意见反馈 手机随时随地看行情

公司公告

深赤湾B:2018年半年度报告(英文版)2018-08-31  

						Shenzhen Chiwan Wharf Holdings Limited                           Semi-Annual Report 2018




         SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

                           SEMI-ANNUAL REPORT 2018




                            Date of disclosure: 31 August 2018
Shenzhen Chiwan Wharf Holdings Limited                                      Semi-Annual Report 2018




          Section I Important Reminders, Contents & Definitions

The Board of Directors, the Supervisory Committee as well as all directors, supervisors and senior
management staff of Shenzhen Chiwan Wharf Holdings Limited (hereinafter referred to as ―the
Company‖) warrant that this Report is factual, accurate and complete without any false record,
misleading statement or material omission. And they shall be jointly and severally liable for that.

Chairman of the Board Bai Jingtao, Chief Financial Officer Yao Shenglan and Financial Manager
Li Xiaopeng hereby guarantee the factuality, accuracy and completeness of the Financial Report in
this Report.
This Report has been approved at the 4th Meeting of the 9th Board of Directors of the Company.
Chairman of the Board Bai Jingtao was not present at the meeting in person for the reason of work,
but he had expressed his consent to all the proposals to be reviewed at the meeting and authorized
Vice Chairman of the Board Zhou Qinghong to attend the meeting and perform duties including
hosting the meeting, expressing opinions and signing meeting documents on behalf of him.

The future plans, development strategies and some other forward-looking statements mentioned in
this report shall not be considered as virtual promises of the Company to investors. And investors
are kindly reminded to pay attention to possible risks.

Possible risks faced by the Company have been explained in ―Section IV. Performance Discussion
and Analysis‖ in this Report, which investors are kindly reminded to pay attention to.

Securities Times, Ta Kung Pao (HK) and www.cninfo.com.cn have been designated by the
Company for information disclosure. And all information about the Company shall be subject to
what’s disclosed on the aforesaid media. Investors are kindly reminded to pay attention to possible
risks.

The Company plans not to distribute cash dividends or bonus shares or turn capital reserve into
share capital.

This report is prepared in both Chinese and English. Should there be any discrepancy between the
two versions, the Chinese version shall prevail.




                                                 1
Shenzhen Chiwan Wharf Holdings Limited                                                                      Semi-Annual Report 2018




                                                            Contents




Section I Important Reminders, Contents & Definitions ..................................................................... 1

Section II Company Profile & Financial Highlights ............................................................................ 4

Section III Business Highlights............................................................................................................ 7

Section IV Performance Discussion and Analysis ............................................................................... 9

Section V Significant Events ............................................................................................................. 19

Section VI Share Changes & Particulars about Shareholders ............................................................ 34

Section VII Preference Shares ........................................................................................................... 38

Section VIII Directors, Supervisors and Senior Management Staff .................................................. 39

Section IX Corporate Bonds .............................................................................................................. 40

Section X Financial Report ................................................................................................................ 41

Section XI Documents Available for Reference ................................................................................ 41




                                                                      2
Shenzhen Chiwan Wharf Holdings Limited                                             Semi-Annual Report 2018




                                           Definitions


                    Term                 Refers to                         Definition


 Company, the Company or Chiwan Wharf Refers to Shenzhen Chiwan Wharf Holdings Limited


 CMG                                     Refers to China Merchants Group


 CMPort                                  Refers to China Merchants Port Holdings Company Limited


 CND Group                               Refers to China Nanshan Development (Group) Inc.


 Malai Storage                           Refers to Shenzhen Malai Storage Co., Ltd.


                                                     Keen Field Enterprises Limited, a wholly-funded
 KFEL                                    Refers to
                                                     subsidiary of China Merchants Holdings (International)

                                                     China Merchants Group (H.K.) Limited, a CMG
 CMG Hong Kong                           Refers to
                                                     wholly-owned subsidiary in Hong Kong

                                                     Broadford Global Limited, a wholly-owned subsidiary
 Broadford Global                        Refers to
                                                     of CMG Hong Kong

                                                   China Merchants Gangtong Development (Shenzhen)
 CMGD                                    Refers to Co., Ltd., a Broadford Global wholly-owned subsidiary
                                                   in Shenzhen


 MPIL                                    Refers to Media Port Investments Limited


 The CSRC                                Refers to China Securities Regulation Commission


 SZSE                                    Refers to Shenzhen Stock Exchange




                                                     3
Shenzhen Chiwan Wharf Holdings Limited                                                   Semi-Annual Report 2018




                Section II Company Profile & Financial Highlights

I Basic information about the Company

Stock name                          Chiwan Wharf A, Chiwan Wharf B          Stock code      000022, 200022
Stock exchange                      Shenzhen Stock Exchange
Company name in Chinese             深圳赤湾港航股份有限公司
Abbreviation (if any)               深赤湾
Company name in English (if any) Shenzhen Chiwan Wharf Holdings Limited
Abbreviation (if any)               Chiwan Wharf


II Contact information

                                                 Board Secretary                   Securities Representative
Name                                   Mr. Wang Yongli                       Ms. Hu Jingjing and Ms. Chen Dan
                                       8/F, Chiwan Petroleum Building, 8/F, Chiwan Petroleum Building,
Address                                Zhaoshang Street, Nanshan District, Zhaoshang Street, Nanshan District,
                                       Shenzhen, PRC                       Shenzhen, PRC
Tel.                                   +86 755 26694222                      +86 755 26694222
Fax                                    +86 755 26684117                      +86 755 26684117
E-mail                                 cwh@szcwh.com                         cwh@szcwh.com


III Other information

1. Ways to contact the Company

The registered address, office address and their zip codes, website address and email address of the Company did
not change during the reporting period. The said information can be found in the 2017 Annual Report.

2. About information disclosure and the place where this report is kept

The newspapers designated by the Company for information disclosure, the website designated by the CSRC for
disclosing this report and the place where this report is kept did not change during the reporting period. The said
information can be found in the 2017 Annual Report.

IV Major accounting data and financial indicators

Does the Company need to adjust retrospectively or restate accounting data?
√ Yes □ No


                                                         4
Shenzhen Chiwan Wharf Holdings Limited                                                       Semi-Annual Report 2018

                                                                                                           Unit: RMB
                                                                Same period of last
                                           Reporting period                                    YoY +/-(%)
                                                                      year

Operating revenues                          1,246,135,516.34      1,176,651,017.99                             5.91%

Net profit attributable to shareholders
                                              316,060,290.67        276,061,357.50                             14.49%
of the Company
Net profit attributable to shareholders
of the Company before extraordinary           316,625,908.24        275,611,120.89                             14.88%
gains and losses
Net cash flows from operating
                                              349,174,873.68        574,555,532.03                            -39.23%
activities

Basic EPS (RMB/share)                                   0.490                 0.428                            14.49%

Diluted EPS (RMB/share)                                 0.490                 0.428                            14.49%

Weighted average ROE (%)                               6.79%                  5.72%                            1.07%

                                          As at the end of the As at the end of last
                                                                                                  +/-(%)
                                           reporting period            year

Total assets                                7,028,586,133.86      7,975,470,563.32                            -11.87%

Net assets attributable to shareholders
                                            4,484,162,198.15      4,922,969,405.92                             -8.91%
of the Company


Business combination under common control have caused retrospective adjustments or restatements, which are
shown in the table below. For further information, see ―XVI. Explain change of the consolidation scope as
compared with the financial reporting of last year‖ under ―Section V. Significant Events‖ in this Report.

                                                                                                            Unit: RMB
                                                                                                           YoY +/-
                                                                    Same period of last year
                                                                                                           (%)
                                     Reporting period
                                                                                                             After
                                                            Before adjustment      After adjustment
                                                                                                          adjustment
Operating revenues                    1,246,135,516.34          929,608,498.91         1,176,651,017.99         5.91%
Net profit attributable to
                                          316,060,290.67        276,407,832.70          276,061,357.50         14.49%
shareholders of the Company
Net profit attributable to
shareholders of the Company
                                          316,625,908.24        275,545,048.09          275,611,120.89         14.88%
before extraordinary gains and
losses
Net cash flows from operating
                                          349,174,873.68        419,531,779.91          574,555,532.03        -39.23%
activities
Basic EPS (RMB/share)                               0.490                 0.429                  0.428         14.49%
Diluted EPS (RMB/share)                             0.490                 0.429                  0.428         14.49%
Weighted average ROE (%)                           6.79%                 5.76%                   5.72%          1.07%

                                                            5
Shenzhen Chiwan Wharf Holdings Limited                                                      Semi-Annual Report 2018


                                                                    As at the end of last year          +/-(%)
                                    As at the end of the
                                     reporting period                                                     After
                                                            Before adjustment      After adjustment
                                                                                                       adjustment
Total assets                             7,028,586,133.86       6,784,421,548.53    7,975,470,563.32       -11.87%

Net assets attributable to
                                         4,484,162,198.15       4,671,374,937.86    4,922,969,405.92            -8.91%
shareholders of the Company


V Differences between accounting data under domestic and overseas accounting standards

1. Differences of net profit and net assets disclosed in financial reports prepared under international and
Chinese accounting standards

No such differences

2. Differences of net profit and net assets disclosed in financial reports prepared under overseas and
Chinese accounting standards

No such differences

3. Reasons for accounting data differences under Chinese and overseas accounting standards

□ Applicable √ Not applicable

VI Items and amounts of extraordinary gains and losses

                                                                                                         Unit: RMB
                                  Item                                             Amount                Note

Gains/losses on the disposal of non-current assets (including the
                                                                                         19,702.38
offset part of the asset impairment provisions)

Government grants recognized in the current period, except for those
acquired in the ordinary course of business or granted at certain                       969,240.75
quotas or amounts according to the government’s unified standards

Non-operating income and expense other than the above                                  -547,274.44

Less: Income tax effects                                                                 -21,177.58

Minority interests effects (after tax)                                                1,028,463.84

Total                                                                                  -565,617.57         --

The Company did not shift in the reporting period any extraordinary gain/loss item as defined and listed in the
Explanatory Announcement No. 1 on Information Disclosure for Companies Offering Their Securities to the
Public—Extraordinary Gains and Losses to a recurrent gain/loss item.


                                                            6
Shenzhen Chiwan Wharf Holdings Limited                                                  Semi-Annual Report 2018


                                Section III Business Highlights

I Main business during the reporting period

Is the Company subject to any disclosure requirements for special industries?
No.
We are principally engaged in the handling, warehousing and transportation of containers and bulk cargoes, as
well as the provision of related services. We have 6 container berths and 7 bulk cargo berths in Chiwan Port
(Shenzhen), 3 container berths in Mawan Port (Shenzhen) and 5 bulk cargo berths in Machong Port (Dongguan).
We also have an investment in Laizhou Wharf in Shandong Province.
In the reporting period, the global economy continued to grow modestly while China’s economy saw progress
amid stability, with slower growth in the domestic port industry. As a regional hub for container and bulk cargo
carriers, the Company maintained a relatively stable market position and achieved growth in operating results in
the period.

II. Significant changes in primary assets

1. Significant changes in primary assets



   Primary asset                                            Significant change


                      The Proposal on Signing the Supplementary Agreement II to the Media Port Investments
                      Limited Shareholder Agreement was approved at the 3rd Extraordinary Meeting of the
                      Company’s 9th Board of Directors of 2018 on 5 February 2018. On the same day, the
                      Supplementary Agreement II was signed by the Company, CMPort, Fatten Investments
                      Limited and Media Port Investments Limited as a further supplement to the Media Port
                      Investments Limited Shareholder Agreement signed on 30 September 2002. According to
                      the Supplementary Agreement II, upon the completion of the transfer of a combined stake
Equity assets         of 66.10% in the Company from CND Group, Malai Storage and KFEL to CMGD and
                      Broadford Global, the Company’s control over Media Port Investments Limited will cease.
                      On 8 June 2018, when the relevant equity transfer formalities were completed, the
                      Company excluded Shenzhen Mawan Port Services Co., Ltd., Shenzhen Mawan Wharf
                      Co., Ltd. and Shenzhen Mawan Warehouse & Terminals Co., Ltd. from its consolidated
                      financial statements. The announcement (No. 2018-013) on the related transactions arising
                      from the signed Supplementary Agreement II has been disclosed on Securities Times, Ta
                      Kung Pao and www.cninfo.com.cn on 7 February 2018.


                      The Proposal on Signing The Agreement on Equity Management Entrustment with China
Entrusted assets      Merchants Port Holdings Company Limited (CMPort) was approved at the 2nd Meeting of
                      the 9th Board of the Company dated 23 August 2017. On the same day, the agreement was


                                                        7
Shenzhen Chiwan Wharf Holdings Limited                                                Semi-Annual Report 2018

                      signed to let the Company manage, in CMPort’s trust, part of the shareholder and other
                      rights in relation to the 80% stake in Mega Shekou Container Terminals Limited, which is
                      held directly by CMPort. As CMPort has ceased its control over the Company from 8 June
                      2018, as per the aforesaid entrustment agreement, the Company’s custodianship of the
                      shareholder and other rights in relation to the 80% stake in Mega Shekou Container
                      Terminals Limited has automatically ended. The announcement (No. 2017-035) on the
                      related transaction arising from the signed entrustment contract has been disclosed on
                      Securities Times, Ta Kung Pao and www.cninfo.com.cn on 25 August 2017.


2. Main assets overseas

□ Applicable √ Not applicable



III Core competitiveness analysis

Is the Company subject to any disclosure requirements for special industries?
No.
Upon more than 3 decades of development, the Company has gathered a pool of experienced professionals and an
excellent managerial team, with its business management highly recognized by shareholders and clients. With
stable client sources and efficient business process flows, the Company is considered a leader in the sector in
terms of operating efficiency. As a mature listed port company in China, the Company owns an excellent brand
and reputation in the market.
Material changes as below in the Company’s core competitiveness during the reporting period:
1. Resource allocation: The upgrade of Chiwan Wharf’s Berth 7# for bulk cargos was completed and accepted in
April 2018 and it is ready for ships at the 70,000 metric ton level on a regular basis. In the same month, the
capacity of Chiwan Wharf’s Berth 13# Extension for container carriers has been upgraded from the 150,000
metric ton level to 200,000 metric tons of deloaded ships. Meanwhile, the trial operation of Machong Wharf’s
225,000-metric-ton grain silo phase II proceeded smoothly. In May, construction bidding for Machong Wharf’s
grain silo phase III was completed and construction is underway.
2. External investment: The Company increased its investment in Zhoushan Archipelago New Area SinoTrans &
CSC RoRo Logistics Co., Ltd. in May 2018 and has thus become its controlling shareholder. The Company will
beef up construction of the RORO terminal in Zhoushan in order for early operation.
These changes will further increase the Company’s competitiveness and anti-risk capability, providing assurance
for its sustained healthy development.




                                                        8
Shenzhen Chiwan Wharf Holdings Limited                                                    Semi-Annual Report 2018




                  Section IV Performance Discussion and Analysis

I Summary

In the first half of 2018, the world economy continued to recover, but with polarized slowdowns in growth of
major economies due to challenges including rising inflation across the globe, tightening monetary policies and
rising trade protectionism. Amid increasing trade frictions with the U.S and the deepened supply-side reform,
China’s economic growth was maintained at a steady and positive rate of 6.8%, with driving forces shifting in an
orderly manner. As the ―Belt and Road Initiative‖ effectively promoted multilateral trade, China’s imports and
exports registered a 7.9% expansion in value. Performance was stable across the port industry in spite of slower
throughput growth from a year ago. To be specific, large coastal ports recorded a total throughput of 4.58 billion
metric tons, representing a year-on-year rise of 4.3% (3.0 percentage points lower than the same period of last
year), including 0.11 billion TEU, a 5.5% year-on-year expansion (2.3 percentage points lower than a year ago).
During the reporting period, the Company was in face of tough challenges including external factors such as the
trade war between China and the U.S. and local competition, as well as internal ones including limited resources
and rigid cost increases. Despite all these difficulties, the Company kept forging ahead. For the reporting period, it
recorded a total throughput of 33.534 million metric tons, down 4.9% year-on-year. Operating revenue was
RMB1.25 billion (a 5.9% growth from a year earlier), gross profit was RMB0.52 billion (a 16.2% expansion over
the same period of last year) and net profit attributable to the Company as the parent was RMB0.32 billion (up
14.5% year-on-year).
1. Container handling business
The first half of 2018 saw stable and positive demand for container shipping, but freight rates of most routes
showed fluctuations with immediate falling back driven by new shipping capacity after year-beginning highs. The
three new alliances of the OCEAN Alliance, the THE Alliance and the 2M+HMM alliance have firmly dominated
the global container shipping market, with their combined capacity accounting for 81% of the world’s total,
indicating more control on the market.
During the reporting period, the combined container throughput of the ports of the three major cities in South
China was 32.47 million TEU, up 2.3% from the same period of last year, lower than the national average, of
which Shenzhen ports handled 12.13 million TEU, a 2.3% year-on-year growth. In the fierce local competition,
the Company realized a container throughput of 2.686 million TEU, increasing 3.5% compared to the same period
of last year, which accounted for 22.1% of the Shenzhen market.
Keeping a close eye on shipping company dynamics, the Company adjusted its business strategy in a timely
manner and managed to maintain stable core clients, with the top 10 clients contributing over 80% of the
Company’s total revenue. Meanwhile, great effort was spent on exploring new clients and new routes. The end of
the reporting period saw seven new Asian routes from a year ago, increasing the throughput of the Asian routes by
37%. Also, the Company has greatly improved the customs clearance efficiency by introducing a new model
featuring immediate access to cargos through advanced declaration. It also piloted a hinterland operational model
to attract local container handling demand. As a result, local container throughput went up 8.6% year-on-year,
offsetting the impact of declining international transit demand. Additionally, closely following the trend of
―Internet + Smart Port‖, the Company put in great effort to improve and extend the functions of its unified
customer service platform, ePort. The launch of the visible operation monitoring system and the call center system
has laid a solid foundation for a new container handling process. In the meanwhile, in order for safe, orderly and
efficient wharf operations, as well as for better customer service efficiency, the Company continued to promote
automatic and smart logistics facilities featuring the smart quayside loading and unloading system, the smart
storage yard operation system and the smart tallying system.
2. Bulk cargo handling business
The Company primarily handles imported grain and feedstuff and fertilizers in its bulk cargo handling business. In
the first half of 2018, the rising trade frictions between China and the U.S. exerted a big impact on China’s
agricultural product supply mix. For this period, China imported 58.62 million metric tons of grain and soybean, a

