意见反馈 手机随时随地看行情

公司公告

深华发B:2016年第三季度报告全文(英文版)2016-10-27  

						深圳中恒华发股份有限公司 2016 年第三季度报告全文




                     Shenzhen Zhongheng Huafa Co., Ltd.

                THE THIRD QUARTERLY REPORT FOR 2016




                                            October 2016




1
深圳中恒华发股份有限公司 2016 年第三季度报告全文



                                  Section I. Important Notes
Board of Directors and the Supervisory Committee of Shenzhen Zhongheng
Huafa 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.


All directors of the Company are attended the Meeting for quarterly report
deliberation.


Principal of the Company Li Zhongqiu, Person in Charge of Accounting Works
Yang Bin and Person in Charge of Accounting Organ (Accounting Officer) Wu
Aijie hereby confirm that the Financial Report of the Third Quarterly Report is
authentic, accurate and complete.




2
深圳中恒华发股份有限公司 2016 年第三季度报告全文




           Section II. Main accounting data and changes of shareholders

I. Main accounting data and index

Whether it has retroactive adjustment or re-statement on previous accounting data for accounting policy changed and accounting
error correction or not
□Yes     √ No

                                              Current period-end             Period-end of last year                  Increase/decrease

    Total assets(RMB)                                   604,731,675.16                  1,155,089,236.67                            -47.65%

    Net assets attributable to
    shareholders of listed company                      316,219,559.36                     311,406,562.20                               1.55%
    (RMB)

                                                                                                                        Increase/decrease in
                                                                   Increase/decrease in
                                                                                                                          comparison with
                                                                     comparison with         Year-begin to end of
                                            Current period                                                                  year-begin to
                                                                   same period of last               the Period
                                                                                                                         Period-end of last
                                                                          year
                                                                                                                                 year

    Operating revenue (RMB)                   147,394,897.89                       4.77%             456,933,423.45                     17.34%

    Net profit attributable to
    shareholders of the listed                  -2,763,587.66                -147.51%                  4,509,368.56                 -77.45%
    company (RMB)

    Net profit attributable to
    shareholders of the listed
    company after deducting                     -3,187,589.84                     80.66%               2,994,883.68                 112.12%
    non-recurring gains and
    losses(RMB)

    Net cash flow arising from
                                                   --                       --                       -71,069,383.24                -247.88%
    operating activities(RMB)

    Basic earnings per share
                                                        -0.0098              -147.80%                        0.0159                 -77.48%
    (RMB/Share)

    Diluted earnings per share
                                                        -0.0098              -147.80%                        0.0159                 -77.48%
    (RMB/Share)

    Weighted average ROE                                -0.87%                    -2.82%                      1.44%                     -5.42%

                                                                                                                                         In RMB

                                                                         Amount from year-begin to
                                  Item                                                                                    Note
                                                                                 end of the Period

    Gains/losses from the disposal of non-current asset (including
                                                                                             94,452.65
    the write-off that accrued for impairment of assets)



3
深圳中恒华发股份有限公司 2016 年第三季度报告全文


    Governmental subsidy reckoned into current gains/losses (not
    including the subsidy enjoyed in quota or ration according to
                                                                                          1,356,969.00
    national standards, which are closely relevant to enterprise’s
    business)

    Other non-operating income and expenditure except for the
                                                                                            569,325.42
    aforementioned items

    Less: impact on income tax                                                              506,262.19

    Total                                                                                 1,514,484.88                       --

Concerning the extraordinary profit (gain)/loss defined by Q&A Announcement No.1 on Information Disclosure for Companies
Offering Their Securities to the Public --- Extraordinary Profit/loss, and the items defined as recurring profit (gain)/loss according to
the lists of extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their
Securities to the Public --- Extraordinary Profit/loss, explain reasons
□ Applicable       √ Not applicable
In reporting period, the Company has no particular about items defined as recurring profit (gain)/loss according to the lists of
extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to
the Public --- Extraordinary Profit/loss.


II. Statement of the total shareholders and shares-held of top ten shareholders at end of the
Period

1. Total number of common shareholders at the end of this report period and top ten common shareholders

                                                                                                                                      In Share

                                                                         Total             preference
                                                                         shareholders with voting
    Total common stock shareholders
                                                             27,904      rights recovered at end of                                          0
    in reporting period-end
                                                                         reporting     period        (if
                                                                         applicable)

                                                             Top ten shareholders

                                                                                       Amount of            Number of share pledged/frozen
                           Nature of        Proportion of         Amount of
     Shareholders                                                                      restricted
                          shareholder         shares held         shares held                               State of share        Amount
                                                                                       shares held

    Wuhan                                                                                                  Pledged
    Zhongheng
                       Domestic
    New Science &
                       non-state-owne               41.14%            116,489,894
    Technology                                                                                             Frozen                 116,489,894
                       d legal person
    Industrial
    Group Co., Ltd.

    SEG (HONG                                                                                              Pledged                           0
                       Overseas legal
    KONG) CO.,                                       5.85%             16,569,560
                       person                                                                              Frozen                            0
    LTD.



4
深圳中恒华发股份有限公司 2016 年第三季度报告全文


    GOOD HOPE                                                                                          Pledged                           0
    CORNER              Overseas legal
                                                       4.91%         13,900,000
    INVESTMEN           person                                                                         Frozen                            0
    TS LTD

    Changjiang                                                                                         Pledged                           0
    Securities
                        Overseas legal
    Brokerage                                          1.89%          5,355,249
                        person                                                                         Frozen                            0
    (Hongkong)
    Co., Ltd.

                        Domestic                                                                       Pledged                           0
    Xu Dongdong                                        0.60%          1,690,307
                        nature person                                                                  Frozen                            0

                        Domestic                                                                       Pledged                           0
    Jiang Liangwu                                      0.37%          1,059,800
                        nature person                                                                  Frozen                            0

    BINGHUA             Overseas                                                                       Pledged                           0
                                                       0.30%            840,113
    LIU                 nature person                                                                  Frozen                            0

                        Domestic                                                                       Pledged                           0
    Yang Yang                                          0.25%            706,052
                        nature person                                                                  Frozen                            0

                        Domestic                                                                       Pledged                           0
    Zhu Xionghui                                       0.24%            667,180
                        nature person                                                                  Frozen                            0

                        Domestic                                                                       Pledged                           0
    Zhong Jiachao                                      0.22%            630,000
                        nature person                                                                  Frozen                            0

                                        Particular about top ten shareholders with un-restrict shares held

                                                                                                                 Type of shares
                 Shareholders                          Amount of un-restrict shares held
                                                                                                             Type            Amount

    Wuhan Zhongheng New Science
                                                                                                       RMB ordinary
    & Technology Industrial Group                                                      116,489,894                          116,489,894
                                                                                                       shares
    Co., Ltd.

