,353 451,984,007
Total of owners’ equity (or
7,436,343,748 7,268,194,760
shareholders’ equity)
Total of liability and shareholders’
14,763,484,435 14,335,809,746
equity (or owners’ equity)
Legal Representative：Zeng Nan CFO：Luo Youming Manager of the financial department：Huang Yanbing
12
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
2. Balance Sheet of the Parent Company
Prepared by CSG Holding Co., Ltd.
Unit: RMB
Items Ending balance Beginning balance
Current asset:
Monetary capital 244,665,251 139,915,851
Transactional financial assets
Notes receivable
Account receivable
Prepayment
Interest receivable
Dividend receivable
Other account receivable 2,428,125,338 1,753,686,199
Inventories
Non-current asset due in 1 year
Other current asset
Total of current asset 2,672,790,589 1,893,602,050
Non-current assets
Available-for-sale financial asset 77,395,615 84,335,860
Expired investment in possess
Long-term receivable 2,291,651,554 2,281,424,431
Long-term share equity investment 4,744,724,679 4,635,634,350
Investment real estates
Fixed assets 13,710,938 13,311,942
Construction in process 20,665,188 10,254,145
Engineering goods
Fixed asset disposal
Production physical assets
Gas & petrol
Intangible assets 2,982,485 3,093,435
R&D expense 331,428 134,999
Goodwill
Long-term amortizable expenses 2,379,075
Differed income tax asset
13
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Other non-current asset 22,806,000
Total of non-current assets 7,153,840,962 7,050,995,162
Total of assets 9,826,631,551 8,944,597,212
Current liabilities
Short-term loans 1,975,000,000 750,000,000
Trade off financial liabilities
Notes payable
Account payable 29,790 29,790
Prepayment received
Employees’ wage payable 2,031,548 4,833,381
Tax payable 192,042 72,283
Interest payable 8,143,607 3,115,745
Dividend payable 687,627 687,627
Other account payable 500,292,185 842,603,141
Non-current liability due in 1 year
Other current liability
Total of current liability 2,486,376,799 1,601,341,967
Non-current liabilities
Long-term borrowings 150,000,000 140,000,000
Bond payable 1,987,716,372 1,986,624,288
Long-term payable
Special payable
Anticipated liabilities
Differed income tax liability 14,938,654 16,673,715
Other non-recurring liabilities 8,897,000 8,897,000
Total of non-current liabilities 2,161,552,026 2,152,195,003
Total of liability 4,647,928,825 3,753,536,970
Owners’ equity (or shareholders’
equity)
Capital paid in (or share capital) 2,075,335,560 2,075,335,560
Capital reserves 1,413,743,546 1,418,767,193
Less: Shares in stock
Special reserves
Surplus reserves 678,216,577 678,216,577
14
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Common risk provision
Retained profit 1,011,407,043 1,018,740,912
Different of foreign currency translation
Total of owners’ equity (or
5,178,702,726 5,191,060,242
shareholders’ equity)
Total of liability and shareholders’
9,826,631,551 8,944,597,212
equity (or owners’ equity)
Legal Representative：Zeng Nan CFO：Luo Youming Manager of the financial department：Huang Yanbing
3. Consolidated Income Statement
Prepared by CSG Holding Co., Ltd.