                                                          9
Shenzhen Chiwan Wharf Holdings Limited                                                     Semi-Annual Report 2018

slight rise of 1.1% year-on-year (9.8 percentage points lower from a year ago). Meanwhile, due to a declining
domestic fertilizer output as a result of strict environment-related regulations, high production costs, etc., China
imported 5.56 million metric tons of fertilizers in the first half of 2018, a considerable increase of 19.1% year-on-
year (6.9 percentage points higher compared to the same period of last year). Under such circumstances, the
Company proactively dealt with market changes such as declining local grain and feedstuff imports, changed
production schedules of core clients and insufficient storage space, and at the same time captured opportunities
arising from the grain and feedstuff flows from North China to the south, clients’ exploration of alternative supply
sources, and the rising fertilizer imports, among others. As a result, the Company recorded a bulk cargo
throughput of 10.16 million metric tons in the first half of 2018, down 9.6% year-on-year.
With respect to grain and feedstuff handling, the Company helped its clients look for alternative supply sources to
offset the fluctuations in their business caused by the Sino-U.S. trade frictions, and strengthened clients’ loyalty
through pre-sales. As a result, core clients maintained stable, with the top five clients contributing about 70% of
the Company’s total grain and feedstuff throughput. In addition, the Company successfully attracted new clients
in relation to rice export and sunflower seed meal import. In the reporting period, the Company’s grain and
feedstuff throughput was down 9.6% compared to the same period of last year, of which the international
throughput went down 12.9% while the domestic throughput increased 14.8%, securing its leading position in the
field of grain and feedstuff handling, as well as its position as a preferred discharge port for international grain and
feedstuff, in the Pearl River Delta.
As for fertilizer handling, by paying close attention to changes in the market and staying in close contact with
clients, the Company handled significantly more cargos from its core clients, with the top five clients contributing
over 80% of the total fertilizer throughput, indicating higher client concentration. Meanwhile, the Company seized
opportunities and successfully extended its business to handling of imported urea, kaolin, etc. Currently, the
country’s imported urea all goes through Machong Wharf. In the reporting period, the Company’s fertilizer
throughput increased 14.8% compared to the same period of last year, of which the imported compound fertilizer
throughput went up 20.8%, accounting for 48% of the national total, keeping the Company in a leading position in
this respect; while the throughput of imported potash rose 5.9%, accounting for 6% of the national total.
3. Support services and investment management
The Company’s tow truck, tugboat, customs clearance and barge services operated smoothly. These services not
only supported the core business of cargo handling, but also recorded a rise in income generated. The Company’s
main joint ventures in this respect, including China Overseas Harbour Affairs (Laizhou) Co., Ltd., China
Merchants Bonded Logistics Co., Ltd. and China Merchants Holdings (International) Information Technology Co.,
Ltd., contributed flat returns to the Company compared to the same period of last year.
The Company’s primary business results are set out as follows:

                                                       Reporting period  Same period of last year
              Main business indicator                                                             Change (%)
                                                     (January-June 2018) ( January-June 2017)

  Total throughput (thousand tons)                          33,534                    35,244               -4.9%

  Among which:
                                                               2,686                   2,596               3.5%
       Container throughput (thousand TEU)

          Bulk cargo throughput (thousand tons)             10,160                    11,233               -9.6%

  Hours charged for tow trucks (thousand hours)                558                      588                -5.1%

  Hours charged for tugboats (hour)                         22,135                    17,152              29.1%

During the reporting period, the Company carried out all tasks according to the annual plan, and focused on
promoting the ―Project of Improving 1% Quality‖, to achieve the Company’s balanced development of quality,
benefit and scale. The platform of the headquarters coordinated the capital management by multi-channel
innovative financing to significantly reduce the cost of capital. It made full use of existing resources and explored
assets benefit deeply. It established a benchmark-control system to improve the efficiency of corporate
management and control. It deepened the application of Internet technology and used intelligent system on line to

                                                          10
Shenzhen Chiwan Wharf Holdings Limited                                                     Semi-Annual Report 2018

improve the efficiency of production links. It strengthened the innovation of technology and process to replace
labor, which reduced the reliance on traditional labor, and reduced production costs.
In the second half of the year, the global economy is expected to continue to recover. According to the latest
forecast of the International Monetary Fund in July 2018, the global economic growth of 2018 is expected to
increase by 3.9%, but it will face the potential risks such as the raising of U.S. trade protectionism, global inflation
and so on. China’s economy is generally stable, but there are increasing difficulties and challenges. In the second
half of the year, economic growth may slow down, and be affected by the trade friction between China and the
United States. Pressure on imports and exports will increase, which will cause greater fluctuations in the port
industry. The Company is located in the Guangdong-Hong Kong-Macao Greater Bay Area and a free trade zone,
which provides it a superior external development environment, and ―Development Planning Outline of
Guangdong-Hong Kong-Macao Greater Bay Area‖ is expected to be introduced in the second half of the year, and
then, the regional synergy will be further highlighted, market-oriented regional port resource integration will be
accelerated, and the operations of the Company will face both challenges and opportunities. The growth rate of
regional container transportation demand is expected to slow down, and the Company will closely follow the
customer’s developments and strive for new routes and further improve the PRD network layout. At the same time,
it will speed up the upgrading and reconstruction of berths and cooperate with the construction of sea channel in
the western port area so as to improve the hardware resource conditions of the terminal and strive to maintain the
stability of container service. The demand for regional grain and feedstuff and fertilizer supply is expected to
remain stable generally, but it is greatly affected by policy volatility, so the Company will focus on the changes of
market and industry policy, consolidate the advantages of sources, and accelerate the cultivation of new sources
and new forms. At the same time, the Company will speed up the storage resources upgrading of Chiwan Wharf
and the supporting storage facilities’ construction of Machong Wharf to enhance the overall resource capacity,
and the market position with respect to bulk cargo handling. In terms of internal management, the Company will
continue to follow and carry out the work plan to improve quality and efficiency, and at the same time, the
Company will work on innovation management and risk control, so as to achieve its annual business objectives.

II Main business analysis

See ―I Summary‖ above.
YoY movements in financial highlights:
                                                                                                           Unit: RMB
                                                           Same period of last    Change          Main reasons for
                                     Reporting period
                                                                 year              (%)             movements

Operating revenues                     1,246,135,516.34        1,176,651,017.99      5.91%

Operating costs                          669,139,867.98         682,744,597.73       -1.99%

Administrative expenses                   87,636,508.75          77,908,036.28      12.49%

                                                                                           greater exchange loss
                                                                                           caused by a fluctuating
Finance costs                             17,869,102.88          13,274,775.13      34.61%
                                                                                           exchange rate against the
                                                                                           U.S. dollar

Corporate income tax expenses             75,484,671.73          72,860,139.44       3.60%

R&D expenses                              16,906,043.65          17,130,145.36       -1.31%
                                                                                           Slower collection of
                                                                                           container clients’
Net cash flows from operating
                                         349,174,873.68         574,555,532.03     -39.23% payments, and accrued
activities
                                                                                           income tax on dividend
                                                                                           from subsidiary

                                                          11
Shenzhen Chiwan Wharf Holdings Limited                                                        Semi-Annual Report 2018


                                                                                            Decline in monetary
                                                                                            assets resulted from the
                                                                                            payment for the Zhoushan
Net cash flows from investing                                                               RORO wharf investment
                                        -394,893,240.49             -78,300,304.51 -404.33%
activities                                                                                  and the exclusion of
                                                                                            MPIL from the
                                                                                            consolidated financial
                                                                                            statements

Net cash flows from financing
                                        -287,326,646.23            -382,463,833.98      24.87% Lower debt repayments
activities

Net increase in cash and cash
                                        -349,906,153.32            108,855,629.56 -421.44% All the factors above
equivalents

No major changes occurred to the profit structure or sources of the Company during the reporting period.

Breakdown of main business
                                                                                                               Unit: RMB
                                                                           Increase/decrea                   Increase/decre
                                                                                           Increase/decrea
                                                                           se of operating                     ase of gross
                                                              Gross                        se of operating
                                                              profit        revenues over                     profit margin
              Operating revenues       Operating costs                                      costs over the
                                                              margin           the same                      over the same
                                                               (%)                         same period of
                                                                            period of last                    period of last
                                                                                            last year (%)
                                                                               year (%)                         year (%)

Classified by industry:

Cargo
                 1,177,364,851.74       632,9.10,552.39           46.24%           5.84%          -1.72%             4.13%
handling

Classified by region:

Mainland
                 1,234,732,332.50        659,560,690.80           46.58%           6.03%          -1.94%             4.34%
China


III Non-core business analysis

                                                                                                               Unit: RMB
                  Amount        In total profit (%)                   Source/reason                   Recurring or not

Investment                                            Attributable profits from joint ventures and
               53,469,837.14              10.31%                                                              Yes
income                                                associates

Asset                                                 Allowance for doubtful accounts receivable
                  360,407.86                0.07%                                                              No
impairments                                           established on a proportion basis

                                                  Return of withheld personal income tax and
Non-                                              accrued income tax handling fee, and write-
operating       2,902,652.25                0.56%                                                              No
                                                  off of over-3-year payables where the
income
                                                  payees are unreachable

                                                             12
   Shenzhen Chiwan Wharf Holdings Limited                                                                        Semi-Annual Report 2018


   Non-
   operating          3,449,926.69                0.66% Administrative fines                                                       No
   expenses


   IV Assets and liabilities

   1. Major changes in asset composition

                                                                                                                                   Unit: RMB
                        End of Reporting Period           End of same period of last year
                                                                                                 Proportion
                                                                                                   change         Reason for major change
                                          In total                               In total
                         Amount                               Amount                               (%)
                                         assets (%)                             assets (%)

Monetary assets        468,287,526.00         6.66%         650,935,428.96           8.19%           -1.53%

Accounts receivable    307,047,142.75         4.37%         312,395,974.34           3.93%            0.44%

Inventories             16,490,966.83         0.23%          26,307,548.18           0.33%           -0.10%

                                                                                                            Available-for-sale financial assets
                                                                                                            have been reclassified as
                                                                                                            “financial assets at fair value
Available-for-sale
                                     -                -      23,709,200.00           0.30%           -0.30% through other comprehensive
financial assets
                                                                                                            income” according to the new
                                                                                                            accounting standards governing
                                                                                                            financial instruments

                                                                                                            The cost method measurement of
                                                                                                            available-for-sale financial assets
Other equity                                                                                                has been shifted to the fair value
instrument             146,463,840.00         2.08%                         -                -        2.08%
                                                                                                            method according to the new
investments
                                                                                                            accounting standards governing
                                                                                                            financial instruments

Investment property     22,408,165.65         0.32%          23,233,997.73           0.29%            0.03%

                                                                                                              MPIL has been excluded from the
                                                                                                              consolidated financial statements
Long-term equity                                                                                              since this June and the investment
                      1,561,072,828.11      22.21% 1,134,591,093.41                14.28%             7.93% in it is included in “long-term
investments
                                                                                                              equity investments” as an
                                                                                                              associate

Fixed assets          3,078,827,210.28      43.80% 3,786,229,439.54                47.65%            -3.85%

Construction in
                        67,674,438.64         0.96%         187,052,659.89           2.35%           -1.39%
progress




                                                                       13
   Shenzhen Chiwan Wharf Holdings Limited                                                   Semi-Annual Report 2018


                                                                                         Since the formalities for change of
                                                                                         the Zhoushan RORO wharf
                                                                                         project company’s directors and
Other non-current
                      285,561,664.28         4.06%   133,682,985.68    1.68%      2.38% senior management were still
assets
                                                                                        underway, the investment
                                                                                        payment was temporarily put into
                                                                                         “other non-current assets”

                                                                                        New loan was arranged in the
Short-term
                      501,758,000.00         7.14%   155,000,000.00    1.95%      5.19% current period to supplement the
borrowings
                                                                                        working capital
                                                                                        The measurement of available-
                                                                                        for-sale financial assets has been
Deferred income tax                                                                     changed to the fair value method,
                        32,858,660.00        0.47%     7,845,874.75    0.10%      0.37%
liabilities                                                                             and deferred income tax liability
                                                                                        was recognized on the assessed
                                                                                        corresponding value increase
                                                                                        The measurement of available-
                                                                                        for-sale financial assets has been
Other                                                                                   changed to the fair value method,
comprehensive         111,828,824.49         1.59%    13,597,653.00    0.17%      1.42%
                                                                                        and the assessed corresponding
income
                                                                                        value increase was charged to
                                                                                        other comprehensive income


   2. Assets and liabilities at fair value

                                                                                                               Unit: RMB
                                                Effect of
                                            reclassification
                                                              Cumulative Impairment Purchased Sold
                                               under new
                                                               fair value  provisions amount in amount
                             Opening          accounting                                                          Closing
             Item                                               change       in the     the      in the
                             amount            standards                                                          amount
                                                             recorded into reporting reporting reporting
                                               governing
                                                                 equity      period    period   period
                                                financial
                                              instruments
   Financial assets

   Available-for-sale
                            23,759,200         -23,759,200
   financial assets

   Other equity
   instrument                                   23,759,200    92,028,480                                       146,463,840
   investments

   Subtotal of financial
                            23,759,200                        92,028,480                                       146,463,840
   assets

   Total of the above       23,759,200                        92,028,480                                       146,463,840

   Financial liabilities                0                                                                                      0



                                                              14
        Shenzhen Chiwan Wharf Holdings Limited                                                            Semi-Annual Report 2018

        Major changes in measurement attributes of main assets in reporting period
        □ Yes √ No

        3. Restricted asset rights as of the end of this reporting period

        No such cases.

        V Investments

        1. General situation

        □ Applicable √ Not applicable

        2. Major equity investments made in reporting period

        □ Applicable √ Not applicable

        3. Major non-equity investments ongoing in reporting period

        □ Applicable √ Not applicable

        4. Investments in financial assets

        (1) Securities investment

                                                                                                                           Unit: RMB
                                                               Gain/l
                                                                         Cumulat
                                                               oss on
                                            Account                       ive fair
                                                                 fair                Purcha          Gain/los
                                   Initial    ing                          value             Sold in            Closing               Source
Variety of Code of Name of                           Opening    value                 sed in           s in               Accountin
                                 investment measure                      changes             current             book                    of
securities securities securities                    book value change                current         current                g title
                                    cost     ment                        recorded            period              value                 funds
                                                                 s in                period           period
                                             model                          into
                                                               current
                                                                           equity
                                                               period
                                                                                                                        Other
                    Jiangsu             Fair                                                                                       Self-
                                                                                                                        equity
Stock     600377    Expresswa 1,120,000 value        9,850,000      0 -585,000            0        0        0 9,070,000            owned
                                                                                                                        instrument
                    y                   method                                                                                     funds
                                                                                                                        investment

                                                                                                                         Other
                                         Fair                                                                                       Self-
                    Petrochemi                                                                                           equity
Stock     400032               3,500,000 value         382,200      0           0         0        0        0    382,200            owned
                    cal A1                                                                                               instrument
                                         method                                                                                     funds
                                                                                                                         investment

                                                                                                                         Other
                                          Fair                                                                                      Self-
                    Guang Jian                                                                                           equity
Stock     400009                   27,500 value         17,000      0           0         0        0        0     17,000            owned
                    1                                                                                                    instrument
                                          method                                                                                    funds
                                                                                                                         investment




                                                                   15
        Shenzhen Chiwan Wharf Holdings Limited                                                                  Semi-Annual Report 2018


Total                               4,647,500      --     10,249,200        0 -585,000           0       0        0 9,469,200      --      --



        (2) Investments in financial derivatives

        No such cases in reporting period

        VI Sale of major assets and equity interests

        1. Sale of major assets

        No such cases in reporting period.

        2. Sale of major equity interests

        No such cases in reporting period.