                                                                                                       Domestically
    SEG (HONG KONG) CO., LTD.                                                            16,569,560    listed foreign         16,569,560
                                                                                                       shares

                                                                                                       Domestically
    GOOD HOPE CORNER
                                                                                         13,900,000    listed foreign         13,900,000
    INVESTMENTS LTD
                                                                                                       shares

                                                                                                       Domestically
    Changjiang Securities Brokerage
                                                                                           5,355,249   listed foreign             5,355,249
    (Hongkong) Co., Ltd.
                                                                                                       shares

                                                                                                       RMB ordinary
    Xu Dongdong                                                                            1,690,307                              1,690,307
                                                                                                       shares


5
深圳中恒华发股份有限公司 2016 年第三季度报告全文


                                                                                                     RMB ordinary
    Jiang Liangwu                                                                       1,059,800                             1,059,800
                                                                                                     shares

                                                                                                     Domestically
    BINGHUA LIU                                                                           840,113    listed foreign            840,113
                                                                                                     shares

                                                                                                     RMB ordinary
    Yang Yang                                                                             706,052                              706,052
                                                                                                     shares

                                                                                                     Domestically
    Zhu Xionghui                                                                          667,180    listed foreign            667,180
                                                                                                     shares

                                                                                                     RMB ordinary
    Zhong Jiachao                                                                         630,000                              630,000
                                                                                                     shares

                                            Among the top ten shareholders, Wuhan Zhongheng New Science & Technology Industrial
                                            Group Co., Ltd. neither bears associated relationship with other shareholders, nor belongs
    Explanation on associated               to the consistent actor that are prescribed in Measures for the Administration of Disclosure
    relationship among the top ten          of Shareholder Equity Changes of Listed Companies. The Company neither knew whether
    shareholders or consistent action       there exists associated relationship among the other tradable shareholders, nor they belong
                                            to consistent actors that are prescribed in Measures for the Administration of Disclosure of
                                            Shareholder Equity Changes of Listed Companies.

    Explanation on shareholders
                                            In top ten common shareholders, Zhou Ningyan holds 1,200,000 shares of the Company,
    involving margin business about
                                            among which, 1,200,000 shares are held through the credit account, representing 100% of
    top ten common shareholders (if
                                            the total shares held, and takes 0.42% of the total shares of the Company
    applicable)

Whether top ten common shareholders or top ten common shareholders with un-restrict shares held have a buy-back agreement
dealing in reporting period
□Yes √ No
Top ten common shareholders or top ten common shareholders with un-restrict shares not held have a buy-back agreement dealing in
reporting period


2. Total of shareholders with preferred stock held and the top ten shareholdings

□Applicable             √Not applicable




6
深圳中恒华发股份有限公司 2016 年第三季度报告全文




                                          Section III. Important events

I. Particular about major changes from items of main accounting statements and financial
indexes as well as reasons

√ Applicable    □Not applicable

              Item                     2016-9-30              2016-1-1         Y-o-y changes                         Reasons

        Monetary Fund           42,368,202.33            662,115,464.19        -93.60%         Repaid long-term loans in current period

                                                                                               Endorsement-for-transfer of notes increased in the
        Note receivable         30,520,333.14            54,346,509.74         -43.84%         period

       Account receivable       186,745,632.65           109,965,992.14        69.82%          Account receivable increased due to the peak season

                                                                                               Interest receivable at year-begin received in the
       Interest receivable      -                        1,838,752.40          -100.00%        period

                                                                                               Rents for investment has not been collected in the
        Other receivable        22,705,383.18            9,411,791.40          141.24%         period

           Inventory            36,327,256.72            27,132,125.91         33.89%          Inventory increased due to the peak season

       Deferred tax assets      8,694,221.49             6,400,271.29          35.84%          Deductible losses occurred in the Period

        Short term loan         161,192,303.22           119,479,107.41        34.91%          Short-term loans increased in the Period

                                                                                               Endorsement-for-transfer of notes increased in the
         Notes payable          14,320,045.41            53,614,420.20         -73.29%         period

Account received in advance 2,444,670.02                 1,147,469.52          113.05%         Utilities received in advance in the Period increased

        Long term loan          -                        554,700,000.00        -100.00%        Long-term loans are paid to the Bank in the Period

              Item                  Jan. to Sept. 2016    Jan. to Sept. 2015   Y-o-y changes                         Reasons

                                                                                               Tax and additional from the property rental
       Business taxes and                                                                      decreased due to the replace the business tax with
           additional                  2,543,023.16          4,920,188.37      -48.31%         VAT

       Financial expenses       4,602,555.08             43,199,943.80         -89.35%         Bank loans decreased in the Period

        Investment gains        -                        42,833,976.84         -100.00%        Earnings from financial products in prior period

                                                                                               There were overdue fine of export VAT in last
    Non-business expenditure    67,871.14                313,562.80            -78.35%         period

                                                                                               There were deductible losses of un-recognized
      Income tax expenses       1,532,808.42             79,073.46             1838.46%        deferred income tax assets in last period

              Item                  Jan. to Sept. 2016    Jan. to Sept. 2015   Y-o-y changes                         Reasons




7
深圳中恒华发股份有限公司 2016 年第三季度报告全文


    Cash received relating to                                                           The come-and-go money between companies are
    other operating activities          7,503,048.25        104,728,770.98   -92.84%    collected in last period

      Cash paid for relating to                                                         The come-and-go money between companies paid
    other operating activities     39,836,581.63        22,027,295.69        80.85%     increased over that of last period

       Cash received from
            investment             -                    500,000,000.00       -100.00%   Financing product was redeem in last period

       Cash received from
         investment gains          -                    42,833,333.35        -100.00%   Earnings from financial products in prior period

     Net cash received from
     disposal of fixed assets,
    intangible assets and other                                                         Dispose fixed assets and take back funds in current
         long-term assts           202,772.00           20,000.00            913.86%    period

    Cash paid for purchasing
     fixed assets, intangible
    assets and other long-term
               assts               4,739,000.50         14,542,977.61        -67.41%    Purchasing Xingfuhai shops in last period

      Cash paid for relating to                                                         Come-and-go money for old change are paid in last
    other investment activities    -                    500,099,356.51       -100.00%   period

    Cash received from loans       183,246,761.70       273,598,564.67       -33.02%    Loans have reduced in current period

Cash paid for debt payment 696,946,397.73               303,673,954.40       129.50%    Pay long-term loans in advance in current period

Cash paid for distribution of
    dividend, profit or interest
             payment               7,028,536.77         39,318,168.08        -82.12%    Loans have reduced in current period

      Cash paid for relating to                                                         The management charge of bank assets and loan
    other financing activities     2,185,000.00         -                               guarantee are paid in the period

     Impact on cash or cash
    equivalent from change of
        foreign exchange           -384,943.38         31,906.89             1306.46%   Exchange rate fluctuation

II. Progress of significant events, their influences, and analysis and explanation of their
solutions

√ Applicable     □Not applicable

(I) The Company signed Asset Exchange Contract with Wuhan Zhongheng Group on 29 April 2009 (details were
referred to in the announcement dated 30 April 2009), and pursuant to the contract, since part of the assets of the
Company (namely two parcel of industrial lands located at Huafa road, Gongming town, Guangming new district,
Shenzhen (the property certificate No. were SFDZ No.7226760 and SFDZ No.7226763, No. of parcels were
A627-005 andA627-007, and the aggregate area was 48,200 sq.m) were the lands listed in the first batch of plan
for 2010 Shenzhen urbanization unit planning preparation plan. For promotion of such urbanization project and
joint cooperation, the Company has not completed the transfer procedures in respect of the aforesaid land.