Unit: RMB
Items Balance of this period Balance of last period
I. Total revenue 1,456,792,882 1,523,060,818
Incl. Business income 1,456,792,882 1,523,060,818
Interest income
Insurance fee earned
Fee and commission received
II. Total business cost 1,305,835,991 1,472,769,778
Incl. Business cost 1,050,719,953 1,230,892,680
Interest expense
Fee and commission paid
Insurance discharge payment
Net claim amount paid
Net insurance policy reserves provided
Insurance policy dividend paid
Reinsurance expenses
Business tax and surcharge 10,900,605 8,018,309
Sales expense 58,377,696 46,569,899
Administrative expense 125,388,239 121,360,149
Financial expenses 61,201,978 61,861,252
Asset impairment loss -752,480 4,067,489
Plus: gains from change of fair value
(“-“for loss)
15
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Investment gains (“-“ for loss) 62,252,487
Incl. Investment gains from affiliates
Exchange gains (“-“ for loss)
III. Operational profit (“-“ for loss) 150,956,891 112,543,527
Plus: non-operational income 30,642,625 59,101,237
Less: non-operational expenditure 7,107,553 312,160
Incl. Loss from disposal of non-current
104,217 209,177
assets
IV. Gross profit (“-“ for loss) 174,491,963 171,332,604
Less: Income tax expenses 44,799,222 27,648,472
V. Net profit (“-“ for net loss) 129,692,741 143,684,132
Including: Net profit realized by the
entity taken over before the takeover
Net profit attributable to the owners of
107,660,977 121,231,046
parent company
Minor shareholders’ equity 22,031,764 22,453,086
VI. Earnings per share: -- --
(I) Basic earnings per share 0.05 0.06
(II) Diluted earnings per share 0.05 0.06
VII. Other misc. incomes -8,462,043 -4,808,930
VIII. Total of misc. incomes 121,230,698 138,875,202
Total of misc. incomes attributable to
99,198,934 116,422,116
the owners of the parent company
Total misc gains attributable to the
22,031,764 22,453,086
minor shareholders
Legal Representative：Zeng Nan CFO：Luo Youming Manager of the financial department：Huang Yanbing
4. Income Statement of the Parent Company
Prepared by CSG Holding Co., Ltd.
Unit: RMB
Items Balance of this period Balance of last period
I. Turnover 741,079 1,257,853
Less: Operation cost 41,575 69,308
Business tax and surcharge
Sales expense
16
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Administrative expense 5,127,394 3,778,003
Financial expenses 9,934,420 4,009,219
Asset impairment loss -474,413 1,547,834
Plus: gains from change of fair value
(“-“ for loss)
Investment gains (“-“ for loss) 6,554,035 101,154,471
Incl. Investment gains from affiliates
II. Operational profit (“-“ for loss) -7,333,862 93,007,960
Plus: Non business income 5,501,000
Less: Non-business expenses 658
Incl. Loss from disposal of non-current
658
assets
III. Total profit (“-“ for loss) -7,333,862 98,508,302
Less: Income tax expenses
IV.Net profit (“-“ for net loss) -7,333,862 98,508,302
V. Earnings per share -- --
(I) Basic earnings per share
(II) Diluted earnings per share
VI. Other misc gains -5,205,184 -3,790,935
VII. Total of integrated income -12,539,046 94,717,367
Legal Representative：Zeng Nan CFO：Luo Youming Manager of the financial department：Huang Yanbing
5. Consolidated Cash Flow Statement
Prepared by CSG Holding Co., Ltd.
Unit: RMB
Items Balance of this period Balance of last period
I. Net cash flow from business
operation
Cash received from sales of products
1,788,311,553 1,744,119,375
and providing of services
Net increase of customer deposits and
capital kept for brother company
Net increase of loans from central bank
Net increase of inter-bank loans from
other financial bodies
17
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Cash received against original insurance
contract
Net cash received from reinsurance
business
Net increase of client deposit and
investment
Net increase of trade financial asset
disposal
Cash received as interest, processing
fee, and commission
Net increase of inter-bank fund received
Net increase of repurchasing business
Tax returned 7,802,366 32,553,751
Other cash received from business
55,196,380 63,219,978
operation
Sub-total of cash inflow from business
1,851,310,299 1,839,893,104
activities
Cash paid for purchasing of
1,044,604,044 1,102,541,640
merchandise and services
Net increase of client trade and advance
Net increase of savings in central bank
and brother company
Cash paid for original contract claim
Cash paid for interest, processing fee
and commission
Cash paid for policy dividend
Cash paid to staffs or paid for staffs 198,865,070 225,931,813
Taxes paid 212,834,025 149,946,220
Other cash paid for business activities 105,389,087 104,186,629
Sub-total of cash outflow from business
1,561,692,226 1,582,606,302
activities
Cash flow generated by business
289,618,073 257,286,802
operation, net
II. Cash flow generated by investing
Cash received from investment
retrieving
Cash received as investment profit