        VII Main controlled and joint stock companies

        Main subsidiaries and joint stock companies with over 10% effect on the Company’s net profit
                                                                                                                                Unit: RMB
  Company       Company        Main      Registered
                                                          Total assets          Net assets       Operating revenues Operating profit    Net profit
     name        variety      business    capital
Chiwan
Container                    Container   USD95.3
                Subsidiary                              1,866,237,686.79    1,597,006,233.41         381,347,218.87   144,518,142.45 125,365,774.63
Terminal Co.,                handling    million
Ltd.
Shenzhen
Chiwan
                             Container   RMB288.2
Harbor          Subsidiary                               809,658,024.67         554,366,074.77       170,508,483.84     78,836,985.98   59,174,331.15
                             handling    million
Container Co.
Ltd.
Dongguan                   Handling
Chiwan                     and storage RMB400
                Subsidiary                               916,424,067.00         464,047,091.86       122,257,342.94     45,743,964.51   39,774,913.58
Terminal Co.,              of bulk     million
Ltd.                       cargos
Dongguan
                           Handling
Chiwan Wharf
                           and storage RMB450
Harbour         Subsidiary                              1,245,999,790.18        613,965,034.40       160,907,339.98     62,193,947.11   46,871,555.05
                           of bulk     million
Affairs Co.,
                           cargos
Ltd.
Chiwan Wharf
                        Investment HKD1
Holdings     Subsidiary                                 1,782,569,454.12    1,765,158,947.22                      0     34,608,728.61   45,751,781.56
                        holding    million
(HK) Limited

        Subsidiaries obtained or disposed in the reporting period:
        □ Applicable √ Not applicable


        VIII Structured bodies controlled by the Company

        □ Applicable √Not applicable

                                                                           16
Shenzhen Chiwan Wharf Holdings Limited                                                 Semi-Annual Report 2018


IX Performance forecast for January-September 2018

Warning of possible loss or considerable YoY change in the accumulative net profit made during the period-
beginning to the end of the next reporting period, as well as the reasons:
□ Applicable √ Not applicable


X Risks facing the Company and countermeasures

1. The Risk of Major Assets Restructuring

The Company’s major asset restructuring should be filed or approved by the business sector of the National
Development and Reform Commission and the business sector on the foreign investment involved in this
transaction, by the commerce department regarding the new shares of the Company subscribed by overseas
strategic investors and other related matters involved in this transaction, and approved by the China Securities
Regulatory Commission. There is still uncertainty as to whether this major asset restructuring will achieve the
above-mentioned approval and when it will eventually pass the approval.

The major assets restructuring being planned by the Company remains uncertain. Investors are kindly reminded to
pay attention to relevant announcements and investment risks. The Company will make every effort to carry out
this major asset restructuring, actively coordinate the work of all relevant parties, and strive to successfully
complete this major asset restructuring.

2. Macroeconomic Risk

The Company’s main businesses are highly extroverted, so business fluctuations are highly related to changes in
macroeconomic trade. At present, the world economy is confronted with multiple challenges such as insufficient
growth momentum, intensified trade protectionism and spillover effects of developed economies, all these
potential risks will adversely affect the container shipping market and bulk demand, and bring greater challenges
to the stable growth of port service.

The Company actively attaches to the research and estimation of the external operating environment, intensify the
business operation risk warning ability, plan in advance effective measures to actively respond to market changes
and seek opportunities among challenges to strive for the stability of the core business. Meanwhile, the Company
will balance the return risk fluctuation by expanding the business layout, innovating business models and
optimizing the profiting structure.
3. The Risk of Adjustment of Regional Function Planning

With the adjustment of industrial structure and deep development of urbanization, the early built dock coming into
urban development area, so the regional development function orientation should be adjusted gradually, and there
are risks of resources constriction.

The Company actively adapts to the adjustment of regional function planning, promotes the transformation of
management by innovative strategy, and focuses on the innovation of technology and management to build a
intelligent modern port service, and intensively utilizes the stock resources to promote the resources output
benefits. Meanwhile, the Company will seek resources which are suitable for its development based on the
location advantages and external environment, so as to achieve sustainable development.




                                                         17
Shenzhen Chiwan Wharf Holdings Limited                                                 Semi-Annual Report 2018

4. The Risk of Regional Competition

The wharf handling capacity is excessive in the Pearl River Delta, leading to fiercer homogeneous competition
among wharfs, as well as increasing risk of customer distraction.

The Company is a leading local competitor and hub seaport handling containers and bulk cargos. The Company
will promote the communication and cooperation among ports in the region to avoid low price vicious
competition and maintain good market order, at the same time, the Company will optimize the allocation of port
resources and actively participate in the integration of regional ports to strengthen the dominant position in the

region.

5. The Risk of Costs Rise

The prices of production factors such as land, capital and labor are continue to rise, and the environment
protection investments are increasing gradually, and terminal operation cost is rigid increasing. All these have
caused a narrowed profit space for businesses.

The Company continues to promote the quality improvement plan, deeply make use of stock resources, and put
more to the scientific research to attach great importance to innovation of technology and reduce the scale of
employment. The Company will carry out the development strategy of building regional first-class port integrated
service provider, that needs to combine with the existing advantages of the Company, base on the main business
of wharf services, expand the comprehensive service of ports and cultivate new profit growth points.




                                                       18
Shenzhen Chiwan Wharf Holdings Limited                                                 Semi-Annual Report 2018




                                   Section V Significant Events

I Annual and extraordinary general meetings convened during the reporting period

1. General meetings convened during the reporting period


                                         Investor                                           Index to disclosed
     Meeting            Type                            Convened date    Disclosure date
                                    participation ratio                                        information
                                                                                           For details of
      st
The 1                                                                                      relevant resolution
                   Extraordinary
Extraordinary                                                                              announcement(anno
                   General                   75.04% 13 Feb. 2018        14 Feb. 2018
General Meeting                                                                            uncement No: 2018-
                   Meeting
of 2018                                                                                    018) , see
                                                                                           www.cninfo.com.cn
                                                                                           For details of
                                                                                           relevant resolution
2017 Annual        Annual General                                                          announcement(anno
                                             75.49% 28 Mar. 2018        29 Mar. 2018
General Meeting Meeting                                                                    uncement No: 2018-
                                                                                           037) , see
                                                                                           www.cninfo.com.cn
                                                                                           For details of
        nd
The 2                                                                                      relevant resolution
                   Extraordinary
Extraordinary                                                                              announcement(anno
                   General                   75.50% 26 Jul. 2018        27 Jul. 2018
General Meeting                                                                            uncement No: 2018-
                   Meeting
of 2018                                                                                    078) , see
                                                                                           www.cninfo.com.cn


2. Extraordinary general meetings convened at request of preference shareholders with resumed voting
rights

□ Applicable √ Not applicable

II Proposal for profit distribution and converting capital reserve into share capital for the
Reporting period

For the reporting period, the Company plans not to distribute cash dividends or bonus shares or convert capital
reserve into share capital.




                                                       19
  Shenzhen Chiwan Wharf Holdings Limited                                                                 Semi-Annual Report 2018


  III Commitments of the Company’s actual controller, shareholders, related parties and
  acquirer, as well as the company and other commitment makers, fulfilled in the reporting
  period or still ongoing at period-end

                                                                                       Date of
                     Commitment   Type of
  Commitment                                                  Contents               commitment      Period of commitment    Fulfillment
                       maker    commitment
                                                                                       making
                                                   In order to enhance the
                                                   shareholding confidence of
                                                   tradable share holders, and
                                                   encourage the core
                                                   management and key personnel                    The period when CND
                                                   so that the interests of the                    Group held shares of the
                                                   management and all the                          Company.
                                                   shareholders can coincide,                      On 8 Jun. 2018, the CND
Share reform                                       CND made a commitment to                        Group completed the
                     CND Group     Other                                             5 Apr. 2006                              Completed
commitment                                         entrust, through the general                    transfer of equity which
                                                   meeting of the Company, the                     transferred the Company’s
                                                   Board of Directors of the                       209,687,067 shares it held
                                                   Company to formulate and                        to CMGD. So far, the
                                                   carry out an equity incentive                   commitment has ended.
                                                   plan at a proper timing after the
                                                   completion of the share
                                                   division reform according to
                                                   applicable laws and regulations.
                                                                                             The period when CMPort
                                                                                             was entrusted to manage
                                                 1. Commitments about share                  shares of the Company.
                                                 custody;                                    The shareholders meeting
                                                                                             of CMPort held on 19 Mar.
                                   Commitment 2. Commitment about
                                                                                             2018 approved the
                                   on horizontal guaranteeing the independency
                                                                                             Termination agreement on
                                   competition, of the Company;
                                                                                             Trusteeship Agreement on
                     CMPort        related-party                               17 Sept. 2012                            Completed
                                                 3. Commitment about                         Shares of Shenzhen Chiwan
                                   transactions
                                                 horizontal competition; and                 Wharf Holdings Limited
                                   and capital
                                                 4. Commitment about                         signed with CND. As such,
                                   occupation
                                                                                             CMPort no longer manages
                                                 regulating related-party
                                                                                             shares of the Company as a
                                                 transactions                                custodian and the four
                                                                                             commitments have thus
                                                                                             expired.
                                                 1. Commitment about                         The period when Malai
Commitment in                                                                                Storage held shares of the
                                   Commitment guaranteeing the independency
the    acquisition                                                                           Company.
                                   on horizontal of the Company;
report or the                                                                                On 8 Jun. 2018, the Malai
                                   competition, 2. Commitment about
report on equity                                                                             Storage completed the
                     Malai Storage related-party                               27 Dec. 2012                             Completed
changes                                          horizontal competition; and                 transfer of equity which
                                   transactions
                                                 3. Commitment about                         transferred the Company’s
                                   and capital
                                                 regulating related-party                    161,190,933 shares it held
                                   occupation
                                                                                             to CMGD. So far, the three
                                                 transactions
                                                                                             commitments have ended.
                                                                                              The commitment about
                                                                                              guaranteeing the
                                                                                              independency of the
                                   Commitment      1. Commitment about                        Company has long-term
                     CMGD and its on horizontal    guaranteeing the independency              effectiveness; and the
                     acting-in-    competition,    of the Company; and                        commitment about               In       the
                     concert party related-party                                 15 Mar. 2018 regulating related-party       process of
                                                   2. Commitment about
                     Broadford     transactions                                               transactions is effective      execution
                     Global        and capital     regulating related-party                   during the period when
                                   occupation      transactions                               CMGD and its person
                                                                                              acting in concert have
                                                                                              control power over the
                                                                                              Company.

                                                                     20
  Shenzhen Chiwan Wharf Holdings Limited                                                               Semi-Annual Report 2018

                                                                                             The commitment about
                                                                                             regulating related-party
                                                                                             transactions is effective
                                Commitment      1. Commitment about                          during the period when
                                on horizontal   regulating related-party                     China Merchants Group has
                    China       competition,                                                 control power over the    In the
                    Merchants   related-party   transactions; and               15 Mar. 2018 Company; and the valid    process of
                    Group       transactions    2. Commitment about                          period of the commitment execution
                                and capital                                                  about horizontal
                                occupation      horizontal competition.                      competition was extended
                                                                                             to 16 Sep. 2020 on the
                                                                                             shareholders meeting held
                                                                                             on 11 Sep. 2017.
Commitment in
asset
reorganization
Commitment     in
IPO            or
refinancing

Equity incentive
commitment

                                                CND Group irrevocably and
                                                unconditionally agrees that if
                                                Chiwan Wharf suffers from any
                                                loss, expense, liability,
                                                demanded compensation or law
                                                suit due to any actual or
                                                potential illegality or
Other
                                                unenforceability in any land use 20 Mar. 2001;                         In the
commitments
                 CND Group      Other           agreement or relevant              18 Jun. 2003; Standing              process of
made to minority
                                                documents signed or to be          29 Sep. 2004                        execution
shareholders
                                                signed by CND Group or other
                                                related problems, CND Group
                                                promises to give full immunity
                                                to the recipient party of the land
                                                use right and its inheritor and
                                                the recipient person regarding
                                                the aforesaid matters.

Executed on time
                 Yes
or not

Explain in detail
specific reasons
for failing to
fulfill
commitment and
                   N/A
plan for next step
in case of
commitment
unfulfilled on
time


  IV Engagement and disengagement of CPAs firm

  Has the semi-annual financial report been audited?
  □Yes √ No
  This Semi-Annual Report is unaudited.



                                                                    21
Shenzhen Chiwan Wharf Holdings Limited                                  Semi-Annual Report 2018


V Explanation given by the Board of Directors, Supervisory Board regarding the “non-
standard auditor’s report” issued by the CPAs firm for the reporting period

□ Applicable √ Not applicable

VI Explanations given by Board of Directors regarding “modified auditor’s report” issued for
last year

□ Applicable √ Not applicable

VII Bankruptcy and restructuring

No such cases in the reporting period.

VIII Legal matters

No such cases in the reporting period

Other legal matters:

□ Applicable √ Not applicable

IX Punishments and rectifications

No such cases in the reporting period

X Credit conditions of the Company as well as its controlling shareholder and actual
controller

□ Applicable √ Not applicable

XI Equity incentive plans, employee stock ownership plans or other incentive measures for
employees

No such cases in the reporting period

XII Significant related-party transactions

1. Related-party transactions relevant to routine operation




                                                     22
     Shenzhen Chiwan Wharf Holdings Limited                                                             Semi-Annual Report 2018

                                                                                                                         Unit: RMB
                                                                                       Wheth
                                                                                              Settleme
                          Conte     Pricing                                    Approv     er
                Type                                                                              nt
                           nt of   principle               Transact Proportio     ed    excee
                of the                                                                         method
                            the      of the                   ion   n in same transacti ded
Related Relati related                       Transaction                                        of the Similar market Disclosure Disclosur
                         related    related-                amount kind of        on     the
 party onship -party                            price                                          related-    price         date     e index
                          -party     party                 (RMB’0 transactio amount appro
               transac                                                                          party
                         transac   transacti                 ,000)      ns    (RMB’0 ved
                 tion                                                                         transacti
                           tion        on                                       ,000) amoun
                                                                                                  on
                                                                                           t

                                                                                                                                See Anno
                                                                                                                                uncement
      Affilia                                                                                                                   No. 2018-
                            Mutual                                                            Payment
CND ted             Land                                                                                            7 Feb.      012 on
              Lease         negotiati 29,407,300.56 2,940.73          68.09%     7,500 No     by      29,407,300.56
Group legal         use fee                                                                                         2018        www.cnin
                            on                                                                month
      person                                                                                                                    fo.com.cn
                                                                                                                                 for detail
                                                                                                                                s.

Total                                   --       --        2,940.73     --       7,500   --      --          --           --        --

Details about return of large-
                                   No
amount sales

Where the Company classifies
and estimates the total amount
of routine related-party
transactions for the reporting No
period, explain the actual
implementation during the
reporting period (if any)


Explain why the transaction
price is greatly different from N/A
the market price (if applicable)


     * The director of the Company-Zhang Jianguo also serves as a senior executive in CND Group. In accordance with
        regulations stipulated in Listing Rules of Shenzhen Stock Exchange, CND Group is an affiliated legal person of the
        Company.


     2. Related-party transactions arising from assets or equities acquisition and sale of assets

     □ Applicable √ Not applicable

     3. Related-party transactions arising from joint investment in external parties

     □ Applicable √ Not applicable

     4. Credits and liabilities with related parties

     □ Applicable √ Not applicable


                                                                      23
Shenzhen Chiwan Wharf Holdings Limited                                                 Semi-Annual Report 2018

5. Other significant related-party transactions

□ Applicable √ Not applicable

XIII Particulars about the non-operating occupation of funds by the controlling shareholder
and other related parties of the Company

No such cases in the reporting period

XIV Deposits and loans in finance companies

1. Deposits and loans in CDF

The Proposal on Renewing the Financial Service Agreement Signed with China Development Finance Company
Ltd. was approved on the 2016 Annual Meeting of Shareholders held on 5 Jun. 2017, in which, the Company was
agreed to sign the Financial Service Agreement with period of three years with China Development Finance
Company Ltd. (hereinafter referred to as ―CDF‖).
CND Group will no longer be the shareholder of the Company from 8 Jun. 2018 when it completed the transfer
registration of A-Share of the Company. CDF cannot continue to provide financial service for the Company since
it is a non-bank financial institution specially providing financial service for member enterprises of CND Group.
The Company held the 6th Special Meeting of the 9th Board of Directors on 9 Jul. 2018, on which the Proposal on
Termination Agreement on Financial Service Agreement Signed with China Development Finance Company Ltd.
in which the Company was agreed to sign the Termination Agreement on Financial Service Agreement with CDF.
As of the end of the reporting period, the deposits and loans of the Company in CDF were listed as follows:
                                                                                                  Unit: RMB’0,000
                                                    Opening
                      Item                                           Increase        Decrease       Clsoing balance
                                                    balance

I. Deposits in CDF                                          119.27           0.36         119.63                  -

II. Loans from CDF                                               -               -              -                 -


2. Deposits and loans in CMG Finance

The Proposal on Signing Financial Service Agreement with SinoTrans & CSC Finance Co., Ltd. was approved on
the Second Meeting of the Ninth Board of Directors held on 23 August 2017, in which the Company was agreed
to sign the Financial Service Agreement with period of three years with Sinotrnas & CSC Finance Co., Ltd.
(renamed CMG Finance in August 2017).
As of the end of the reporting period, the deposits and loans of the Company in CMG Finance were listed as
follows:
                                                                                           Unit: RMB’0,000
                                                    Opening
                      Item                                           Increase        Decrease       Clsoing balance
                                                    balance

I. Deposits in CMG Finance                             15,035.93           299.33      15,277.87              57.39

II. Loans from CMG Finance                                       -      42,000.00       7,000.00         35,000.00

                                                       24
Shenzhen Chiwan Wharf Holdings Limited                                                  Semi-Annual Report 2018


XV Explain change of the accounting policy, accounting estimate and measurement methods
as compared with the financial reporting of last year

The major changes in the Company’s accounting policy are: on 31 March 2017, the Ministry of Finance published
the Accounting Standards for Business Enterprises No. 22-Recognition and Measurement of Financial
Instruments (hereinafter referred to as the ―Standards No. 22‖), the Accounting Standards for Business Enterprises
No. 23-Transfer of Financial Assets (hereinafter referred to as the ―Standards No. 23‖) and the Accounting
Standards for Business Enterprises No. 24-Hedge Accounting (hereinafter referred to as the ―Standards No. 24‖);
on 28 April 2017, the Ministry of Finance published the Accounting Standards for Business Enterprises No. 42-
Non-current Assets and Disposal Groups Held for Sale and Discontinued Operations (hereinafter referred to as
the ―Standards No. 42‖); on 2 May 2017, the Ministry of Finance published the Accounting Standards for
Business Enterprises No. 37-Presentation of Financial Instruments (hereinafter referred to as the ―Standards No.
37‖); on 10 May 2017, the Ministry of Finance published the Accounting Standards for Business Enterprises No.
16-Government Subsidies (hereinafter referred to as the ―Standards No. 16‖); on 5 July 2017, the Ministry of
Finance published the Accounting Standards for Business Enterprises No. 14-Income (hereinafter referred to as
the ―Standards No. 14‖); in accordance with requirements stipulated in documents issued by the Ministry of
Finance, the Company begins to implement the Standards No. 22, No. 23, No. 24, No. 37 and No. 14 from 1 Jan.
2018; begins to implement the Standards No. 42 from 28 May 2017; begins to implement the Standards No. 16
from 12 June 2017. For related details, please refer to the Announcement on Changes in Accounting Policy
(Announcement No. 2018-025) disclosed on www.cninfo.com.cn.