8
深圳中恒华发股份有限公司 2016 年第三季度报告全文




The Company convoked the first extraordinary meeting of the Board in 2015 on February 16, 2015 and the first
extraordinary general meeting of the Board in 2015 on March 4, 2015, which considered and approved the
“Motion on promoting and implementing the urban renewal project for the renewal units of Huafa area at
Gongming street, Guangming new district, Shenzhen”, specified that the Company and Wuhan Zhongheng Group
shall obtain the corresponding compensatory consideration for removal from the respectively owned project plots
and the respectively contributed and constructed above-ground buildings before the land development, it is
estimated that the compensatory consideration obtained by the Company accounts for 50.5% of the total
consideration and Wuhan Zhongheng Group accounts for 49.5% by calculation.


The fifth extraordinary meeting of the board of directors in 2015 and the third extraordinary general meeting held
on July 2, 2015 have considered and adopted the “Proposal on the project promotion and implementation of urban
renewal and the progress of related transactions of ‘the updated units at Huafa Area, Gong Ming Street,
Guangming New District, Shenzhen’” and “Proposal on submitting stockholders' meeting to authorize the board
of directors to fully handle the matters related to the project promotion and implementation of urban renewal of
Huafa Area, Gong Ming Street, Guangming New District, Shenzhen”. The company has signed the “Agreement
on the cooperation framework of urban renewal project of the updated units at Huafa Area, Gong Ming Street,
Guangming New District, Shenzhen”, “Agreement on the cooperation framework of reconstruction project at
Huafa, Gongming”, “Agreement on the removal compensation for urban renewal project at Huafa, Gong Ming
Street, Guangming New District” and “Cooperation agreement on urban renewal project at Huafa, Gongming”
with Shenzhen Qianhai Zhongzheng Urban Development Management Co., Ltd. (hereinafter referred to as
“Qianhai Zhongzheng”), Shenzhen Zhongzheng Yutian Land Co., Ltd. (hereinafter referred to as “Zhongzheng
Yutian”) and Wuhan Zhongheng Group. The company’s seventh meeting of the eighth board of directors has
considered and adopted the “Proposal on terminating the contract on urban renewal project at ‘Huafa Area, Gong
Ming Street, Guangming New District, Shenzhen’ of Shenzhen Qianhai Zhongzheng Urban Development
Management Co., Ltd.”, the company has signed “Agreement on terminating the contract on urban renewal
project at Huafa, Gongming” with Qianhai Zhongzheng, Zhongzheng Yutian and Wuhan Zhongheng Group, the
relevant agreements signed at earlier stage are no longer legally binding to any party.


The sixth extraordinary meeting of the board of directors in 2015 and the third extraordinary general meeting held
on September 11, 2015 have considered and adopted the “Proposal on the project promotion and implementation
of urban renewal and the progress of related transactions of ‘the updated units at Huafa Area, Gong Ming Street,
Guangming New District, Shenzhen’”, the company has signed the “Agreement on the cooperation of urban
renewal project of the updated units at Huafa Area, Gong Ming Street, Guangming New District, Shenzhen”,
“Contract for the cooperative venture of reconstruction project for Huafa Industrial Park, Gong Ming Street,
Guangming New District” and “Agreement on housing acquisition and removal compensation and resettlement”
with Wuhan Zhongheng New Technology Industry Group Co., Ltd. (hereinafter referred to as “Wuhan
Zhongheng Group”), Shenzhen Vanke Real Estate Co., Ltd. (hereinafter referred to as “Shenzhen Vanke”), and


9
深圳中恒华发股份有限公司 2016 年第三季度报告全文


Shenzhen Vanke Guangming Real Estate Development Co., Ltd. (hereinafter referred to as “Vanke Guangming”).


On 12 September 2016, the Company and Wuhan Zhongheng Group received a Notice of No. SHEN
DP20160334 Arbitration (HNGZSS[2016] No.D4715) from South China International Economic and Trade
Arbitration Commission. The Arbitration Commission of South China has accepted the artribition application
from Shenzhen Vanke, which is applies for the disbutes in aspect of the “Cooperative Venture Contract of Old
Urban Transformation for the Huafa Industry Zone in Gongming Street, Guangming New District” signed on 21
August 2015 with the Company and Wuhan Zhongheng Group. Found more in Artribution and Lawsuit of the
Company Involved and Promotion of the Urban Renewal of “Huafa Area in Gongming Street, Guangming New
District   of   Shenzhen,    and    Progress   of    Related   Transactions”   released    on   Juchao    Website
(http://www.cninfo.com.cn/) dated 14 September 2016.


(II) With purpose of further optimize the capital structure; improve financial status of the Company and providing
necessary capital condition and liquidity for the upgrade of industry business transformation, specialization of the
property operation and development of large-scale, the Company plans to private offering A-share. Controlling
shareholder - Wuhan Zhongheng New Technology Industry Group Co., Ltd. subscribe 87.6 million shares at most
in cash, fund raised no more than 599.184 million Yuan (issuance cost included) in total, the fund are raised for
debt payment and supplement current capital in order to laying a solid foundation of the sustainable development
of the Company. Relevant private placement of A-share has been deliberated and approved by third extraordinary
meeting of 2015 of the Board and Annual General Meeting 2014, found more in notice published on Juchao
Website (www.cninfo.com.cn) dated 20 March and 20 May 2015. For guarantee a persistently, efficiently and
smoothly running of the privately offering of A-share, being deliberated and approved by the first extraordinary
shareholders general meeting of 2016, prolong the period of validity of the resolution to 12 months. Found more
in the annoucement released on Juchao Website (www.cninfo.com.cn) dated 18 May 2016.


(III) On December 29, 2015, Wuhan Zhongheng Group has completed the procedures to relieved the registration
of pledge in China Securities Depository and Clearing Corporation Limited Shenzhen Branch for the Company’s
non-restricted circulating shares of 116,489,894 shares (accounting for 100% of its holding of the Company’s
shares, and 41.14% of the company’s general capital) that have been pledged to China CITIC Bank Corporation
Limited Wuhan Branch, and handled the procedures for the registration of pledge in China Merchants Securities
Co. Ltd. for 116,100,000 shares (accounting for 41% of the company’s general capital) of them in twice on
December 31, 2015 and February 1, 2016, please see detailed on the announcement released on
www.cninfo.com.cn on January 13, 2016 and February 19.