18
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Net cash retrieved from disposal of
fixed assets, intangible assets, and other 4,556,623 89,224
long-term assets
Net cash received from disposal of
subsidiaries or other operational units
Other investment-related cash received 20,726,310 5,500,000
Sub-total of cash inflow due to
25,282,933 5,589,224
investment activities
Cash paid for construction of fixed
assets, intangible assets and other 452,169,132 399,732,877
long-term assets
Cash paid as investment 27,068,998
Net increase of loan against pledge
Net cash received from subsidiaries and
39,001,200
other operational units
Other cash paid for investment
7,000,000 5,320,333
activities
Sub-total of cash outflow due to
498,170,332 432,122,208
investment activities
Net cash flow generated by investment -472,887,399 -426,532,984
III. Cash flow generated by financing
Cash received as investment 21,085,757 52,855,285
Incl. Cash received as investment from
21,085,757 52,855,285
minor shareholders
Cash received as loans 1,613,758,324 400,615,667
Cash received from bond placing
Other financing-related cash received 21,783,953
Subtotal of cash inflow from financing
1,656,628,034 453,470,952
activities
Cash to repay debts 1,262,423,766 345,088,269
Cash paid as dividend, profit, or
31,372,734 32,885,726
interests
Incl. Dividend and profit paid by
subsidiaries to minor shareholders
Other cash paid for financing activities 77,661,428
Subtotal of cash outflow due to
1,293,796,500 455,635,423
financing activities
19
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Net cash flow generated by financing 362,831,534 -2,164,471
IV. Influence of exchange rate
-342,924 450,002
alternation on cash and cash equivalents
V. Net increase of cash and cash
179,219,284 -170,960,651
equivalents
Plus: Balance of cash and cash
447,736,537 634,416,574
equivalents at the beginning of term
VI. Balance of cash and cash
626,955,821 463,455,923
equivalents at the end of term
Legal Representative：Zeng Nan CFO：Luo Youming Manager of the financial department：Huang Yanbing
6. Cash Flow Statement of the Parent Company
Prepared by CSG Holding Co., Ltd.
Unit: RMB
Items Balance of this period Balance of last period
I. Net cash flow from business
operation
Cash received from sales of products
and providing of services
Tax returned
Other cash received from business
973,073 1,666,163
operation
Sub-total of cash inflow from business
973,073 1,666,163
activities
Cash paid for purchasing of
2,379,075
merchandise and services
Cash paid to staffs or paid for staffs 4,157,743 35,317,641
Taxes paid 96,338 16,250
Other cash paid for business activities 5,725,372 3,457,165
Sub-total of cash outflow from business
12,358,528 38,791,056
activities
Cash flow generated by business
-11,385,455 -37,124,893
operation, net
II. Cash flow generated by investing
Cash received from investment
retrieving
20
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
Cash received as investment profit 32,232,027
Net cash retrieved from disposal of
fixed assets, intangible assets, and other
long-term assets
Net cash received from disposal of
subsidiaries or other operational units
Other investment-related cash received 120,121,769
Sub-total of cash inflow due to
32,232,027 120,121,769
investment activities
Cash paid for construction of fixed
assets, intangible assets and other 10,617,775 367,602
long-term assets
Cash paid as investment 313,104,626 158,325,000
Net cash received from subsidiaries and
39,001,200
other operational units
Other cash paid for investment
787,603,647
activities
Sub-total of cash outflow due to
1,150,327,248 158,692,602
investment activities
Net cash flow generated by investment -1,118,095,221 -38,570,833
III. Cash flow generated by financing
Cash received as investment
Cash received as loans 1,544,058,284
Cash received from bond placing
Other financing-related cash received
Subtotal of cash inflow from financing
1,544,058,284
activities
Cash to repay debts 309,058,284
Cash paid as dividend, profit, or
3,176,062 879,951
interests
Other cash paid for financing activities
Subtotal of cash outflow due to
312,234,346 879,951
financing activities
Net cash flow generated by financing 1,231,823,938 -879,951
IV. Influence of exchange rate
2,406,138 1,017
alternation on cash and cash equivalents
V. Net increase of cash and cash 104,749,400 -76,574,660
21
CSG HOLDING CO., LTD. THE FIRST QUARTER REPORT 2013
equivalents
Plus: Balance of cash and cash
139,915,851 229,898,569
equivalents at the beginning of term
VI. Balance of cash and cash
244,665,251 153,323,909
equivalents at the end of term
Legal Representative：Zeng Nan CFO：Luo Youming Manager of the financial department：Huang Yanbing
II. Report of the Auditors
Whether the First Quarter Report has been audited or not
□ Yes √ No
Board of Directors of
CSG Holding Co., Ltd.
25 April 2013
22