XVI Explain change of the consolidation scope as compared with the financial reporting of
last year

The Company signed the Supplementary Agreement to the Media Port Investments Limited Shareholder
Agreement with China Merchants Port Holdings Company Limited (hereinafter referred to as ―CMPort‖), Fatten
Investments Limited (hereinafter referred to as ―FIL‖) and Media Port Investments Limited (hereinafter referred
to as ―MPIL‖) on 23 August 2017 in Shenzhen. Under the arrangements of the agreement, the Company
completed the director appointment for MPIL at the end of September 2017 and has realized control over MPIL
and its subsidiary FIL, Shenzhen Mawan Wharf Co., Ltd., Shenzhen Mawan Port Services Co., Ltd. and Shenzhen
Mawan Warehouse & Terminals Co., Ltd. (hereinafter referred to as the ―Mawan Companies‖) in form and nature.
According to the Accounting Standards for Business Enterprises No. 33-Consolidated Financial Statements, the
Company began to consolidate MPIL and its subsidiary FIL and the Mawan Companies from September 2017.
And in accordance with the requirements on company consolidation under common control, the Company has
restated the amounts of the same period of last year in the financial statements.
The Company signed the Supplementary Agreement II to the Media Port Investments Limited Shareholder
Agreement with CMPort, FIL and MPIL on 5 February 2018 which became effective after being signed by all the
parties. After the transfer of a combined stake of 66.10% in the Company held by Shenzhen Malai Storage Co.,
Ltd., Keen Field Enterprises Limited and China Nanshan Development (Group) Inc. to the subsidiary of China
Merchants Group-CMGD and its acting-in-concert party Broadford Global, the Company will no longer control
MPIL and its subsidiary FIL and the Mawan Companies. Therefore, it has excluded the said companies from its
consolidated financial statements from the date when its control ceased.
The Company received from CMGD and Broadford Global the Securities Transfer Registration Confirmation
issued by the Shenzhen branch of China Securities Depository and Clearing Corporation Limited on 11 June 2018.


                                                        25
Shenzhen Chiwan Wharf Holdings Limited                                                   Semi-Annual Report 2018

The registration formalities for the said share transfer have been completed on 8 June 2018. From this day on, the
Company will exclude MPIL and its subsidiary FIL and the Mawan Companies from its consolidated financial
statements. For further information, please refer to the Announcement on the Completion of Share transfer and
Change of the Controlling Shareholder (Announcement No.: 2018-060) disclosed on www.cninfo.com.cn dated
12 June 2018.

XVII Significant contracts and fulfillment thereof

1. Trusteeship, contracting and leasing

(1) Trusteeship

□Applicable√Not applicable

(2) Contracting

□Applicable√Not applicable

(3) Leasing

□Applicable√Not applicable

2. Significant guarantees

□Applicable√Not applicable

3. Other significant contracts

□Applicable√Not applicable

XVIII. Social responsibilities

1. Material environment issues

Does the listed company or its subsidiaries belong to the heavily polluting industries stipulated by the
environmental protection authorities of the country?
No
The Company made great efforts to build the green port of ―resources-saving‖ as well as ―environmentally
friendly‖ type, and paid attention to the environment protection in the port planning, construction and operation to
achieve the healthy and harmonious development of the Company and environment.
The Company strictly implements environmental protection requirements at all stages of planning, design and
construction of port engineering projects, and implements environmental monitoring measures and the use of
environmental protection facilities in its daily operations. Container service continues to promote projects such as
the construction and use of ship shore power facilities, the conversion of RTG powered from oil to electricity, and
the renovation of exhaust treatment device for port mobile machinery, to promote the use of clean energy and

                                                         26
Shenzhen Chiwan Wharf Holdings Limited                                                 Semi-Annual Report 2018

ensure that existing equipment meets emission standards. Bulk cargo service advances technical synchronously,
aimed at technical links, such as loading hopper, loading platform, silo loading, loading, door operation, yard
operation and so on, which has a good effect. At the same time, the Company encourages the use of waste
materials and expands the scope of recycling lubricants to reduce energy consumption and pollutant emissions.

2. Targeted measures taken to help people lift themselves out of poverty

The Company did not take such measures in the reporting year and has no such plans for now.

XIX. Other significant events

1. Particulars about suspension and resumption of the stock trading

The stock of the Company had been suspended since the market opened on 20 Nov. 2017 because the actual
controller-China Merchants Group-planed and demonstrated some significant events related to the Company.
After the negotiation and demonstration by related parties, the Company confirmed that the above significant
events were significant assets restructuring, so the stock of the Company continued to be suspended as significant
assets restructuring events since the market opened on 4 December 2017. The Proposal on Related Transaction
Report (draft) on Assets Purchase via Share Offering and Matching Fund Raising and its Abstract as well as
relative proposals were approved on the Fifth Special Meeting of the Ninth Board of Directors held on 19 June
2018 and submitted to the shareholders meeting for approval. The Company replied the Inquiry Letter regarding
Restructuring of Shenzhen Chiwan Wharf Holdings Limited (Permission Inquiry Letter regarding Restructuring
[2018] No. 19) issued by the Management Department of Shenzhen Stock Exchange and disclosed the Related-
party Transaction Report (draft) (revised) on Assets Purchase via Share Offering and Matching Fund Raising and
related announcements in accordance with regulations. The stock of the Company had been resumed since the
market opened on 10 July 2018. The Company has fulfilled the information disclosure obligation in line with
governing rules and regulations. For more details, please refer to related announcements disclosed by the
Company on Securities Times, Ta Kung Pao (HK) and www.cninfo.com.cn.

2. Particulars about the connected transaction of assets purchase via share offering and matching fund
raising

On 26 July 2018, the 2nd Extraordinary General Meeting of 2018 of the Company passed the Proposal on the
Related-party Transaction Report (Draft) on Assets Purchase via Share Offering and Matching Fund Raising of
Shenzhen Chiwan Wharf Holdings Limited. and its Abstract and related proposals to the related-party transaction.
The main contents of assets of issuing shares purchase and matching fund raising and related-party transactions
are as follows:
(1) The Company intends to purchase 1,313,541,560 common stocks of CMPort from China Merchants
Investment Development Co., Ltd. (hereinafter referred to as ―CMID‖), which accounts for about 39.51% of the
total number of shares issued by CMPort. (2) CMG Hong Kong signed Concerted Action Agreement with the
Company, it is agreed that after finishing purchasing the issued assets, the voting rights of 753,793,751 ordinary
shares of CM Port (about 22.67 % of the total number of ordinary shares issued by CMPort) entrusted to CMPort
by CMG Hong Kong shall be unconditionally consistent with that of the Company on matters considered at the
general meeting of shareholders of CMPort, and should be voted basing on the opinions of Shenzhen Chiwan

                                                       27
Shenzhen Chiwan Wharf Holdings Limited                                               Semi-Annual Report 2018

Wharf Holdings Limited. (3) The Company intends to adopt the inquiry method to issue A shares matching fund
to no more than 10 specific investors, and the total amount of matching funds should not exceed RMB400,000.00,
and the number of issued shares should be no more than 128,952,746.
Coming into force of the Concerted Action Agreement and the implementation of matching fund raising are
conditional on the effectiveness and implementation of issuing shares of purchasing assets; however, the
effectiveness and implementation of the issuing shares of purchasing assets and Concerted Action Agreement are
not on the premise of the implementation of matching fund raising, whether the matching funds finally success or
not, it will not affect the purchase of the shares and the implementation of the Concerted Action Agreement.
The Company’s major asset restructuring should be filed or approved by the business sector of the National
Development and Reform Commission and the business sector on the foreign investment involved in this
transaction, by the commerce department regarding the new shares of the Company subscribed by overseas
strategic investors and other related matters involved in this transaction, and approved by the China Securities
Regulatory Commission. There is still uncertainty as to whether this major asset reorganization will achieve the
above-mentioned approval and when it will eventually pass the approval. Detailed progress of the transaction and
program contents showed in related announcements which published on the Securities Times, Ta Kun Pao (HK)
and www.cninfo.com.cn.

3. Particulars about additional investment in Zhoushan Archipelago New Area SinoTrans & CSC RoRo
Logistics Co., Ltd.

On 26 January 2018, the Second Special Meeting of the Ninth Board of Directors of the Company approved the
Proposal on Capital Increase to Zhoushan Archipelago New Area SinoTrans & CSC RoRo Logistics Co., Ltd. On
the same day, the Company together with Zhoushan Blue Ocean Investment Co., Ltd. (hereafter referred to as
―Blue Ocean Investment‖), CSC RoRo Logistics Company Limited (hereafter referred to as ―CSC‖), Zhoushan
Archipelago New Area SinoTrans & CSC RoRo Logistics Co., Ltd. (hereafter referred to as ―Zhoushan RoRo‖)
and Zhoushan Archipelago New Area Xinghai RoRo Terminal Co., Ltd.( hereafter referred to as ―Xinghai
Terminal‖) signed Zhoushan Archipelago New Area SinoTrans & CSC RoRo Logistics Co., Ltd.. According to the
agreement, the Company contributed RMB149.7098 million in cash to hold 51% equity in Zhoushan RoRo, and
the capital of Zhoushan RoRo increased from RMB60 million to RMB173.0786 million, and Zhoushan RoRo
owned 100% stake of Xinghai RoRo, which made Xinghai RoRo a wholly owned subsidiary of Zhoushan RoRo.
More information is showed on the Announcement on the Related-party Transaction regarding Foreign
Investments (Announcement No.: 2018-007) published on the Securities Times, Ta Kun Pao (HK) and
www.cninfo.com.cn on 27 January 2018.
In May 2018, the Company paid all the increased capital to Zhoushan RoRo. On 29 August 2018, Zhoushan RoRo
changed its name to ―CMPort (Zhoushan) RoRo Logistcis Co., Ltd.‖ and completed the formalities for the change
of its directors, supervisors and senior executives with the industrial and commercial administration. As such,
Zhoushan RoRo has officially become a controlled subsidiary of the Company. At present, the main construction
of Xinghai RoRo has been completed and accepted, and the yard construction of Zhoushan RoRo is well
underway.

4. Information disclosure index

In the reporting period, the Company disclosed the following significant events on Securities Times, Ta Kung Pao
(HK) and www.cninfo.com.cn:


                                                      28
Shenzhen Chiwan Wharf Holdings Limited                                           Semi-Annual Report 2018




 Announce
                     Date                                           Title
 ment No.
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-001    2018-01-04
                                   Restructuring
                                   Announcement on Voluntary Information Disclosure of Business
 2018-002    2018-01-06
                                   Volume Data of December 2017
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-003    2018-01-11
                                   Restructuring
                                   Announcement on Resolutions of the First Special Meeting of the ninth
 2018-004    2018-01-20
                                   Board of Directors in 2018
                                   Announcement on Application for Continuing the Suspension due to the
 2018-005    2018-01-20
                                   Expiration of Significant Assets Restructuring Delisting
                                   Announcement on Resolutions of the Second Special Meeting of the
 2018-006    2018-01-27
                                   ninth Board of Directors in 2018
                                   Announcement on the Related-party Transaction regarding Foreign
 2018-007    2018-01-27
                                   Investments
                                   Announcement on Convening Shareholders Meeting for Approval of
 2018-008    2018-01-27
                                   Matters Related to Continuous Suspension

 2018-009    2018-01-27            Notice on the First Special General Meeting in 2018

                                   Announcement on the Progress of Delisting of Significant Assets
 2018-010    2018-02-03
                                   Restructuring
                                   Announcement on Resolutions of the Third Special Meeting of the ninth
 2018-011    2018-02-07
                                   Board of Directors in 2018
                                   Announcement on Expected Routine Related-Party Transactions for
 2018-012    2018-02-07
                                   2018
                                   Announcement on Related-party Transaction regarding Signing
 2018-013    2018-02-07            Supplementary Agreement to the MEDIA PORT INVESTMENTS
                                   LIMITED Shareholder Agreement II

 2018-014    2018-02-07            Indicative Announcement on Changes in Controlling Shareholders

                                   Indicative Announcement on Convening the First Special General
 2018-015    2018-02-07
                                   Meeting in 2018
                                   Announcement on Voluntary Information Disclosure of Business
 2018-016    2018-02-08
                                   Volume Data of January 2018
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-017    2018-02-10
                                   Restructuring
                                   Announcement on Resolutions of the First Special General Meeting in
 2018-018    2018-02-14
                                   2018
                                   Announcement on Application for Continuing the Suspension due to the
 2018-019    2018-02-14
                                   Expiration of Significant Assets Restructuring Delisting



                                                  29
Shenzhen Chiwan Wharf Holdings Limited                                          Semi-Annual Report 2018


                                   Announcement on the Progress of Delisting of Significant Assets
 2018-020    2018-02-28
                                   Restructuring
                                   Announcement on Resolutions of the Third Meeting of the Ninth Board
 2018-021    2018-03-07
                                   of Directors
                                   Announcement on Resolutions of the Third Meeting of the Ninth
 2018-022    2018-03-07
                                   Supervisory Committee

 2018-023    2018-03-07            Abstract of Annual Report 2017

                                   Announcement on Plan of Profit Distribution and Dividend Payout in
 2018-024    2018-03-07
                                   2017

 2018-025    2018-03-07            Announcement on Changes in Accounting Policy

                                   Announcement on Termination of Joint Investment in Haixing Onoda
 2018-026    2018-03-07
                                   Project with Related Parties

 2018-027    2018-03-07            Notice of Annual General Meeting 2017

                                   Announcement on the Progress of Delisting of Significant Assets
 2018-028    2018-03-07
                                   Restructuring
                                   Announcement on Voluntary Information Disclosure of Business
 2018-029    2018-03-08
                                   Volume Data of February 2018

 2018-030    2018-03-08            Correction Notice

                                   Announcement on the Progress of Delisting of Significant Assets
 2018-031    2018-03-14
                                   Restructuring
                                   Indicative Announcement on the Progress of Changes in Controlling
 2018-032    2018-03-20
                                   Shareholders

 2018-033    2018-03-21            Indicative Announcement on Convening Annual General Meeting 2017

                                   Announcement on the Progress of Delisting of Significant Assets
 2018-034    2018-03-21
                                   Restructuring
                                   Indicative Announcement on the Progress of Changes in Controlling
 2018-035    2018-03-27
                                   Shareholders
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-036    2018-03-28
                                   Restructuring

 2018-037    2018-03-29            Announcement on Resolutions of the Annual General Meeting 2017

                                   Announcement on the Progress of Delisting of Significant Assets
 2018-038    2018-04-04
                                   Restructuring
                                   Announcement on Voluntary Information Disclosure of Business
 2018-039    2018-04-10
                                   Volume Data of March 2018
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-040    2018-04-13
                                   Restructuring



                                                  30
Shenzhen Chiwan Wharf Holdings Limited                                           Semi-Annual Report 2018


                                   Announcement on the Progress of Delisting of Significant Assets
 2018-041    2018-04-20
                                   Restructuring
                                   Indicative Announcement on Issuance of 2018 Phase I Super-short-term
 2018-042    2018-04-24
                                   Financing Bonds
                                   Announcement on Resolutions of the fourth Special Meeting of the
 2018-043    2018-04-27
                                   ninth Board of Directors in 2018

 2018-044    2018-04-27            The Text of Quarter One Report 2018

                                   Announcement on the Progress of Delisting of Significant Assets
 2018-045    2018-04-27
                                   Restructuring
                                   Announcement on Issue Results of 2018 Phase I Super-short-term
 2018-046    2018-04-28
                                   Financing Bonds
                                   Announcement on China Securities Regulatory Commission’s Consent
                                   for the Exemption of China Merchants Gangtong Development
 2018-047    2018-05-03
                                   (Shenzhen) Co., Ltd. and its Persons Acting in Concert from the Tender
                                   Offer Obligation
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-048    2018-05-08
                                   Restructuring
                                   Announcement on Voluntary Information Disclosure of Business
 2018-049    2018-05-09
                                   Volume Data of April 2018
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-050    2018-05-15
                                   Restructuring
                                   Announcement on Convening Investor Conference regarding
 2018-051    2018-05-15
                                   Significant Assets Restructuring