(IV) On January 18, 2016, the company received the official notice of investigation from China Securities
Regulatory Commission who has decided to register and investigate the company as a suspect of illegal disclosure
of information, please see details on the announcement released on www.cninfo.com.cn on January 19, 2016. The
“Administrative Punishment Decision Notice in Advance ” [2016] No.6 was received by the Company from


10
深圳中恒华发股份有限公司 2016 年第三季度报告全文


Shenzhen regulatroy authority of CSRC on 18 September 2016. Shenzhen regulatroy authority of CSRC making
the follow decisions as: ordered the Company to make corrections and given a warning, and impose a fine of
400,000 Yuan; issue a warning to Li Zhongqiu, and impose a fine of 250,000 Yuan; issue a warning to Chen
Zhigang and impose a fine of 80,000 Yuan; issue a warning to Tang Ganyu and impose a fine of 50,000 Yuan;
issue a warning to Weng Xiaojue and Cao Li and impose a fine of 30,000 Yuan. Foune more in “Notice of
Receiving an Administrative Punishment Decision Notice in Advance from CSRC” released on Juchao Website
dated 19 September 2016. The Company did not received a notice of a penalty decision up to 30 September 2016.
(V) The 8th BOD was expired in August 2016. The Proposal of General Election of the Board was deliberated and
approved by the 10th session of 8th BOD held on 29 August 2016, the first extraordinary meeting of 2016 held on 7
September 2016 and the second extraordinary general meeting of 2016 held on 19 September 2016. And Li
Zhongqiu, Li Yongping, Yang Bin, Li Ding’an, Xu Jinwen and Zhang Zhaoguo were elected as the directors of the
9th BOD of the Company. Holding a first meeting of 9th BOD on 7 September 2016 for deliberated proposals of
Election of the Chairman of the Board and Members of the Committee under the 9th BOD, and completed the
general election of the Board.


The 8th Supervisory Committee of the Company was expired in August 2016. The Proposal of General Election
of Supervisory was deliberated and approved by the 10th session of 8th Supervisory Committee held on 29 August
2016 and the second extraordinary general meeting of 2016 held on 19 September 2016. And Huang Yanbo and
Chen Qin were elected as the supervisor of the 9th Supervisory Committee of the Company. Geng Qu was elected
as the supervisor of workers of the 9th supervisory committee by the congress of workers. On 7 September, the
Proposal of General Election of Chairman of Supervisory Committee was deliberated and approved by the first
meeting of 9th supervisory committee, and Huang Yanbo was elected as the Chairman of supervisory committee.


(VI) Among the shares held by controlling shareholder Wuhan Zhongheng Group, Shenzhen Intermediate Peoples
Court judicial freeze the 116,489,894 shares (un-restricted shares)            by 2016 Yue 03 CB No.53 from 27
September 2016 to 26 September 2018, the property preservation apply by Shenzhen Vanke Real Estate Co., Ltd.
for arbitration case. Please refer to the Notice released by the Company on Juchao Website (www.cninfo.com.cn)
dated 26 October 2016.


III. Commitments that the company, shareholders, actual controller, purchaser, directors,
supervisors, senior management or other related parties have fulfilled during the reporting
period and have not yet fulfilled by the end of reporting period
√Applicable    □ Not applicable

                                                     Type of
                                                                  Content of
                                                                               Commitmen    Commitmen   Implementa
               Commitments                Promise   commitment   commitment
                                                                                 t date       t term       tion
                                                                      s
                                                        s

 Commitments for share reform

 Commitments        in    report    of   Wuhan                   The           2007-03-29   Implement   Normally


11
深圳中恒华发股份有限公司 2016 年第三季度报告全文


 acquisition or equity change    Zhongheng         enterprise                       since 12     implementi
                                 Group             and           its                April 2007   ng
                                                   subsidiaries                     throughout
                                                   will         not                 the year
                                                   participate
                                                   directly      or
                                                   indirectly in
                                                   operation of
                                                   the business
                                                   with
                                                   competitive
                                                   of         Shen
                                                   Huafa        and
                                                   its
                                                   controlling
                                                   subsidiary
                                                   concerned,
                                                   and not to
                                                   damage the
                                                   interest      of
                                                   the        Shen
                                                   Huafa        and
                                                   its
                                                   controlling
                                                   subsidiary
                                                   by     making
                                                   use of the
                                                   potential
                                                   controlling-
                                                   ship of the
                                                   Shen Huafa
                                                   either

                                                   The
                                                   enterprise
                                                   and           its
                                                   subordinate
                                                                                    Implement
                                                   enterprise
                                 Wuhan                                              since 12     Normally
                                                   shall avoid a
                                 Zhongheng                             2007-03-29   April 2007   implementi
                                                   related
                                 Group                                              throughout   ng
                                                   transaction
                                                                                    the year
                                                   as     far    as
                                                   possible
                                                   with       Shen
                                                   Huafa        and


12
深圳中恒华发股份有限公司 2016 年第三季度报告全文


                                                   its
                                                   controlling
                                                   subsidiary,
                                                   as for the
                                                   related
                                                   dealings
                                                   occurred
                                                   inevitable or
                                                   have
                                                   reasonable
                                                   cause,       the
                                                   enterprise
                                                   promise       to
                                                   follow       the
                                                   principle of
                                                   fair-ness,
                                                   justice    and
                                                   open-ness,
                                                   signed       the
                                                   agreement
                                                   in line with
                                                   the       laws,
                                                   perform
                                                   legal
                                                   program,
                                                   fulfill
                                                   information
                                                   disclosure
                                                   obligation
                                                   and relevant
                                                   approval
                                                   procedures
                                                   according to
                                                   the relevant
                                                   laws,
                                                   regulations
                                                   and “Listing
                                                   Rules”      of
                                                   the
                                                   Shenzhen
                                                   Stock
                                                   Exchange,
                                                   guarantee
                                                   not           to


13
深圳中恒华发股份有限公司 2016 年第三季度报告全文


                                                      damage the
                                                      legal
                                                      interest      of
                                                      Shen Huafa
                                                      and           its
                                                      shareholders
                                                      through
                                                      related
                                                      transactions

                                                      After
                                                      acquisition
                                                      and       assets
                                                      restructurin
                                                      g, guarantee
                                                      to have an
                                                      independent
                                                      staff, owns
                                                                                       Implement
                                                      independent
                                          Wuhan                                        since 12     Normally
                                                      and
                                          Zhongheng                       2007-03-29   April 2007   implementi
                                                      completed
                                          Group                                        throughout   ng
                                                      assets,     and
                                                                                       the year
                                                      independent
                                                      in aspect of
                                                      business,
                                                      financial
                                                      and
                                                      institution
                                                      from       Shen
                                                      Huafa

 Commitments          in         assets
 reorganization

 Commitments make in initial public
 offering or re-financing

 Equity incentive commitment
 Other commitments for medium
 and small shareholders
 Perform the commitment promptly
                                          Yes
 or not

 If the commitments is not fulfilled
 on time, shall explain the specify       N/A
 reason and the next work plan




14
深圳中恒华发股份有限公司 2016 年第三季度报告全文


IV. Estimation of operation performance for year of 2016

Estimation on accumulative net profit from the beginning of the year to the end of next report period to be loss probably or the
warning of its material change compared with the corresponding period of the last year and explanation on reason
□ Applicable    √ Not applicable


V. Particular about security investment

□ Applicable    √ Not applicable
The Company had no security investment in Period.


VI. Particulars about derivatives investment

□ Applicable    √ Not applicable
The Company had no derivatives investment in Period.

VII. Registration form of receiving research, communication and interview in the report
period

√ Applicable   □Not applicable

             Date                          Method                  Type of investors          Basic situation index of investigation

                                                                                             Operation situation of the Company,
 1 July to 30 September 0f
                                   Telephone communication    Individual                     assets status and process of city update
 2016
                                                                                             projects


VII. Guarantee outside against the regulation


□Applicable √Not applicable
The Company has no external security against the rules in the Period.