 2018-052    2018-05-17            Announcement on the Execution of the 2017 Dividend Payout

                                   Announcement on Application for Continuing the Suspension due to the
 2018-053    2018-05-18
                                   Expiration of Significant Assets Restructuring Delisting
                                   Announcement on Particulars of Investors Conference Convened
 2018-054    2018-05-19
                                   regarding Significant Assets Restructuring
                                   Announcement on the Due Payment of 2017 Phase I Short-term
 2018-055    2018-05-22
                                   Financing Bonds
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-056    2018-05-25
                                   Restructuring
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-057    2018-06-01
                                   Restructuring
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-058    2018-06-08
                                   Restructuring
                                   Announcement on Voluntary Information Disclosure of Business
 2018-059    2018-06-09
                                   Volume Data of May 2018
                                   Announcement on Completion of Share Transfer and Changes in
 2018-060    2018-06-12
                                   Controlling Shareholders
                                   Announcement on the Progress of Delisting of Significant Assets
 2018-061    2018-06-15
                                   Restructuring

                                                  31
Shenzhen Chiwan Wharf Holdings Limited                                                  Semi-Annual Report 2018


                                        Announcement on Resolutions of the Fifth Special Meeting of the ninth
 2018-062      2018-06-21
                                        Board of Directors in 2018
                                        Announcement on Resolutions of the Second Special Meeting of the
 2018-063      2018-06-21
                                        Nine Supervisory Committee in 2018
                                        Announcement on Related-party Transaction regarding Signing
 2018-064      2018-06-21                Supplementary Agreement to the Financial Service Agreement with
                                         CMG Finance
                                        Announcement on Disclosure of Related-party Transaction Report on
 2018-065      2018-06-21               Assets Purchase via Share Offering and Matching Fund Raising and on
                                        Temporary not Resumption
                                        Indicative Announcement on General Risk of Significant Assets
 2018-066      2018-06-21
                                        Restructuring
                                        Announcement on the Progress of Delisting of Significant Assets
 2018-067      2018-06-28
                                        Restructuring


XX Internal control progress

Pursuant to the ―Internal Control Rules for Enterprises‖ and the mating guidelines, the Company officially
implemented internal control, with details as follows:
1. Preparation phase
(1) The Company updated the name list of the members of internal control task groups. The chairman of the board
was the head of the internal control project, with general managers, divisional leaders and departmental leaders as
the members for the internal control steering committee. At the Company level, important professionals of all
functional departments were the members for the task group. At the level of a subsidiary, the task group was
headed by the general manager of the subsidiary, with important professionals in the subsidiary as the members
for the task group.
(2) The work plan for internal control of 2018 was worked out.
(3) The subjects and internal control processes included in the internal control improvement task for 2018 were
determined. According to its own business characteristics and importance and based on the internal control
process improvement results of the previous years, subjects included in the internal control improvement task for
2018 were: the Company, Chiwan Container Terminal Co., Ltd., Shenzhen Chiwan Wharf Container Co. Ltd.,
Dongguan Chiwan Wharf Company Limited, Dongguan Chiwan Terminal Company Limited and Shenzhen
Chiwan Tugboat Transportation Co., Ltd. Internal control processes included in the internal control improvement
and self-evaluation task for 2018 were: the organizational structure, development strategy, human resources,
social responsibilities, corporate culture, capital operation, procurement, asset management, marketing, R&D,
engineering projects, guarantees, outsourcing, financial reporting, overall budget, contract management, internal
information transmission and the information system.
(4) Work flow charts were sent down to confirm the specific work and schedules for the members of the internal
control task groups.
(5) Professional trainings were organized for members of the internal control task groups.
2. Implementation phase
(1) The internal control task groups of the Headquarters and the subsidiaries have reviewed the flow chart risk
matrix assessment of last year, and have re-described work flows within the internal control improvement scope
according to business changes this year so as to formulate an internal control risk matrix and a core flow chart for
the Company for 2018.
(2) The internal control task groups of the Headquarters and the subsidiaries have carried out a walk-through test
on the effectiveness of the internal control design to look for defects.
3. Internal control audit
The resolution of hiring Deloitte Touche Tohmatsu (special general partnership) as the Company’s internal audit
firm of 2018 was approved by the Third Meeting of the Ninth Board of Directors held on 5 March 2018 and
Annual General Meeting 2017 held on 28 March 2018.


                                                        32
Shenzhen Chiwan Wharf Holdings Limited                                                Semi-Annual Report 2018

The Company carried out internal control work according to the time schedule of the 2018 internal control
program of work. The progress of the project was in accordance with the plan of the work plan. There was no
difference or delay.

XXI Significant evens of subsidiaries

□Applicable√Not applicable

XXII The registration form of activities such as researches, communication and interviews
received in the reporting period

                                                             Main contents discussed and materials and index
    Time                 Way             Type of object
                                                                                provided
4 Jan. 2018    One-on-one meeting       Institution

6 Feb. 2018    One-on-one meeting       Institution
                                                           Main discussion: basic business condition,
12 Mar. 2018 One-on-one meeting         Institution        investments and financial condition of the Company;
                                                           Materials provided: brochure of the Company;
10 May 2018 One-on-one meeting          Institution        Index: SZSE EasyIR
                                                           (http://irm.cninfo.com.cn/ssessgs/S000022/index.ht
25 May 2018 One-on-one meeting          Institution
                                                           ml)
               By phone or written
Jan.-Jun. 2018 inquiry (EasyIR platform Individual
               of SZSE)




                                                      33
Shenzhen Chiwan Wharf Holdings Limited                                                       Semi-Annual Report 2018




         Section VI Share Changes & Particulars about Shareholders

I Changes in shares

1. Changes in shares

                                                                                                               Unit: share
                                      Before                      Increase/decrease (+, -)                      After

                                                                         Capitalizatio
                                                          New     Bonus
                               Number       Percentage                   n of capital Other Subtotal    Number          Percentage
                                                         shares   shares
                                                                           reserve

I Restricted shares            160,106         0.03%       0        0         0         0      0        160,106           0.03%

1. Shares held by the State       0             0%         0        0         0         0      0           0               0%

2.Share held by state-
                                  0             0%         0        0         0         0      0           0               0%
owned corporations

3.Shares held by other
                               160,106         0.03%       0        0         0         0      0        160,106           0.03%
domestic investors

Among which:
Shares held by domestic           0             0%         0        0         0         0      0           0               0%
corporations

Shares held by domestic
                               160,106         0.03%       0        0         0         0      0        160,106           0.03%
individuals

4.Shares held by foreign
                                  0             0%         0        0         0         0      0           0               0%
investors

Among which: Shares held
                                  0             0%         0        0         0         0      0           0               0%
by foreign corporations

Shares held by foreign
                                  0             0%         0        0         0         0      0           0               0%
individuals


II Non-restricted shares      644,603,624      99.97%      0        0         0         0      0       644,603,624       99.97%

1.Renminbi common
                              464,859,300      72.10%      0        0         0         0      0       464,859,300       72.10%
shares

2.Domestically listed
                              179,744,324      27.88%      0        0         0         0      0       179,744,324       27.88%
foreign shares

3.Overseas listed foreign
                                  0             0%         0        0         0         0      0           0               0%
shares

4. Others                         0             0%         0        0         0         0      0           0               0%

III Total shares              644,763,730      100%        0        0         0         0      0       644,763,730        100%


                                                            34
  Shenzhen Chiwan Wharf Holdings Limited                                                                        Semi-Annual Report 2018

  Reasons for share changes:
  □ Applicable √ Not applicable
  Approval of the change in shares
  □ Applicable √ Not applicable
  Transfer of share changes:
  □ Applicable √ Not applicable
  Effects of the change in shares on the basic EPS, diluted EPS, net assets per share attributable to common
  shareholders of the Company and other financial indexes over the last year and last period
  □ Applicable √ Not applicable
  Other contents that the Company considered necessary or were required by the securities regulatory authorities to
  disclose
  □ Applicable √ Not applicable

  2. Changes in restricted shares

  □ Applicable √ Not applicable

  II Issuance and listing of securities

  □ Applicable √ Not applicable

  III Total number of shareholders and their shareholding

                                                                                                                                   Unit: share
Total number of common shareholders     35,589(25,131 A-shareholders Total number of preference shareholders with
                                                                                                                                                  0
at period-end                           and 10,458 B-shareholders)   resumed voting rights at period-end (if any)


              Shareholding of common shareholders holding more than 5% shares or the top 10 of common shareholders

                                                      Number of         Increase and
                                                                                         Number of shares Number of shares
                                          Holding shareholding at decrease of                                                        Pledged or
                           Nature of                                                      held subject to        held subject to
  Name of shareholder                    percentage the end of the shares during                                                    frozen shares
                          shareholder                                                        trading                trading
                                            (%)        reporting         reporting
                                                                                           moratorium             moratorium
                                                        period            period

CHINA MERCHANTS
                     Common
GANGTONG
                     domestic               57.52%     370,878,000 370,878,000                              0       370,878,000          0
DEVELOPMENT
                     corporation
(SHENZHEN) CO., LTD.


BROADFORD GLOBAL Foreign
                                             8.58%      55,314,208       55,314,208                         0         55,314,208         0
LIMITED          corporation


CMBLSA RE FTIF
                        Foreign
TEMPLETON ASIAN                              7.43%      47,914,954                   0                      0         47,914,954     Unknown
                        corporation
GRW FD GTI 5496



                                                                   35
  Shenzhen Chiwan Wharf Holdings Limited                                                                Semi-Annual Report 2018


                      Common
CITIC SECURITIES CO.,
                      domestic                1.47%         9,467,951             0                 0            9,467,951          0
LTD
                      corporation

                          Foreign
NORGES BANK                                   0.43%         2,802,863             0                 0            2,802,863      Unknown
                          corporation

VANGUARD
                 Foreign
EMERGING MARKETS                              0.41%         2,617,518             0                 0            2,617,518      Unknown
                 corporation
STOCK INDEX FUND

                          Domestic
MAI SHUQING                                   0.35%         2,238,347             0                 0            2,238,347          0
                          individual

CHINA MERCHANTS
                     State-owned
SECURITIES (HK) CO.,                          0.33%         2,126,022             0                 0            2,126,022      Unknown
                     corporation
LTD.

CANADA POST
CORPORATION        Foreign
                                              0.24%         1,579,096             0                 0            1,579,096      Unknown
REGISTERED PENSION corporation
PLAN

VANGUARD TOTAL
                          Foreign
INTERNATIONAL                                 0.24%         1,530,596             0                 0            1,530,596      Unknown
                          corporation
STOCK INDEX FUND

Strategic investors or general corporations
becoming top-ten shareholders due to placing N/A
of new shares (if any)

                                               CMGD is a wholly-owned subsidiary set up in Shenzhen by Broadford Global. The two
Related or acting-in-concert parties among the
                                               companies are acting-in-concert parties. The Company does not know whether the other
shareholders above
                                               shareholders are related parties or persons acting in concert.

                                                   Top 10 non-restricted shareholders

                                                                                                               Type of shares
                                                Number of non-restricted shares held at period-
             Name of shareholder
                                                                     end
                                                                                                        Type                 Number

CHINA MERCHANTS GANGTONG
                                                                                   370,878,000      A-share                     370,878,000
DEVELOPMENT (SHENZHEN) CO., LTD.

BROADFORD GLOBAL LIMITED                                                              55,314,208    B-share                      55,314,208

CMBLSA RE FTIF TEMPLETON ASIAN
                                                                                      47,914,954    B-share                      47,914,954
GRW FD GTI 5496

CITIC SECURITIES CO., LTD                                                               9,467,951   A-share                       9,467,951

NORGES BANK                                                                             2,802,863   B-share                       2,802,863

VANGUARD EMERGING MARKETS
                                                                                        2,617,518   B-share                       2,617,518
STOCK INDEX FUND

MAI SHUQING                                                                             2,238,347   A-share                       2,238,347


                                                                  36
  Shenzhen Chiwan Wharf Holdings Limited                                                  Semi-Annual Report 2018


CHINA MERCHANTS SECURITIES (HK)
                                                                           2,126,022     B-share               2,126,022
CO., LTD.

CANADA POST CORPORATION
                                                                           1,579,096     B-share               1,579,096
REGISTERED PENSION PLAN

VANGUARD TOTAL INTERNATIONAL
                                                                           1,530,596     B-share               1,530,596
STOCK INDEX FUND

Explanation on associated relationship
among the top ten shareholders of
tradable share not subject to trading     CMGD is a wholly-owned subsidiary set up in Shenzhen by Broadford
moratorium, as well as among the top ten Global. The two companies are acting-in-concert parties. The Company does
shareholders of tradable share not subject not know whether the other shareholders are related parties or persons acting
to trading moratorium and top ten         in concert.
shareholders, or explanation on acting-
in-concert

Particular about shareholder participate
in the securities lending and borrowing N/A
business (if any)
  None of the top ten common shareholders and the top ten common shareholders not subject to trading moratorium
  of the Company carried out any agreed buy-back in the reporting period.

  IV Change of the controlling shareholder or the actual controller

                                                           China Merchants Gangtong Development (Shenzhen)
  New controlling shareholder
                                                           Co., Ltd.

  Date of change                                           8 June 2018

                                                           For further information, see the Announcement No.
  Index to the relevant announcement disclosed on the      2018-060 on the Completion of Share Transfer and
  designated website                                       Change of the Controlling Shareholder on
                                                           www.cninfo.com.cn

  Date of disclosure                                       12 June 2018

  The actual controller of the Company did not change in the reporting period.




                                                          37
Shenzhen Chiwan Wharf Holdings Limited                          Semi-Annual Report 2018




                               Section VII Preference Shares

□ Applicable √ Not applicable
The Company had no preference shares in the reporting period.




                                                      38
Shenzhen Chiwan Wharf Holdings Limited                                               Semi-Annual Report 2018




   Section VIII Directors, Supervisors and Senior Management Staff

I Changes in the shareholdings of directors, supervisors and senior management staff

There was no change in shareholding of Directors, Supervisors, Senior Management Staffs and Employees, for
details, please refer to 2017 Annual Report

II Particulars about Changes of Directors, Supervisors and Senior Executives

There was no change in Directors, Supervisors, Senior Management Staffs and Employees, for details, please
refer to 2017 Annual Report




                                                      39
Shenzhen Chiwan Wharf Holdings Limited                                               Semi-Annual Report 2018




                                 Section IX Corporate Bonds

Are there any corporate bonds publicly offered and listed on the stock exchange, which were undue before the
approval date of this Report or were due but could not be redeemed in full?

No




                                                      40
Shenzhen Chiwan Wharf Holdings Limited                                     Semi-Annual Report 2018




                              Section X Financial Report

I Auditor’s report

The semi-annual financial report has not been audited by a CPAs firm.

II Financial statements (see the attached)




                 Section XI Documents Available for Reference

I The 2018 Semi-Annual Report carrying the signature of the Company’s Chairman of the Board;
II The 2018 Semi-Annual Financial Report carrying the signatures of the Company’s Legal
    Representative, Chief Financial Officer and Financial Manager; and

III Original copies of all documents and announcements disclosed by the Company during the
     reporting period on Securities Times, Ta Kung Pao and www.cninfo.com.cn.




                                                               For and on behalf of the Board
                                                                        Bai Jingtao
                                                                   Chairman of the Board
                                                      Shenzhen Chiwan Wharf Holdings Limited
                                                                    Dated 31 August 2018




                                                41
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018




CONTENTS                                                 Pages




THE CONSOLIDATED AND COMPANY BALANCE SHEETS              2-3


THE CONSOLIDATED AND COMPANY INCOME STATEMENTS           4-5


THE CONSOLIDATED AND COMPANY CASH FLOW STATEMENTS        6-7


THE CONSOLIDATED AND COMPANY STATEMENTS OF CHANGES IN
SHAREHOLDERS' EQUITY                                     8-9


NOTES TO THE FINANCIAL STATEMENTS                       10 - 119




                                                                   -1-
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

AT 30 JUNE 2018

                                                         Consolidated Balance Sheet
                                                                                                                                               Unit: RMB
           Item            Notes   Closing balance       Opening balance                   Item                  Notes   Closing balance       Opening balance
                                                                             LIABILITIES AND
ASSETS
                                                                             SHAREHOLDERS' EQUITY
Current assets:                                                              Current liabilities:

Cash and bank balances     (V)1      468,287,526.00        818,193,679.32 Short-term borrowings                  (V)21     501,758,000.00                        -

Notes receivable           (V)2                      -          500,000.00 Accounts payable                      (V)22     105,261,259.62         131,837,865.23
Accounts receivable        (V)3      307,047,142.75        257,081,961.83 Receipts in advance                    (V)23       16,147,389.17         56,571,454.49
Prepayments                (V)4        2,374,910.59           4,354,830.16 Employee benefits payable             (V)24       60,684,157.98         95,361,472.09
Interest receivable        (V)5           95,277.78           1,175,305.39 Taxes payable                         (V)25       86,884,187.10         96,453,101.66
Dividends receivable       (V)6                      -                     - Interest payable                    (V)26        8,998,745.37          3,678,493.15
Other receivables          (V)7       17,220,164.87          21,209,538.29 Dividends payable                     (V)27     165,955,102.54         263,384,499.42
Inventories                (V)8       16,490,966.83          21,862,480.10 Other payables                        (V)28       72,503,833.26        138,012,498.12
Other current assets       (V)9       24,561,374.56          33,491,432.18 Other current liabilities             (V)29     200,000,000.00         100,000,000.00
Total current assets                 836,077,363.38       1,157,869,227.27 Total current liabilities                      1,218,192,675.04        885,299,384.16
Non-current Assets:                                                          Non-current Liabilities:
Available-for-sale
                           (V)10                     -       23,759,200.00 Bonds payable                         (V)30     299,229,041.07         298,931,506.83
financial assets
Other investments in
                           (V)11     146,463,840.00                        - Long-term payables                  (V)31                     -       25,000,000.00
equity instruments
Long-term equity
                           (V)12   1,561,072,828.11       1,152,620,039.97 Special payables                      (V)32       28,209,108.38         32,563,422.41
investments
Investment properties      (V)13      22,408,165.65          22,821,081.69 Deferred income                       (V)33     153,051,500.28         156,048,997.49
Fixed assets               (V)14   3,078,827,210.28       3,929,355,718.60 Deferred tax liabilities              (V)19       32,858,660.00         10,584,342.80
Construction in progress   (V)15      67,674,438.64          86,317,666.70 Total non-current liabilities                   513,348,309.73         523,128,269.53
Intangible assets          (V)16     957,084,841.87       1,350,224,998.54 TOTAL LIABILITIES                              1,731,540,984.77      1,408,427,653.69
                                                                           SHAREHOLDERS'
Goodwill                   (V)17      10,858,898.17          10,858,898.17
                                                                           EQUITY:
Long-term prepaid
                           (V)18      51,803,814.59          98,278,001.09 Share capital                         (V)34     644,763,730.00         644,763,730.00
expenses
Deferred tax assets        (V)19      10,753,068.89          11,031,026.43 Capital reserve                       (V)35     167,480,381.25         167,480,381.25
Other non-current assets   (V)20     285,561,664.28        132,334,704.86 Other comprehensive income             (V)36     111,828,824.49          19,800,344.49
Total non-current assets           6,192,508,770.48       6,817,601,336.05 Special reserve                       (V)37        8,314,754.88          4,767,373.45
                                                                             Surplus reserve                     (V)38     520,074,434.56         520,074,434.56
                                                                             Unappropriated profit               (V)39    3,031,700,072.97      3,566,083,142.17
                                                                             Total shareholders' equity
                                                                             attributable to equity holders of            4,484,162,198.15      4,922,969,405.92
                                                                             the parent
                                                                             Minority interests                            812,882,950.94       1,644,073,503.71
                                                                             TOTAL SHAREHOLDERS'
                                                                                                                          5,297,045,149.09      6,567,042,909.63
                                                                             EQUITY
                                                                             TOTAL LIABILITIES AND
TOTAL ASSETS                       7,028,586,133.86       7,975,470,563.32                                                7,028,586,133.86      7,975,470,563.32
                                                                             SHAREHOLDERS' EQUITY



The accompanying notes form part of the financial statements.

The financial statements on pages 2 to 119 were signed by the following:


Legal Representative:Bai Jingtao
Chief Financial Officer:Yao Shenglan
Head of Accounting Department:Li Xiaopeng



                                                                                                                                                          -2-
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

AT 30 JUNE 2018

                                                    Balance Sheet of the Company
                                                                                                                                  Unit: RMB
         Item            Note    Closing balance       Opening balance               Item               Note   Closing balance    Opening balance
                                                                           LIABILITIES AND
ASSETS                                                                     SHAREHOLDERS'
                                                                           EQUITY
Current Assets:                                                            Current Liabilities:
Cash and bank
                                    97,869,776.30        230,039,345.73 Short-term borrowings                    501,758,000.00                     -
balances
Accounts receivable     (XIV)1      23,418,326.13         12,987,394.84 Accounts payable                          13,576,628.07      18,376,556.53

Prepayments                                        -                     - Receipts in advance                        85,650.00          98,400.00

Dividends receivable               191,552,301.40        589,478,376.49 Employee benefits payable                 40,618,586.08      51,689,614.60

Other receivables       (XIV)2     413,351,630.81        583,090,959.69 Taxes payable                                861,248.10       1,578,674.01

Inventories                            389,771.06            415,163.18 Interest payable                          13,256,065.95       8,010,008.11

Other current assets                 1,185,221.69           2,210,653.66 Dividends payable                        37,608,540.65      37,608,540.65

Total current assets               727,767,027.39       1,418,221,893.59 Other payables                          500,180,624.02     834,923,800.53

Non-current Assets:                                                        Other current liabilities             200,000,000.00     100,000,000.00
Available-for-sale
                                                   -      23,759,200.00 Total current liabilities              1,307,945,342.87   1,052,285,594.43
financial assets
Other investments in
                                   146,463,840.00                        - Non-current Liabilities:
equity instruments
Long-term receivables               11,004,284.75         11,004,284.75 Bonds payable                            299,229,041.07     298,931,506.83
Long-term equity
                        (XIV)3   2,215,018,137.80       2,215,952,842.62 Long-term payables                      150,386,000.00     150,098,000.00
investments
Investment property                 12,875,095.62         13,116,783.72 Deferred tax liabilities                  32,858,660.00       2,182,500.00

Fixed assets                       201,727,344.65        204,839,343.34 Total non-current liabilities            482,473,701.07     451,212,006.83
Construction in
                                     9,823,376.20         10,631,762.77 TOTAL LIABILITIES                      1,790,419,043.94   1,503,497,601.26
progress
                                                                        SHAREHOLDERS'
Intangible assets                   58,516,469.53         59,954,618.20
                                                                        EQUITY
Long-term prepaid
                                     3,864,672.16           3,976,969.45 Share capital                           644,763,730.00     644,763,730.00
expenses
Other non-current
                                   149,709,800.00                        - Capital reserve                       240,001,254.59     240,001,254.59
assets
Total non-current
                                 2,809,003,020.71       2,543,235,804.85 Other comprehensive income               98,675,980.00       6,647,500.00
assets
                                                                           Special reserve                           211,707.86                     -

                                                                           Surplus reserve                       520,074,434.56     520,074,434.56

                                                                           Unappropriated profit                 242,623,897.15   1,046,473,178.03
                                                                         TOTAL SHAREHOLDERS'
                                                                                                               1,746,351,004.16   2,457,960,097.18
                                                                         EQUITY
                                                                         TOTAL LIABILITIES AND
TOTAL ASSETS                     3,536,770,048.10       3,961,457,698.44 SHAREHOLDERS'                         3,536,770,048.10   3,961,457,698.44
                                                                         EQUITY


The accompanying notes form part of the financial statements.




                                                                                                                                             -3-
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE SIX MONTHS ENDED 30 JUNE 2018

                                                Consolidated Income Statement
                                                                                                                   Unit: RMB
                                                                                                            Amount incurred in
                                                                                     Amount incurred in      the prior period
                                   Item                                       Note    the current period        (restated)
I.  Operating income                                                         (V)40       1,246,135,516.34      1,176,651,017.99
    Less: Operating costs                                                    (V)40         669,139,867.98        682,744,597.73
           Business taxes and levies                                         (V)41           6,180,992.33           6,376,744.50
           Administrative expenses                                           (V)42          87,636,508.75         77,908,036.28
           Financial expenses                                                (V)43          17,869,102.88         13,274,775.13
           Impairment losses of assets                                       (V)44             360,407.86         (2,075,271.78)
    Add: Investment income                                                   (V)44          53,469,837.14         46,292,845.60
          Including: Income from investments in associates and joint
                                                                             (V)45         45,680,862.14          36,875,845.60
           ventures
          Gains (losses) on disposal of assets                               (V)46             19,702.38             293,053.57
          Other income                                                       (V)47            969,240.75                      -
II. Operating profit                                                                      519,407,416.81         445,008,035.30
    Add: Non-operating income                                                (V)48          2,902,652.25           2,326,565.47
    Less: Non-operating expenses                                             (V)49          3,449,926.69             803,640.73
III. Gross profit                                                                         518,860,142.37         446,530,960.04
     Less: Income tax expenses                                               (V)50         75,484,671.73          72,860,139.44
IV. Net profit                                                                            443,375,470.64         373,670,820.60
     (I) Categorization by continuity of operation
     1.Net profit of continued operation                                                  443,375,470.64         373,670,820.60
     2.Net profit of discontinued operation                                                            -                      -
     (II) Categorization by attribution of ownership
     1.Net profit attributable to shareholders of the parent                              316,060,290.67         276,061,357.50
     2.Profit or loss attributable to minority shareholder                                127,315,179.97          97,609,463.10
V. Amount of Other Comprehensive Net Income After Tax:                       (V)51          (585,000.00)             937,500.00
     Amount of other comprehensive net income after tax attributable to
                                                                                            (585,000.00)             937,500.00
     equity holders of the parent
     (I) Other comprehensive income that will not be reclassified
                                                                                            (585,000.00)                       -
     subsequently to profit or loss
     1.Change as a result of remeasurement of the net defined benefit plan
                                                                                                        -                      -
     liability or asset
     2.Share of other comprehensive income of the investee under the
                                                                                                        -                      -
     equity method that will not be reclassified to profit or loss
     3. Fair value changes of other investments in equity instruments that
                                                                                            (585,000.00)                       -
     can't be reclassified to profit or loss
     (II) Other comprehensive income that will be reclassified
                                                                                                        -            937,500.00
     subsequently to profit or loss
     1.Share of other comprehensive income of the investee under the
                                                                                                        -                      -
     equity method that will be reclassified to profit or loss
     2.Gains or losses on changes in fair value of available-for-sale
                                                                                                        -            937,500.00
     financial assets
     3.Translation differences of financial statements denominated in
                                                                                                        -                      -
     foreign currencies
     Amount of other comprehensive net income after tax attributable to
                                                                                                        -                      -
     minority shareholders
VI. Total comprehensive income attributable to:                                           442,790,470.64         374,608,320.60
     Shareholders of the parent                                                           315,475,290.67         276,998,857.50
     Minority shareholders                                                                127,315,179.97          97,609,463.10
VII. Earnings per share:
     (I) Basic earnings per share                                                                  0.490                  0.428
     (II) Diluted earnings per share                                                               0.490                  0.428


The accompanying notes form part of the financial statements.
                                                                                                                             -4-
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE SIX MONTHS ENDED 30 JUNE 2018

                                              Income Statement of the Company
                                                                                                                          Unit: RMB
                                                                                         Amount incurred in        Amount incurred in
                                    Item                                         Note     the current period        the prior period
I.   Operating income                                                           (XIV)4      119,422,977.47            120,036,337.34
     Less: Operating costs                                                      (XIV)4       66,904,086.32              61,993,764.64
          Business taxes and levies                                                           1,668,896.31               1,295,149.90
          Administrative expenses                                                            37,663,434.34              30,763,723.53
          Financial expenses                                                                 11,394,012.23             (3,567,095.64)
          Impairment losses of assets                                                                    -                  (7,730.22)
     Add: Investment income                                                     (XIV)5        45,416,275.00            43,578,170.47
          Including: Income from investments in associates and joint
          ventures
                                                                                (XIV)5        37,627,300.00            34,161,170.47
          Gains on disposal of assets                                                          (934,006.99)               304,464.57
II. Operating profit                                                                          46,274,816.28            73,441,160.17
     Add: Non-operating income                                                                   834,286.15               246,731.78
     Less: Non-operating expenses                                                                119,250.11               224,356.40
III. Gross profit                                                                             46,989,852.32            73,463,535.55
     Less: Income tax expenses                                                                   395,773.33             (396,443.74)
IV. Net profit                                                                                46,594,078.99            73,859,979.29
V.  Amount of Other Comprehensive Net Income After Tax:                                        (585,000.00)               937,500.00
    (I) Other comprehensive income that will not be reclassified
          subsequently to profit or loss
                                                                                               (585,000.00)                             -
    (i) Change as a result of remeasurement of the net defined benefit
          plan liability or asset
                                                                                                               -                        -
    (ii) Share of other comprehensive income of the investee under the
          equity method that will not be reclassified to profit or loss
                                                                                                               -                        -
    (iii) Fair value changes of other equity instruments that can't be
          reclassified to profit or loss
                                                                                               (585,000.00)                             -
    (II) Other comprehensive income that will be reclassified
          subsequently to profit or loss
                                                                                                               -          937,500.00
          (i) Share of other comprehensive income of the investee under
                the equity method that will be reclassified to profit or loss
                                                                                                               -                        -
          (ii) Gains or losses on changes in fair value of available-for-
                sale financial assets
                                                                                                               -          937,500.00
          (iii) Translation differences of financial statements
                denominated in foreign currencies
                                                                                                               -                        -
VI. Total comprehensive income attributable to:                                               46,009,078.99            74,797,479.29

The accompanying notes form part of the financial statements.




                                                                                                                                    -5-
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE SIX MONTHS ENDED 30 JUNE 2018

                                           Consolidated Cash Flow Statement
                                                                                                                 Unit: RMB
                                                                                                            Amount incurred in
                                                                                      Amount incurred in     the prior period
                                  Item                                      Note       the current period       (restated)
I.    Cash Flows from Operating Activities:
      Cash receipts from sales of goods and rendering of services                       1,079,981,614.42      1,252,629,719.76
      Other cash receipts relating to operating activities                 (V)53(1)        35,355,262.02         43,509,092.43
      Sub-total of cash inflows                                                         1,115,336,876.44      1,296,138,812.19
      Cash payments for goods purchased and services received                             371,777,653.02        367,373,420.77
      Cash payments to and on behalf of employees                                         246,499,962.13        230,356,972.62
      Payments of all types of taxes                                                       87,459,003.05         82,664,952.95
      Other cash payments relating to operating activities                 (V)53(2)        60,425,384.56         41,187,933.82
      Sub-total of cash outflows                                                          766,162,002.76        721,583,280.16
      Net Cash Flows from Operating Activities                             (V)54(1)       349,174,873.68        574,555,532.03
II.   Cash Flows from Investing Activities:
      Cash receipts from investments income                                                46,350,979.83        63,156,674.42
      Net cash receipts from disposal of fixed assets, intangible assets
                                                                                            1,471,757.92          2,650,703.87
      and other long-term assets
      Other cash receipts relating to investing activities                 (V)53(3)           500,000.00       128,500,000.00
      Sub-total of cash inflows                                                            48,322,737.75       194,307,378.29
      Cash payments to acquire or construct fixed assets, intangible
                                                                                           89,747,611.32        92,607,682.80
      assets and other long-term assets
      Net cash payment to acquire subsidiary and other operating
                                                                           (V)53(4)      149,709,800.00                       -
      units
     Other cash payments relating to investing activities                  (V)53(5)       203,758,566.92        180,000,000.00
     Sub-total of cash outflows                                                           443,215,978.24        272,607,682.80
     Net Cash Flows from Investing Activities                                           (394,893,240.49)       (78,300,304.51)
III. Cash Flows from Financing Activities:
     Cash receipts from borrowings                                                       636,758,000.00         30,000,000.00
     Cash receipts from issue of bonds                                                   200,000,000.00                     -
     Sub-total of cash inflows                                                           836,758,000.00         30,000,000.00
     Cash repayments of borrowings                                                       170,000,000.00        366,270,000.00

      Cash payments for distribution of dividends or profit or interest                  953,421,273.12         46,178,041.65

    Including: Payments for distribution of dividends or profit to
                                                                                           97,429,396.88        35,966,600.94
    minorities
    Other cash payments relating to financing activities                   (V)53(6)           663,373.11              15,792.33
    Sub-total of cash outflows                                                          1,124,084,646.23        412,463,833.98
    Net Cash Flows from Financing Activities                                            (287,326,646.23)      (382,463,833.98)
IV. Effect of Foreign Exchange Rate Changes on Cash and                                  (16,861,140.28)         (4,935,763.98)
Cash
V. Net Increase (Decrease) in Cash and Cash Equivalents                                 (349,906,153.32)        108,855,629.56
    Add: Opening balance of Cash and Cash Equivalents                      (V)54(2)       818,193,679.32        542,079,799.39
VI. Closing Balance of Cash and Cash Equivalents                           (V)54(2)       468,287,526.00        650,935,428.95

The accompanying notes form part of the financial statements.




                                                                                                                           -6-
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE SIX MONTHS ENDED 30 JUNE 2018

                                        Cash Flow Statement of the Company
                                                                                                          Unit: RMB
                                                                                  Amount incurred in Amount incurred in
                                  Item                                     Note    the current period the prior period
I.    Cash Flows from Operating Activities:
      Cash receipts from sales of goods and rendering of services                    107,636,176.67      114,863,518.00
      Other cash receipts relating to operating activities                           230,346,187.55      424,203,588.78
      Sub-total of cash inflows                                                      337,982,364.22      539,067,106.78
      Cash payments for goods purchased and services received                         35,630,528.08       31,930,629.72
      Cash payments to and on behalf of employees                                     68,710,981.15       61,467,607.51
      Payments of all types of taxes                                                   3,485,828.13        4,414,781.60
      Other cash payments relating to operating activities                           388,259,171.05      457,615,731.81
      Sub-total of cash outflows                                                     496,086,508.41      555,428,750.64
      Net Cash Flows from Operating Activities                                     (158,104,144.19)     (16,361,643.86)
II.   Cash Flows from Investing Activities:
      Cash receipts from investments income                                          444,277,054.92     197,859,462.18
      Net cash receipts from disposal of fixed assets, intangible assets
                                                                                         178,876.00       2,693,776.59
      and other long-term assets
      Sub-total of cash inflows                                                      444,455,930.92     200,553,238.77
      Cash payments to acquire or construct fixed assets, intangible
                                                                                       5,461,752.50       3,621,231.58
      assets and other long-term assets
     Net cash payment to acquire subsidiary and other operating
                                                                                     149,709,800.00                   -
     units
     Sub-total of cash outflows                                                      155,171,552.50       3,621,231.58
     Net Cash Flows from Investing Activities                                        289,284,378.42     196,932,007.19
III. Cash Flows from Financing Activities:
     Cash receipts from borrowings                                                   571,758,000.00       64,715,999.99
     Cash receipts from issue of bonds                                               200,000,000.00                   -
     Sub-total of cash inflows                                                       771,758,000.00       64,715,999.99
     Cash repayments of borrowings                                                   170,000,000.00      280,000,000.00
     Cash payments for distribution of dividends or profit or interest               855,728,376.23        4,933,219.18
     Other cash payments relating to financing activities                                 663,373.11          15,792.33
     Sub-total of cash outflows                                                    1,026,391,749.34      284,949,011.51
     Net Cash Flows from Financing Activities                                      (254,633,749.34)    (220,233,011.52)
IV. Effect of Foreign Exchange Rate Changes on Cash and                               (8,716,054.32)         650,899.12
Cash
V. Net Increase (Decrease) in Cash and Cash Equivalents                            (132,169,569.43)     (39,011,749.07)
    Add: Opening balance of Cash and Cash Equivalents                                230,039,345.73       97,401,657.09
VI. Closing Balance of Cash and Cash Equivalents                                       97,869,776.30      58,389,908.02

The accompanying notes form part of the financial statements.