IX. Non-operational fund occupation from controlling shareholders and its related party
□ Applicable √ Not applicable
There are no controlling shareholders' and its related party's non-business capital occupying of the listed company.




15
深圳中恒华发股份有限公司 2016 年第三季度报告全文




                                        Section IV. Financial Statement

I. Financial statement

1. Consolidated Balance Sheet
Prepared by SHENZHEN ZHONGHENG HUAFA CO., LTD
                                                       2016-09-30
                                                                                                             In RMB

                      Items                     Balance at period-end              Balance at period-begin

Current assets:

       Monetary funds                                             42,368,202.33                      662,115,464.19

       Settlement provisions

       Capital lent

       Financial liability measured by fair
value and with variation reckoned into
current gains/losses

       Derivative financial liability

       Notes receivable                                           30,520,333.14                       54,346,509.74

       Accounts receivable                                       186,745,632.65                      109,965,992.14

       Accounts paid in advance                                     3,750,490.99                       3,092,021.10

       Insurance receivable

       Reinsurance receivables
     Contract reserve of reinsurance
receivable
       Interest receivable                                                                             1,838,752.40

       Dividend receivable

       Other receivables                                          22,705,383.18                        9,411,791.40

       Purchase restituted finance asset

       Inventories                                                36,327,256.72                       27,132,125.91

       Divided into assets held for sale                          92,857,471.69                       92,857,471.69
       Non-current asset due within one
year
       Other current assets

Total current assets                                             415,274,770.70                      960,760,128.57

Non-current assets:

       Loans and payments on behalf



16
深圳中恒华发股份有限公司 2016 年第三季度报告全文


     Finance asset available for sales

     Held-to-maturity investment

     Long-term account receivable

     Long-term equity investment

     Investment property                            29,100,234.91     30,019,906.66

     Fixed assets                                  105,534,839.51    110,607,425.50

     Construction in progress                         654,356.00         654,356.00

     Engineering material

     Disposal of fixed asset

     Productive biological asset

     Oil and gas asset

     Intangible assets                              45,251,669.45     46,372,390.49
    Expense         on    Research        and
Development
     Goodwill
    Long-term          expenses      to    be
                                                      221,583.10         274,758.16
apportioned
     Deferred income tax asset                       8,694,221.49       6,400,271.29

     Other non-current asset

Total non-current asset                            189,456,904.46    194,329,108.10

Total assets                                       604,731,675.16   1,155,089,236.67

Current liabilities:

     Short-term loans                              161,192,303.22    119,479,107.41

     Loan from central bank
    Absorbing deposit and interbank
deposit
     Capital borrowed

     Financial liability measured by fair
value and with variation reckoned into
current gains/losses

     Derivative financial liability

     Notes payable                                  14,320,045.41     53,614,420.20

     Accounts payable                               63,634,565.46     54,241,655.86

     Accounts received in advance                    2,444,670.02       1,147,469.52
     Selling     financial        asset    of
repurchase
   Commission             charge          and
commission payable



17
深圳中恒华发股份有限公司 2016 年第三季度报告全文


       Wage payable                                  3,902,364.58     4,731,615.47

       Taxes payable                                17,041,783.56    20,498,295.88

       Interest payable

       Dividend payable

       Other accounts payable                       23,371,971.74    32,665,698.32

       Reinsurance payables

       Insurance contract reserve

       Security trading of agency

       Security sales of agency

       Divided into liability held for sale
       Non-current liabilities due within 1
year
Other current liabilities

Total current liabilities                          285,907,703.99   286,378,262.66

Non-current liabilities:

       Long-term loans                                              554,700,000.00

       Bonds payable

         Including: preferred stock

                 Perpetual capital
securities

       Long-term account payable

       Long-term wages payable

       Special accounts payable

       Projected liabilities                         2,604,411.81     2,604,411.81

       Deferred income

       Deferred income tax liabilities

       Other non-current liabilities

Total non-current liabilities                        2,604,411.81   557,304,411.81

Total liabilities                                  288,512,115.80   843,682,674.47

Owner’s equity:

       Share capital                               283,161,227.00   283,161,227.00

       Other equity instrument

         Including: preferred stock

                 Perpetual capital
securities

       Capital public reserve                      146,587,271.50   146,283,642.90

18
深圳中恒华发股份有限公司 2016 年第三季度报告全文


     Less: Inventory shares

     Other comprehensive income

     Reasonable reserve

     Surplus public reserve                                              77,391,593.25                 77,391,593.25

     Provision of general risk

     Retained profit                                                -190,920,532.39                  -195,429,900.95
Total owner’s equity attributable to
                                                                    316,219,559.36                    311,406,562.20
parent company
Minority interests

Total owner’s equity                                               316,219,559.36                    311,406,562.20

Total liabilities and owner’s equity                               604,731,675.16                  1,155,089,236.67
Legal representative: Li Zhongqiu
Person in charge of accounting works: Yang Bin
Person in charge of accounting institution: Wu Aijie


2. Balance Sheet of parent company
                                                                                                                In RMB

                     Item                              Closing balance                   Opening balance

Current assets:

     Monetary funds                                                      21,140,096.03                524,937,734.32

     Financial liability measured by fair
value and with variation reckoned into
current gains/losses

     Derivative financial liability

     Notes receivable
     Accounts receivable                                                   322,194.43                       322,194.43

     Account paid in advance                                                  5,588.32                     1,005,472.83

     Interest receivable

     Dividends receivable

     Other receivables                                              103,136,528.83                     76,212,908.56

     Inventories                                                            14,806.50                        14,806.50

     Divided into assets held for sale                                   92,857,471.69                 92,857,471.69

     Non-current assets maturing within
one year

     Other current assets

Total current assets                                                217,476,685.80                    695,350,588.33

Non-current assets:

     Available-for-sale financial assets


19
深圳中恒华发股份有限公司 2016 年第三季度报告全文


       Held-to-maturity investments

       Long-term receivables

       Long-term equity investments                186,608,900.00   186,608,900.00

       Investment property                          29,100,234.91    30,019,906.66

       Fixed assets                                  4,190,345.52     4,726,034.98

       Construction in progress                       654,356.00       654,356.00

       Project materials

       Disposal of fixed assets

       Productive biological assets

       Oil and natural gas assets

       Intangible assets                             5,024,782.83     5,133,492.12

       Research and development costs

       Goodwill

       Long-term deferred expenses                    204,166.60       241,666.63

       Deferred income tax assets                    9,498,845.74     7,204,895.54

       Other non-current assets

Total non-current assets                           235,281,631.60   234,589,251.93

Total assets                                       452,758,317.40   929,939,840.26

Current liabilities:

       Short-term borrowings                       119,900,000.00    19,600,000.00

       Financial liability measured by fair
value and with variation reckoned into
current gains/losses

       Derivative financial liability

       Notes payable

       Accounts payable                              9,740,367.33    10,745,840.16

       Accounts received in advance                  2,431,047.00      735,382.00

       Wage payable                                   840,445.22       788,575.28

       Taxes payable                                 9,435,403.83    16,934,546.28

       Interest payable

       Dividend payable

       Other accounts payable                       16,969,133.35    26,415,353.86

       Divided into liability held for sale

       Non-current liabilities due within 1
year


20
深圳中恒华发股份有限公司 2016 年第三季度报告全文


     Other current liabilities

Total current liabilities                                  159,316,396.73                     75,219,697.58