                                                                                                                   -7-
 SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

 FOR THE SIX MONTHS ENDED 30 JUNE 2018

                                                                                                                        Consolidated Statement of Changes in Shareholders' Equity
                                                                                                                                                                                                                                                                                                                                                                 Unit: RMB
                                                                                                                        2018                                                                                                                                                                       2017 (restated)

                                                                                Attributable to shareholders of the parent                                                                                                                                      Attributable to shareholders of the parent
                                                                             Other                                                                                                               Total                                                    Other                                                                                                                Total
                                                          Capital        comprehensive                                  Surplus       Unappropriated                       Minority          shareholders'                             Capital        comprehensive                                   Surplus        Unappropriated                      Minority          shareholders'
               Item                 Share capital         reserve           income            Special reserve           reserve           profit           Others          interests            equity           Share capital         reserve           income             Special reserve           reserve            profit           Others         interests            equity
I. Closing balance of the
                                    644,763,730.00      167,480,381.25      19,800,344.49          4,767,373.45     520,074,434.56    3,566,083,142.17              -   1,644,073,503.71    6,567,042,909.63     644,763,730.00      167,480,381.25     (8,039,646.43)          4,145,765.65      520,074,434.56     3,381,390,887.86              -    927,178,183.53    5,636,993,736.42
   preceding year
Add: Changes in accounting
                                                    -                -      92,613,480.00                      -                  -                    -            -                  -       92,613,480.00                     -                -                   -                      -                  -                     -            -                  -                    -
      policies
      Corrections of prior period
                                                    -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
      errors
      Business combination
      involving enterprises                         -                -                   -                     -                  -                    -            -                  -                     -                   -                -      26,864,990.92                       -                  -                     -            -    819,886,841.52     846,751,832.44
      under common control
    Others                                          -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -

II. Opening balance of the year     644,763,730.00      167,480,381.25    112,413,824.49           4,767,373.45     520,074,434.56    3,566,083,142.17              -   1,644,073,503.71    6,659,656,389.63     644,763,730.00      167,480,381.25      18,825,344.49          4,145,765.65      520,074,434.56     3,381,390,887.86              -   1,747,065,025.05   6,483,745,568.86

III. Changes for the year                           -                -       (585,000.00)          3,547,381.43                   -   (534,383,069.20)              -   (831,190,552.77)   (1,362,611,240.54)                    -                -         975,000.00            621,607.80                    -      184,692,254.31              -   (102,991,521.34)     83,297,340.77

(I) Total comprehensive income                      -                -       (585,000.00)                      -                  -     316,060,290.67              -    127,315,179.97       442,790,470.64                     -                -         975,000.00                       -                  -      504,495,064.39              -    209,363,710.68     714,833,775.07
(II) Owners' contributions and
                                                    -                -                   -         (575,472.95)                   -                    -            -   (906,835,138.81)    (907,410,611.76)                     -                -                   -                      -                  -                     -            -                  -                    -
     reduction in capital
1.Capital contribution from
                                                    -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
    shareholders
2.Share-based payment
                                                    -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
    recognized in shareholders'
    equity
3.Others                                           -                -                   -         (575,472.95)                   -                    -            -   (906,835,138.81)    (907,410,611.76)                     -                -                   -                      -                  -                     -            -                  -                    -

(III) Profit distribution                           -                -                   -                     -                  -   (850,443,359.87)              -    (53,593,466.00)    (904,036,825.87)                     -                -                   -                      -                  -    (319,802,810.08)              -   (312,431,865.50)   (632,234,675.58)

1.Transfer to surplus reserve                      -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -

2.Transfer to general reserve                      -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
3.Distributions to
                                                    -                -                   -                     -                  -   (850,443,359.87)              -    (53,593,466.00)    (904,036,825.87)                     -                -                   -                      -                  -    (319,802,810.08)              -   (312,431,865.50)   (632,234,675.58)
   shareholders
4.Others                                           -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
(IV) Transfers within
                                                    -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
shareholders' equity
1.Capitalization of capital
                                                    -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
    reserve
2.Capitalization of surplus
                                                    -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
    reserve
3.Loss made up by surplus
                                                    -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -
    reserve
4.Others                                           -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -

(V) Special reserve                                 -                -                   -         4,122,854.38                   -                    -            -       1,922,872.07        6,045,726.45                     -                -                   -           621,607.80                    -                     -            -         76,633.48          698,241.28

1.Withdrawn in the period                          -                -                   -        10,442,630.90                   -                    -            -       4,899,308.78       15,341,939.68                     -                -                   -        17,456,696.76                    -                     -            -       7,404,742.09     24,861,438.85

2.Utilized in the period                           -                -                   -       (6,319,776.52)                   -                    -            -     (2,976,436.71)       (9,296,213.23)                    -                -                   -      (16,835,088.96)                    -                     -            -     (7,328,108.61)    (24,163,197.57)

(VI) Others                                         -                -                   -                     -                  -                    -            -                  -                     -                   -                -                   -                      -                  -                     -            -                  -                    -

IV. Closing balance of the year     644,763,730.00      167,480,381.25    111,828,824.49           8,314,754.88     520,074,434.56    3,031,700,072.97              -    812,882,950.94     5,297,045,149.09     644,763,730.00      167,480,381.25      19,800,344.49          4,767,373.45      520,074,434.56     3,566,083,142.17              -   1,644,073,503.71   6,567,042,909.63




 The accompanying notes form part of the financial statements.




                                                                                                                                                                                                                                                                                                                                                                                    -8-
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

FOR THE SIX MONTHS ENDED 30 JUNE 2018

                                                                                                     Statement of Changes in Shareholders' Equity of the Company
                                                                                                                                                                                                                                                                                                                               Unit: RMB
                                                                                                                 2018                                                                                                                                                   2017
                                                                                         Other                                                                                                                                                    Other
                                                                                     comprehensive                                                   Unappropriated       Total shareholders'                                                 comprehensive                                                   Unappropriated       Total shareholders'
                   Item                    Share capital       Capital reserve          income           Special reserve       Surplus reserve           profit                 equity              Share capital       Capital reserve          income           Special reserve       Surplus reserve           profit                 equity
I. Closing balance of the preceding year      644,763,730.00      240,001,254.59        6,647,500.00                       -      520,074,434.56      1,046,473,178.03         2,457,960,097.18       644,763,730.00       240,001,254.59        5,672,500.00         1,027,543.25         520,074,434.56        634,765,399.86       2,046,304,862.26

Add: Changes in accounting policies                        -                     -     92,613,480.00                       -                     -                    -           92,613,480.00                     -                     -                   -                     -                     -                    -                         -

      Corrections of prior period errors                   -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

      Others                                               -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

II. Opening balance of the year               644,763,730.00      240,001,254.59       99,260,980.00                       -      520,074,434.56      1,046,473,178.03         2,550,573,577.18       644,763,730.00       240,001,254.59        5,672,500.00         1,027,543.25         520,074,434.56        634,765,399.86       2,046,304,862.26

III. Changes for the year                                  -                     -      (585,000.00)           211,707.86                        -     (803,849,280.88)        (804,222,573.02)                     -                     -        975,000.00       (1,027,543.25)                        -      411,707,778.17         411,655,234.92

(I) Total comprehensive income                             -                     -      (585,000.00)                       -                     -       46,594,078.99            46,009,078.99                     -                     -        975,000.00                       -                     -      731,510,588.25         732,485,588.25
(II) Owners' contributions and reduction
                                                           -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -
     in capital
1.Capital contribution from
                                                           -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -
     shareholders
2.Share-based payment recognized in
                                                           -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -
     shareholders' equity

3.Others                                                  -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

(III) Profit distribution                                  -                     -                   -                     -                     -     (850,443,359.87)        (850,443,359.87)                     -                     -                   -                     -                     -     (319,802,810.08)      (319,802,810.08)

1.Transfer to surplus reserve                             -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

2.Transfer to general reserve                             -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

3.Distributions to shareholders                           -                     -                   -                     -                     -     (850,443,359.87)        (850,443,359.87)                     -                     -                   -                     -                     -     (319,802,810.08)      (319,802,810.08)

4.Others                                                  -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -
(IV) Transfers within shareholders'
                                                           -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -
     equity
1.Capitalization of capital reserve                       -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

2.Capitalization of surplus reserve                       -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

3.Loss made up by surplus reserve                         -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

4.Others                                                  -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

(V) Special reserve                                        -                     -                   -         211,707.86                        -                    -              211,707.86                     -                     -                   -     (1,027,543.25)                        -                    -         (1,027,543.25)

1.Withdrawn in the period                                 -                     -                   -       1,310,640.42                        -                    -             1,310,640.42                    -                     -                   -       2,239,851.36                        -                    -           2,239,851.36

2.Utilized in the period                                  -                     -                   -     (1,098,932.56)                        -                    -           (1,098,932.56)                    -                     -                   -     (3,267,394.61)                        -                    -         (3,267,394.61)

(VI) Others                                                -                     -                   -                     -                     -                    -                         -                   -                     -                   -                     -                     -                    -                         -

IV. Closing balance of the year               644,763,730.00      240,001,254.59       98,675,980.00           211,707.86         520,074,434.56        242,623,897.15         1,746,351,004.16       644,763,730.00       240,001,254.59        6,647,500.00                       -      520,074,434.56      1,046,473,178.03       2,457,960,097.18




The accompanying notes form part of the financial statements.




                                                                                                                                                                                                                                                                                                                                               -9-
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(I)    GENERAL INFORMATION OF THE COMPANY

       Shenzhen Chiwan Wharf Holdings Limited (hereinafter referred to as the "Company") was a
       stock limited company incorporated in Shenzhen City Guangdong Province on 16 January 1993.

       The headquarters of the Company is located in Shenzhen, Guangdong Province. The Company
       and its subsidiaries (collectively the "Group") is principally engaged in the provision of cargo
       handling, warehousing, land and sea transportation services, cargo packing, agency business and
       other services.

       The scope of consolidated financial statements in the current period involves 10 subsidiaries. See
       Note (VII) "Equity in other entities" for details. Changes in the scope of consolidated financial
       statements in the current period represent the decrease in scope of consolidation due to other
       reasons. See Note (VI) "Changes in the scope of consolidation" for details.


(II)   BASIS OF PREPARATION OF FINANCIAL STATEMENTS

       Basis of preparation of financial statements

       The Group has adopted the Accounting Standards for Business Enterprises issued by the Ministry
       of Finance (MoF). In addition, the Group has disclosed relevant financial information in
       accordance with Information Disclosure and Presentation Rules for Companies Offering
       Securities to the Public No. 15 - General Provisions on Financial Reporting (Revised in 2014).

       Basis of accounting and principle of measurement

       The Group has adopted the accrual basis of accounting. Except for certain financial instruments
       which are measured at fair value, the Group adopts the historical cost as the principle of
       measurement of the financial statements. Upon being restructured into a stock company, the fixed
       assets and intangible assets initially contributed by the state-owned shareholders are recognized
       based on the valuation amounts confirmed by the state-owned assets administration department.
       Where assets are impaired, provisions for asset impairment are made in accordance with the
       relevant requirements.

       Where the historical cost is adopted as the measurement basis, assets are recorded at the amount
       of cash or cash equivalents paid or the fair value of the consideration given to acquire them at the
       time of their acquisition. Liabilities are recorded at the amount of proceeds or assets received or
       the contractual amounts for assuming the present obligation, or, at the amounts of cash or cash
       equivalents expected to be paid to settle the liabilities in the normal course of business.

       Fair value is the price that would be received to sell an asset or paid to transfer a liability in an
       orderly transaction between market participants at the measurement date, regardless of whether
       that price is directly observable or estimated using valuation technique. Fair value measurement
       and/or disclosure in the financial statements are determined according to the above basis.




                                                                                                         - 10 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(II)    BASIS OF PREPARATION OF FINANCIAL STATEMENTS - continued

        Basis of accounting and principle of measurement - continued

        Fair value measurements are categorised into Level 1, 2 or 3 based on the degree to which the
        inputs to the fair value measurements are observable and the significance of the inputs to the fair
        value measurement in its entirety, which are described as follows:

        Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities that
        the entity can access at the measurement date;

        Level 2 inputs are inputs, other than quoted prices included within Level 1, that are observable for
        the asset or liability, either directly or indirectly; and

        Level 3 inputs are unobservable inputs for the asset or liability.

        Going Concern

        The Group evaluated its going concern ability within 12 months since 30 June 2018. No events or
        circumstances are noted, which could cause significant doubt upon the entity's ability to continue
        as going concern. Hence, the financial statements have been prepared on a going concern basis.


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES

        All the following significant accounting policies and accounting estimates are based on
        Accounting Standards for Business Enterprises ("ASBE").

        1. Statement of compliance with the ASBE

        The financial statements of the Company have been prepared in accordance with ASBE, and
        present truly and completely, the Company's and consolidated financial position as of 30 June
        2018, and the Company's and consolidated results of operations and cash flows for the six months
        then ended.

        2. Accounting period

        The Group has adopted the calendar year as its accounting year, e.g. from 1 January to 31
        December.

        3. Operating cycle

        Buginese cycle is referred to the period from which an enterprise buys assets to manufacture to
        the date it achieves cash or cash equivalents.




                                                                                                         - 11 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        4. Functional currency

        Renminbi ("RMB") is the currency of the primary economic environment in which the Company
        and its subsidiaries operate. Therefore, the Company and its subsidiaries choose RMB as their
        functional currency. The Group adopts RMB to prepare its financial statements.

        5. The accounting treatment of business combinations involving or not involving enterprises
        under common control

        Business combinations are classified into business combinations involving enterprises under
        common control and business combinations not involving enterprises under common control.

        5.1 Business combinations involving enterprises under common control

        A business combination involving enterprises under common control is a business combination in
        which all of the combining enterprises are ultimately controlled by the same party or parties both
        before and after the combination, and that control is not transitory.

        Assets and liabilities obtained shall be measured at their respective carrying amounts as recorded
        by the combining entities at the date of the combination. The difference between the carrying
        amount of the net assets obtained and the carrying amount of the consideration paid for the
        combination is adjusted to the share premium in capital reserve. If the share premium is not
        sufficient to absorb the difference, any excess shall be adjusted against retained earnings.

        Costs that are directly attributable to the combination are charged to profit or loss in the period in
        which they are incurred.

        5.2 Business combinations not involving enterprises under common control and goodwill

        A business combination not involving enterprises under common control is a business
        combination in which all of the combining enterprises are not ultimately controlled by the same
        party or parties before and after the combination.

        The cost of combination is the aggregate of the fair values, at the acquisition date, of the assets
        given, liabilities incurred or assumed, and equity securities issued by the acquirer, in exchange for
        control of the acquire. Where a business combination not involving enterprises under common
        control is achieved in stages that involve multiple transactions, the cost of combination is the sum
        of the consideration paid at the acquisition date and the fair value at the acquisition date of the
        acquirer's previously held interest in the acquiree. The intermediary expenses (fees in respect of
        auditing, legal services, valuation and consultancy services, etc.) and other administrative
        expenses attributable to the business combination are recognized in profit or loss in the periods
        when they are incurred.

        The acquiree's identifiable assets, liabilities and contingent liabilities acquired by the acquirer in a
        business combination that meet the recognition criteria shall be measured at fair value at the
        acquisition date.


                                                                                                          - 12 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        5. The accounting treatment of business combinations involving or not involving enterprises
        under common control - continued

        5.2 Business combinations not involving enterprises under common control and goodwill -
        continued

        Where the cost of combination exceeds the acquirer's interest in the fair value of the acquiree's
        identifiable net assets, the difference is treated as an asset and recognized as goodwill, which is
        measured at cost on initial recognition. Where the cost of combination is less than the acquirer's
        interest in the fair value of the acquiree's identifiable net assets, the acquirer reassesses the
        measurement of the fair values of the acquiree's identifiable assets, liabilities and contingent
        liabilities and measurement of the cost of combination. If after that reassessment, the cost of
        combination is still less than the acquirer's interest in the fair value of the acquiree's identifiable
        net assets, the acquirer recognizes the remaining difference immediately in profit or loss for the
        current period.