Non-current liabilities:

     Long-term loans                                                                         554,700,000.00

     Bonds payable

        Including: preferred stock

                Perpetual capital
securities

     Long-term account payable

     Long-term wages payable

     Special accounts payable

     Projected liabilities                                      2,604,411.81                    2,604,411.81

     Deferred income

     Deferred income tax liabilities

     Other non-current liabilities

Total non-current liabilities                                   2,604,411.81                 557,304,411.81

Total liabilities                                          161,920,808.54                    632,524,109.39

Owners’ equity:

     Share capita                                          283,161,227.00                    283,161,227.00

     Other equity instrument

        Including: preferred stock

                Perpetual capital
securities

     Capital public reserve                                146,587,271.50                    146,283,642.90

     Less: Inventory shares

     Other comprehensive income

     Reasonable reserve

     Surplus reserve                                        77,391,593.25                     77,391,593.25

     Retained profit                                      -216,302,582.89                    -209,420,732.28

Total owner’s equity                                      290,837,508.86                    297,415,730.87

Total liabilities and owner’s equity                      452,758,317.40                    929,939,840.26


3. Consolidated Profit Statement (this report period)
                                                                                                     In RMB

                    Item                       Current Period                  Last Period



21
深圳中恒华发股份有限公司 2016 年第三季度报告全文


I. Total operating income                          147,394,897.89   140,688,910.96

Including: Operating income                        147,394,897.89   140,688,910.96

         Interest income

         Insurance gained

         Commission charge and commission
income

II. Total operating cost                           151,575,227.83   149,315,806.90

Including: Operating cost                          132,744,735.37   119,199,333.52

         Interest expense

         Commission charge and commission
expense

         Cash surrender value

         Net amount of expense of
compensation

         Net amount of withdrawal of
insurance contract reserve

         Bonus expense of guarantee slip

         Reinsurance expense

         Operating tax and extras                     386,654.00      1,242,893.86

         Sales expenses                              2,606,106.05     2,490,619.26

         Administration expenses                    13,547,556.46    13,576,215.13

         Financial expenses                          2,290,175.95    12,806,745.13

         Losses of devaluation of asset

         Add: Changing income of fair
value(Loss is listed with “-”)

         Investment income (Loss is listed
                                                                     13,333,333.37
with “-”)

         Including: Investment income on
affiliated company and joint venture

         Exchange income (Loss is listed
with “-”)

III. Operating profit       (Loss is listed with
                                                    -4,180,329.94     4,706,437.43
“-”)

         Add: Non-operating income                    569,981.70      1,899,133.76

              Including: Disposal gains of
                                                           10.94          9,774.76
non-current asset



22
深圳中恒华发股份有限公司 2016 年第三季度报告全文


       Less: Non-operating expense                     4,645.46         383.84

            Including: Disposal loss of
                                                       2,641.30
non-current asset

IV. Total Profit (Loss is listed with “-”)       -3,614,993.70   6,605,187.35

       Less: Income tax expense                     -851,406.04     787,945.37

V. Net profit (Net loss is listed with “-”)      -2,763,587.66   5,817,241.98

      Net profit attributable to owner’s of
                                                   -2,763,587.66   5,817,241.98
parent company

     Minority shareholders’ gains and
losses

VI. Net after-tax of other comprehensive
income

     Net after-tax of other comprehensive
income attributable to owners of parent
company

         (I) Other comprehensive income
items which will not be reclassified
subsequently to profit of loss

               1. Changes as a result of
re-measurement of net defined benefit
plan liability or asset

               2. Share of the other
comprehensive income of the investee
accounted for using equity method which
will not be reclassified subsequently to
profit and loss

       (II) Other comprehensive income
items which will be reclassified
subsequently to profit or loss

               1. Share of the other
comprehensive income of the investee
accounted for using equity method which
will be reclassified subsequently to profit
or loss

               2. Gains or losses arising
from changes in fair value of
available-for-sale financial assets

               3. Gains or losses arising
from reclassification of held-to-maturity
investment as available-for-sale financial



23
深圳中恒华发股份有限公司 2016 年第三季度报告全文


assets

               4. The effect hedging portion
of gains or losses arising from cash flow
hedging instruments

               5. Translation differences
arising on translation of foreign currency
financial statements

               6. Other

     Net after-tax of other comprehensive
income attributable to minority
shareholders

VII. Total comprehensive income                                          -2,763,587.66                               5,817,241.98

       Total comprehensive income
                                                                         -2,763,587.66                               5,817,241.98
attributable to owners of parent Company

       Total comprehensive income
attributable to minority shareholders

VIII. Earnings per share:

         (i) Basic earnings per share                                         -0.0098                                       0.0205

         (ii) Diluted earnings per share                                      -0.0098                                       0.0205

Enterprise combine under the same control in the Period, the combined party realized net profit of 0 Yuan before combination, and
realized 0 Yuan at last period for combined party
Legal representative: Li Zhongqiu
Person in charge of accounting works: Yang Bin
Person in charge of accounting institution: Wu Aijie
4. Profit Statement of parent company (this report period)
                                                                                                                            In RMB

                     Item                               Current Period                                Last Period

I. Operating income                                                      4,129,711.91                               14,889,810.19

       Less: Operating cost                                              1,190,205.13                                 3,566,116.87

            Operating tax and extras                                       280,928.53                                  906,526.38

            Sales expenses

            Administration expenses                                      7,102,730.11                                8,513,341.41

            Financial expenses                                           2,189,275.72                               12,100,843.00

            Losses of devaluation of asset

       Add: Changing income of fair
value(Loss is listed with “-”)

           Investment income (Loss is
                                                                                                                    13,333,333.37
listed with “-”)

           Including: Investment income


24
深圳中恒华发股份有限公司 2016 年第三季度报告全文


on affiliated company and joint venture

II. Operating profit      (Loss is listed
                                                   -6,633,427.58   3,136,315.90
with “-”)

     Add: Non-operating income                       315,130.00     183,848.00

              Including: Disposal gains of
non-current asset

         Less: Non-operating expense

              Including: Disposal loss of
non-current asset

III. Total Profit (Loss is listed with
                                                   -6,318,297.58   3,320,163.90
“-”)

         Less: Income tax expense                  -1,579,574.39

IV. Net profit (Net loss is listed with
                                                   -4,738,723.19   3,320,163.90
“-”)

V. Net after-tax of other comprehensive
income

          (I) Other comprehensive income
items which will not be reclassified
subsequently to profit of loss

                1. Changes as a result of
re-measurement of net defined benefit
plan liability or asset

                2. Share of the other
comprehensive income of the investee
accounted for using equity method
which will not be reclassified
subsequently to profit and loss

          (II) Other comprehensive income
items which will be reclassified
subsequently to profit or loss

                1. Share of the other
comprehensive income of the investee
accounted for using equity method
which will be reclassified subsequently
to profit or loss

                2. Gains or losses arising
from changes in fair value of
available-for-sale financial assets

                3. Gains or losses arising
from reclassification of held-to-maturity
investment as available-for-sale

25
深圳中恒华发股份有限公司 2016 年第三季度报告全文


financial assets

             4. The effect hedging
portion of gains or losses arising from
cash flow hedging instruments

             5. Translation differences
arising on translation of foreign
currency financial statements

             6. Other

VI. Total comprehensive income                                  -4,738,723.19                   3,320,163.90

VII. Earnings per share:

      (i) Basic earnings per share

      (ii) Diluted earnings per share


5. Consolidated profit statement (from year-begin to end of this period)

                                                                                                     In RMB

                   Item                        Current Period                   Last Period

I. Total operating income                                  456,933,423.45                     389,423,540.82

Including: Operating income                                456,933,423.45                     389,423,540.82

     Interest income

     Insurance gained

     Commission charge and commission
income

II. Total operating cost                                    452,911,993.54                    414,576,515.80

Including: Operating cost                                  397,033,133.61                     326,662,858.89

     Interest expense

     Commission charge and commission
expense

     Cash surrender value

     Net amount of expense of
compensation

     Net amount of withdrawal of
insurance contract reserve

     Bonus expense of guarantee slip

     Reinsurance expense

     Operating tax and extras                                    2,543,023.16                   4,920,188.37

     Sales expenses                                              7,889,841.76                   7,622,389.84



26
深圳中恒华发股份有限公司 2016 年第三季度报告全文


         Administration expenses                   40,843,439.93   32,171,134.90

         Financial expenses                         4,602,555.08   43,199,943.80

         Losses of devaluation of asset

         Add: Changing income of fair
value(Loss is listed with “-”)

         Investment income (Loss is listed
                                                                   42,833,976.84
with “-”)

         Including: Investment income on
affiliated company and joint venture

         Exchange income (Loss is listed
with “-”)

III. Operating profit     (Loss is listed with
                                                    4,021,429.91   17,681,001.86
“-”)

         Add: Non-operating income                  2,088,618.21    2,706,187.41

              Including: Disposal gains of
                                                     116,017.95         9,774.76
non-current asset

         Less: Non-operating expense                  67,871.14      313,562.80

              Including: Disposal loss of
                                                      21,565.30
non-current asset

IV. Total Profit (Loss is listed with “-”)        6,042,176.98   20,073,626.47

         Less: Income tax expense                   1,532,808.42      79,073.46

V. Net profit (Net loss is listed with “-”)       4,509,368.56   19,994,553.01

      Net profit attributable to owner’s of
                                                    4,509,368.56   19,994,553.01
parent company

     Minority shareholders’ gains and
losses

VI. Net after-tax of other comprehensive
income

     Net after-tax of other comprehensive
income attributable to owners of parent
company

          (I) Other comprehensive income
items which will not be reclassified
subsequently to profit of loss

                1. Changes as a result of
re-measurement of net defined benefit
plan liability or asset

                2. Share of the other


27
深圳中恒华发股份有限公司 2016 年第三季度报告全文


comprehensive income of the investee
accounted for using equity method which
will not be reclassified subsequently to
profit and loss

       (II) Other comprehensive income
items which will be reclassified
subsequently to profit or loss

               1. Share of the other
comprehensive income of the investee
accounted for using equity method which
will be reclassified subsequently to profit
or loss

               2. Gains or losses arising
from changes in fair value of
available-for-sale financial assets

               3. Gains or losses arising
from reclassification of held-to-maturity
investment as available-for-sale financial
assets

               4. The effect hedging portion
of gains or losses arising from cash flow
hedging instruments

               5. Translation differences
arising on translation of foreign currency
financial statements

               6. Other

     Net after-tax of other comprehensive
income attributable to minority
shareholders

VII. Total comprehensive income                                         4,509,368.56                                19,994,553.01

       Total comprehensive income
                                                                        4,509,368.56                                19,994,553.01
attributable to owners of parent Company

       Total comprehensive income
attributable to minority shareholders

VIII. Earnings per share:

         (i) Basic earnings per share                                          0.0159                                       0.0706

         (ii) Diluted earnings per share                                       0.0159                                       0.0706

Enterprise combine under the same control in the Period, the combined party realized net profit of 0 Yuan before combination, and
realized 0 Yuan at last period for combined party




28
深圳中恒华发股份有限公司 2016 年第三季度报告全文


6. Profit Statement of parent company (from year-begin to end of this period)

                                                                                                    In RMB

                     Item                      Current Period                   Last Period

I. Operating income                                             25,180,025.56                 41,050,984.15

         Less: Operating cost                                    3,368,089.42                  6,822,404.01

              Operating tax and extras                           1,378,881.37                  2,561,910.04

              Sales expenses

              Administration expenses                           22,536,060.96                 17,731,451.25

              Financial expenses                                 7,410,539.62                 37,658,777.72

              Losses of devaluation of asset

         Add: Changing income of fair
value(Loss is listed with “-”)

            Investment income (Loss is
                                                                                              42,833,333.35
listed with “-”)

            Including: Investment income
on affiliated company and joint venture

II. Operating profit      (Loss is listed
                                                                -9,513,545.81                 19,109,774.48
with “-”)

     Add: Non-operating income                                    356,669.00                    341,154.00

              Including: Disposal gains of
non-current asset

         Less: Non-operating expense                               18,924.00                       1,717.45

              Including: Disposal loss of
                                                                   18,924.00
non-current asset

III. Total Profit (Loss is listed with
                                                                -9,175,800.81                 19,449,211.03
“-”)

         Less: Income tax expense                               -2,293,950.20

IV. Net profit (Net loss is listed with
                                                                -6,881,850.61                 19,449,211.03
“-”)

V. Net after-tax of other comprehensive
income

          (I) Other comprehensive income
items which will not be reclassified
subsequently to profit of loss

                1. Changes as a result of
re-measurement of net defined benefit
plan liability or asset


29
深圳中恒华发股份有限公司 2016 年第三季度报告全文


              2. Share of the other
comprehensive income of the investee
accounted for using equity method
which will not be reclassified
subsequently to profit and loss

       (II) Other comprehensive income
items which will be reclassified
subsequently to profit or loss

              1. Share of the other
comprehensive income of the investee
accounted for using equity method
which will be reclassified subsequently
to profit or loss

              2. Gains or losses arising
from changes in fair value of
available-for-sale financial assets

              3. Gains or losses arising
from reclassification of held-to-maturity
investment as available-for-sale
financial assets

              4. The effect hedging
portion of gains or losses arising from
cash flow hedging instruments

              5. Translation differences
arising on translation of foreign
currency financial statements

              6. Other

VI. Total comprehensive income                                 -6,881,850.61                  19,449,211.03

VII. Earnings per share:

       (i) Basic earnings per share

       (ii) Diluted earnings per share


7. Consolidated Cash Flow Statement (from year-begin to end of this period)

                                                                                                    In RMB

                    Item                      Current Period                   Last Period

I. Cash flows arising from operating
activities:

     Cash received from selling
commodities and providing labor                            256,769,466.47                    287,471,957.64
services


30
深圳中恒华发股份有限公司 2016 年第三季度报告全文


        Net increase of customer deposit
and interbank deposit

        Net increase of loan from central
bank

        Net increase of capital borrowed
from other financial institution

        Cash received from original
insurance contract fee

     Net cash received from reinsurance
business

       Net increase of insured savings and
investment

        Net increase of amount from
disposal financial assets that measured
by fair value and with variation
reckoned into current gains/losses

        Cash received from interest,
commission charge and commission

        Net increase of capital borrowed

        Net increase of returned business
capital

        Write-back of tax received

        Other cash received concerning
                                                     7,503,048.25   104,728,770.98
operating activities

Subtotal of cash inflow arising from
                                                   264,272,514.72   392,200,728.62
operating activities

        Cash     paid     for    purchasing
commodities        and    receiving    labor       230,473,778.87   259,502,535.91
service

        Net increase of customer loans and
advances

        Net increase of deposits in central
bank and interbank

        Cash paid for original insurance
contract compensation

        Cash paid for interest, commission
charge and commission

        Cash paid for bonus of guarantee
slip



31
深圳中恒华发股份有限公司 2016 年第三季度报告全文


     Cash paid to/for staff and workers             46,933,579.88    46,694,148.75

     Taxes paid                                     18,097,957.58    15,916,710.01

     Other    cash     paid    concerning
                                                    39,836,581.63    22,027,295.69
operating activities

Subtotal of cash outflow arising from
                                                   335,341,897.96   344,140,690.36
operating activities

Net cash flows arising from operating
                                                   -71,069,383.24    48,060,038.26
activities

II. Cash flows arising from investing
activities:

     Cash received from recovering
                                                                    500,000,000.00
investment

     Cash received from investment
                                                                     42,833,333.35
income

     Net cash received from disposal of
fixed, intangible and other long-term                 202,772.00         20,000.00
assets

     Net cash received from disposal of
subsidiaries and other units

     Other cash received concerning
investing activities

Subtotal of cash inflow from investing
                                                      202,772.00    542,853,333.35
activities

     Cash paid for purchasing fixed,
                                                     4,739,000.50    14,542,977.61
intangible and other long-term assets

     Cash paid for investment

     Net increase of mortgaged loans

     Net cash received from
subsidiaries and other units obtained

     Other    cash     paid    concerning
                                                                    500,099,356.51
investing activities

Subtotal of cash outflow from investing
                                                     4,739,000.50   514,642,334.12
activities

Net cash flows arising from investing
                                                    -4,536,228.50    28,210,999.23
activities

III. Cash flows arising from financing
activities

     Cash received from absorbing


32
深圳中恒华发股份有限公司 2016 年第三季度报告全文


investment

     Including: Cash received from
absorbing       minority      shareholders’
investment by subsidiaries

     Cash received from loans                               183,246,761.70                       273,598,564.67

     Cash received from issuing bonds

     Other cash received concerning
financing activities

Subtotal of cash inflow from financing
                                                            183,246,761.70                       273,598,564.67
activities

     Cash paid for settling debts                           696,946,397.73                       303,673,954.40

     Cash paid for dividend and profit
                                                                 7,028,536.77                     39,318,168.08
distributing or interest paying

     Including: Dividend and profit of
minority shareholder paid by
subsidiaries

     Other      cash   paid     concerning
                                                                 2,185,000.00
financing activities

Subtotal of cash outflow from financing
                                                            706,159,934.50                       342,992,122.48
activities

Net cash flows arising from financing
                                                           -522,913,172.80                       -69,393,557.81
activities

IV. Influence on cash and cash
equivalents due to fluctuation in                                 -384,943.38                         31,906.89
exchange rate

V. Net increase of cash and cash
                                                           -598,903,727.92                         6,909,386.57
equivalents

     Add: Balance of cash and cash
                                                            632,846,956.16                        22,392,147.12
equivalents at the period -begin

VI. Balance of cash and cash
                                                                33,943,228.24                     29,301,533.69
equivalents at the period -end


8. Cash Flow Statement of parent company (from year-begin to end of this period)

                                                                                                        In RMB

                   Item                        Current Period                      Last Period

I. Cash flows arising from operating
activities:

     Cash received from selling                                 17,894,121.27                     46,388,625.03


33
深圳中恒华发股份有限公司 2016 年第三季度报告全文


commodities and providing labor
services

     Write-back of tax received

     Other cash received concerning
                                                   54,707,013.66     29,730,709.64
operating activities

Subtotal of cash inflow arising from
                                                   72,601,134.93     76,119,334.67
operating activities

     Cash paid for purchasing
commodities and receiving labor
service

     Cash paid to/for staff and workers              3,852,201.06     4,384,404.98

     Taxes paid                                     11,130,687.76     4,846,872.57

     Other    cash     paid    concerning
                                                   96,793,074.16     54,909,468.68
operating activities

Subtotal of cash outflow arising from
                                                   111,775,962.98    64,140,746.23
operating activities

Net cash flows arising from operating
                                                   -39,174,828.05    11,978,588.44
activities

II. Cash flows arising from investing
activities:

     Cash received from recovering
                                                                    500,000,000.00
investment

     Cash received from investment
                                                                     42,833,333.35
income

     Net cash received from disposal of
fixed, intangible and other long-term                     576.00
assets

     Net cash received from disposal of
subsidiaries and other units

     Other cash received concerning
investing activities

Subtotal of cash inflow from investing
                                                          576.00    542,833,333.35
activities

     Cash paid for purchasing fixed,
                                                     2,770,892.00        29,899.00
intangible and other long-term assets

     Cash paid for investment

     Net      cash     received     from
subsidiaries and other units



34
深圳中恒华发股份有限公司 2016 年第三季度报告全文


        Other    cash    paid   concerning
                                                                        500,000,000.00
investing activities

Subtotal of cash outflow from investing
                                                         2,770,892.00   500,029,899.00
activities

Net cash flows arising from investing
                                                        -2,770,316.00    42,803,434.35
activities

III. Cash flows arising from financing
activities

        Cash received from absorbing
investment

        Cash received from loans                      115,000,000.00     14,700,000.00

        Cash received from issuing bonds

        Other cash received concerning
financing activities

Subtotal of cash inflow from financing
                                                      115,000,000.00     14,700,000.00
activities

        Cash paid for settling debts                  569,400,000.00     37,800,000.00

        Cash paid for dividend and profit
                                                         5,492,585.19    35,196,829.31
distributing or interest paying

        Other    cash    paid   concerning
                                                         1,960,000.00
financing activities

Subtotal of cash outflow from financing
                                                      576,852,585.19     72,996,829.31
activities

Net cash flows arising from financing
                                                      -461,852,585.19   -58,296,829.31
activities

IV. Influence on cash and cash
equivalents due to fluctuation in                              90.95         11,437.57
exchange rate

V. Net increase of cash and cash
                                                      -503,797,638.29    -3,503,368.95
equivalents

        Add: Balance of cash and cash
                                                      524,937,734.32     14,802,258.59
equivalents at the period -begin

VI. Balance of cash and cash
                                                       21,140,096.03     11,298,889.64
equivalents at the period -end


II. Audit Report

Whether the third quarter report was audited or not
□Yes     √No


35
深圳中恒华发股份有限公司 2016 年第三季度报告全文


The third quarter report of the Company has not been audited.




36