        Goodwill arising on a business combination is measured at cost less accumulated impairment
        losses, and is presented separately in the consolidated financial statements.

        6. Preparation of consolidated financial statements

        The scope of consolidation in the consolidated financial statements is determined on the basis of
        control. Control exists when the investor has power over the investee; is exposed, or has rights, to
        variable returns from its involvement with the investee; and has the ability to use its power over
        the investee to affect its returns. The Group reassesses whether or not it controls an investee if
        facts and circumstances indicate that there are changes of the above elements of the definition of
        control.

        Consolidation of a subsidiary begins when the Group obtains control over the subsidiaries and
        ceases when the Group loses control of the subsidiary.

        For a subsidiary already disposed of by the Group, the operating results and cash flows before the
        date of disposal (the date when control is lost) are included in the consolidated income statement
        and consolidated statement of cash flows, as appropriate.

        For subsidiaries acquired through a business combination involving enterprises not under
        common control, the operating results and cash flows from the acquisition date (the date when
        control is obtained) are included in the consolidated income statement and consolidated statement
        of cash flows, as appropriate.

        No matter when the business combination occurs in the reporting period, subsidiaries acquired
        through a business combination involving enterprises under common control are included in the
        Group's scope of consolidation as if they had been included in the scope of consolidation from the
        date when they first came under the common control of the ultimate controlling party. Their
        operating results and cash flows from the date when they first came under the common control of
        the ultimate controlling party are included in the consolidated income statement and consolidated
        statement of cash flows, as appropriate.
                                                                                                            - 13 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        6. Preparation of consolidated financial statements - continued

        The significant accounting policies and accounting periods adopted by the subsidiaries are
        determined based on the uniform accounting policies and accounting periods set out by the
        Company.

        All significant intra-group balances and transactions are eliminated on consolidation.

        The portion of subsidiaries' equity that is not attributable to the parent is treated as minority
        interests and presented as "minority interests" in the consolidated balance sheet under
        shareholders' equity. The portion of net profits or losses of subsidiaries for the period attributable
        to minority interests is presented as "minority interests" in the consolidated income statement
        under the "net profit" line item.

        When the amount of loss for the period attributable to the minority shareholders of a subsidiary
        exceeds the minority shareholders' portion of the opening balance of shareholders' equity of the
        subsidiary, the excess amount is still allocated against minority interests.

        Acquisition of minority interests or disposals of interests in a subsidiary that do not result in the
        loss of control over the subsidiary are accounted for as equity transactions. The carrying amounts
        of the parent's interests and minority interests are adjusted to reflect the changes in their relative
        interests in the subsidiary. The difference between the amount by which the minority interests are
        adjusted and the fair value of the consideration paid or received is adjusted to shareholders' equity
        (capital reserve). If the capital reserve is not sufficient to absorb the difference, the excess are
        adjusted against retained earnings.

        When the Group loses control over a subsidiary due to disposal of equity investment or other
        reason, any retained interest is re-measured at its fair value at the date when control is lost. The
        difference between (i) the aggregate of the consideration received on disposal and the fair value of
        any retained interest and (ii) the share of the former subsidiary's net assets cumulatively calculated
        from the acquisition date according to the original proportion of ownership interests is recognized
        as investment income in the period in which control is lost, and the goodwill is offset accordingly.
        Other comprehensive income associated with investment in the former subsidiary is reclassified to
        investment income in the period in which control is lost.

        7. Types of joint arrangements and the accounting treatment of joint operation

        There are two types of joint arrangements - joint operations and joint ventures. The classification
        of joint arrangements under is determined based on the rights and obligations of parties to the
        joint arrangements by considering the structure, the legal form of the arrangements, the
        contractual terms agreed by the parties to the arrangement. A joint operation is a joint
        arrangement whereby the parties that have joint control of the arrangement have rights to the
        assets, and obligations for the liabilities, relating to the arrangement. A joint venture is a joint
        arrangement whereby the parties that have joint control of the arrangement have rights to the net
        assets of the arrangement.

        Investments in joint ventures are accounted for using the equity method by the Group, which is
        detailed in Note (III) 13.3.2, a long-term equity investment is subject to for using the equity
        method.

                                                                                                         - 14 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        7. Types of joint arrangements and the accounting treatment of joint operation - continued

        The Group as a joint operator recognizes the following items in relation to its interest in a joint
        operation: (1) its solely-held assets, including its share of any assets held jointly; (2) its solely-
        assumed liabilities, including its share of any liabilities incurred jointly; (3) its revenue from the
        sale of its share of the output arising from the joint operation; (4) its share of the revenue from the
        sale of the output by the joint operation; and (5) its solely-incurred expenses, including its share of
        any expenses incurred jointly. The Group accounts for the recognized assets, liabilities, revenues
        and expenses relating to its interest in a joint operation in accordance with the requirements
        applicable to the particular assets, liabilities, revenues and expenses.

        8. Recognition criteria of cash and cash equivalents

        Cash comprises cash on hand and deposits that can be readily withdrawn on demand. Cash
        equivalents are the Group's short-term, highly liquid investments that are readily convertible to
        known amounts of cash and which are subject to an insignificant risk of changes in value.

        9. Foreign currency transactions

        9.1 Transactions denominated in foreign currencies

        A foreign currency transaction is recorded, on initial recognition, by applying the spot exchange
        rate on the date of the transaction.

        At the balance sheet date, foreign currency monetary items are translated into RMB using the spot
        exchange rates at the balance sheet date. Exchange differences arising from the differences
        between the spot exchange rates prevailing at the balance sheet date and those on initial
        recognition or at the previous balance sheet date are recognized in profit or loss for the period,
        except that (1) exchange differences related to a specific-purpose borrowing denominated in
        foreign currency that qualify for capitalization are capitalized as part of the cost of the qualifying
        asset during the capitalization period; (2) exchange differences related to hedging instruments for
        the purpose of hedging against foreign currency risks are accounted for using hedge accounting;
        (3) exchange differences arising from change in the carrying amounts other than the amortized
        cost of available-for-sale monetary items are included in other comprehensive income.

        Foreign currency non-monetary items measured at historical cost are translated to the amounts in
        functional currency at the spot exchange rates on the dates of the transactions; the amounts in
        functional currency remain unchanged. Foreign currency non-monetary items measured at fair
        value are re-translated at the spot exchange rate on the date the fair value is determined.
        Difference between the re-translated functional currency amount and the original functional
        currency amount is treated as changes in fair value including changes of exchange rate and is
        recognized in profit and loss or included in other comprehensive income.




                                                                                                         - 15 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments

        Financial assets and financial liabilities are recognized when the Group becomes a party to the
        contractual provisions of the instrument. Financial assets and financial liabilities are initially
        measured at fair value. For financial assets and financial liabilities at fair value through profit or
        loss, transaction costs are immediately recognized in profit or loss. For other financial assets and
        financial liabilities, transaction costs are included in their initial recognized amounts. However,
        where the Group's initially recognized accounts receivable does not include significant financing
        component as defined in Accounting Standards for Business Enterprises No.14 - Revenue (2017
        revised) or the financing component of the contract not exceeding one year is not considered
        according the Accounting Standards for Business Enterprises No.14 - Revenue (2017 revised), it
        is initially measured at the transaction price as defined in the standards.

        10.1 Effective interest method

        The effective interest method is a method of calculating the amortized cost of a financial asset or a
        financial liability (or a group of financial assets or financial liabilities) and of allocating the
        interest income or interest expense over the relevant period, using the effective interest rate. The
        effective interest rate is the rate that exactly discounts estimated future cash flows through the
        expected life of the financial asset or financial liability or, where appropriate, a shorter period to
        the net carrying amount of the financial asset or financial liability.

        When calculating the effective interest rate, the Group estimates future cash flows considering all
        contractual terms of the financial asset or financial liability (without considering future credit
        losses), and also considers all fees paid or received between the parties to the contract giving rise
        to the financial asset and financial liability that are an integral part of the effective interest rate,
        transaction costs, and premiums or discounts etc.

        10.2 Classification, recognition and measurement of financial assets

        According the Group's business model to manage the financial assets and the characteristics of the
        contractual cash flows of the financial assets, the financial assets are classified into one of the
        following three categories:

        (1) Financial assets at amortized cost.

        (2) Financial assets at fair value through other comprehensive income ("FVOCI").

        (3) Financial assets at fair value through profit or loss ("FVTPL").

        Where the financial assets are purchased or sold in regular way, the Group recognizes the assets
        received and corresponding liabilities, or derecognizes the assets disposed on a trade date basis,
        and meanwhile, recognizes the gains or losses from the disposal and the receivables from the
        buyer.




                                                                                                           - 16 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.2 Classification, recognition and measurement of financial assets - continued

        -   Financial assets at amortized cost

        A financial asset shall be measured at amortised cost if both of the following conditions are met:

        (1) the financial asset is held within a business model whose objective is to hold financial assets
            in order to collect contractual cash flows and

        (2) the contractual terms of the financial asset give rise on specified dates to cash flows that are
            solely payments of principal and interest on the principal amount outstanding.

        The Group's financial assets classified at amortized cost include accounts receivable, notes
        receivable, interest receivable, dividends receivable, other receivables and entrusted loans.

        Financial assets at amortized cost are subsequently measured at amortized cost using effective
        interest method, with gains or losses from derecognition, impairment or amortization charged to
        profit or loss for the period.

        -   Financial assets at fair value through other comprehensive income

        A financial asset shall be measured classified as FVOCI if both of the following conditions are
        met:

        (a) the financial asset is held within a business model whose objective is achieved by both
            collecting contractual cash flows and selling financial assets and

        (b) the contractual terms of the financial asset give rise on specified dates to cash flows that are
            solely payments of principal and interest on the principal amount outstanding.

        The gains or losses arising from financial assets at FVOCI, other than impairment losses or gains
        and exchange gains or losses, are included in other comprehensive income, until the financial
        asset is derecognized or reclassified. However, the interest on the financial assets calculated using
        effective interest method is included in profit or loss. The amount of the financial assets included
        in profit or loss for each period is deemed as equal to the amount included in profit or loss for
        each period due to amortized cost measurement. Upon derecognition, the accumulated gains or
        losses previously included in other comprehensive income are transferred from other
        comprehensive income to in profit or loss.

        Upon initial recognition, the Group may designate the non-trading equity instrument as financial
        assets at FVOCI. Once such designation is made, it shall not be cancelled.

        The non-trading equity instrument investment designated as financial assets at FVOCI is
        subsequently measured at fair value. Upon derecognition of such financial assets, the accumulated
        gains or losses previously included in other comprehensive income is transferred from other
        comprehensive income to retained earnings. However, the dividends income satisfying the
        recognition criteria is included in profit or loss for the period.




                                                                                                         - 17 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.2 Classification, recognition and measurement of financial assets - continued

        - Financial assets at FVTPL

        Financial assets, other than those classified as financial assets at amortized cost and financial
        assets at FVOCI, are classified as financial assets at FVTPL. Where the contingent consideration
        recognized in business combination not involving enterprises under common control forms
        financial assets, such financial assets are classified as financial assets at FVTPL.

        Where one of the following condition is satisfied, the Group considers that such financial asset is
        held for trading:

        (1) the purpose for obtaining related financial assets is to sell the assets in recent period;

        (2) related financial assets are part of the financial instruments portfolio under concentration
            management upon initial recognition, and there is objective evidence indicating the existence
            of short-term profit model in recent period;

        (3) related financial assets are derivatives, but except for the derivatives satisfying the definition
            of financial guarantee contract and those designated as effective hedging instruments.

        Upon initial recognition, the Group may designate the financial assets as financial assets at
        FVTPL if this may eliminate or significantly reduce the accounting mismatch. Once such
        designation is made, it shall not be cancelled.

        The financial assets at FVTPL are subsequently measured at fair value, with related gains or
        losses included in profit or loss for the period.

        10.3 Transfer of financial assets

        The Group derecognises a financial asset if one of the following conditions is satisfied:

        (1) the contractual rights to the cash flows from the financial asset expire; or

        (2) the financial asset has been transferred and substantially all the risks and rewards of ownership
        of the financial asset is transferred to the transferee; or

        (3) although the financial asset has been transferred, the Group neither transfers nor retains
        substantially all the risks and rewards of ownership of the financial asset but has not retained
        control of the financial asset.

        If the Group neither transfers nor retains substantially all the risks and rewards of ownership of a
        financial asset, and it retains control of the financial asset, it recognises the financial asset to the
        extent of its continuing involvement in the transferred financial asset and recognises an associated
        liability. The extent of the Group’s continuing involvement in the transferred asset is the extent to
        which it is exposed to changes in the value of the transferred asset.
                                                                                                           - 18 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.3 Transfer of financial assets - continued

        For a transfer of a financial asset in its entirety that satisfies the derecognition criteria, the
        difference between (1) the carrying amount of the financial asset transferred; and (2) the sum of
        the consideration received from the transfer and any cumulative gain or loss that has been
        recognised in other comprehensive income, is recognised in profit or loss.

        If a part of the transferred financial asset qualifies for derecognition, the carrying amount of the
        transferred financial asset is allocated between the part that continues to be recognised and the
        part that is derecognised, based on the respective fair values of those parts. The difference
        between (1) the carrying amount allocated to the part derecognised; and (2) the sum of the
        consideration received for the part derecognised and any cumulative gain or loss allocated to the
        part derecognised which has been previously recognised in other comprehensive income, is
        recognised in profit or loss.

        10.4 Classification, recognition and measurement of financial liabilities

        Debt and equity instruments issued by the Group are classified into financial liabilities or equity
        upon initial recognition on the basis of the substance of the contractual arrangements and
        definitions of financial liability and equity instrument.

        Upon initial recognition, financial liabilities are classified into financial liabilities at FVTPL and
        financial liabilities at amortized cost. Except for the following items, the Group classifies the
        financial liabilities into financial liabilities at amortized cost:

        (1) Financial liabilities at FVTPL.

        (2) Financial liabilities arising from the transfer of financial assets that does not satisfy the
            criteria of derecognition or the continuing involvement in the transferred assets.

        (3) Financial guarantee contract which is not the aforesaid circumstance (1) or (2), as well as the
            loan commitment to issue a loan at a rate lower than the market interest rate which is not the
            aforesaid circumstance (1).

        - Financial liabilities at FVTPL

        Financial liabilities at fair value through profit or loss, including held-for-trading financial
        liabilities (including derivatives which are financial liabilities) and the financial liabilities
        designated as FVTPL. In the business combination not involving enterprises under common
        control, the financial liabilities arising from contingent consideration recognized by the Group as
        the buyer are accounted for as financial liabilities at FVTPL.

        Where one of the following conditions is met, the Group considers that the financial liability is
        held for trading:

        (1) the purpose to undertake relevant financial liabilities is mainly to repurchase in recent period;
                                                                                                            - 19 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.4 Classification, recognition and measurement of financial liabilities - continued

        - Financial liabilities at FVTPL - continued

        (2) the purpose to undertake relevant financial liabilities is mainly to repurchase in recent period;

        (3) the related financial liabilities upon initial recognition are part of the portfolio of the
            identifiable financial instruments under concentration management, and there is objective
            evidence of short-term profit model in recent period;

        (4) the related financial liabilities are derivatives, except for the derivatives satisfying the
            definition of financial guarantee contract and the derivatives designated as effective hedging
            instruments.

        Upon initial recognition, financial liabilities may be designated as financial liabilities at FVTPL if
        one of the following conditions is satisfied: (1) accounting mismatch can be eliminated or
        significantly reduced; (2) according to the written document of the Group's risk management and
        investment strategies, the Group manages the portfolio of financial liabilities or portfolio of both
        financial assets and financial liabilities and conducts performance assessment on fair value basis,
        and internally report to key management on such basis. Once such designation is made, it shall
        not be cancelled.

        Financial liabilities at FVTPL are subsequently measured at fair value, with gains or losses from
        changes in fair value as well as the dividends and interest expenses on such financial liabilities
        charged to profit or loss for the period.

        Gains or losses arising from financial liabilities designated as financial liabilities at FVTPL are
        accounted for as follows:

        (1) the changes in fair value of financial liabilities arising from the credit risk of the Group are
             included in other comprehensive income;

        (2) the other fair value changes of the financial liabilities are included in profit or loss. Where the
        accounting of the effect of the changes in credit risk of the financial liability according to the
        aforesaid provisions will result in or enlarge accounting mismatch in profit or loss, the Group
        records all the gains or losses on such financial liability (including the effect of changes in credit
        risk of the Group) in profit or loss. Upon derecognition of such financial liability, the accumulated
        gains or losses previously included in other comprehensive income is transferred from other
        comprehensive income to retained earnings.

        - Financial liabilities at amortized cost

        Financial liabilities at amortized cost are subsequently measured at amortized cost, with gains or
        losses from derecognition or amortization included in profit or loss.

                                                                                                          - 20 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.5 Derecognition of financial liabilities

        The Group derecognises a financial liability (or part of it) only when the underlying present
        obligation (or part of it) is discharged. An agreement between the Group (an existing borrower)
        and an existing lender to replace the original financial liability with a new financial liability with
        substantially different terms is accounted for as an extinguishment of the original financial
        liability and the recognition of a new financial liability. Where the Group makes substantial
        modification to the contract terms of the existing financial liability (or part of it), the existing
        financial liability is derecognized and a new financial liability is recognized according to the
        revised terms.

        Where a financial liability (or part of it) is derecognized, the difference between its carrying
        amount and the consideration paid (including non-cash assets transferred out or liabilities
        undertaken) is included in profit or loss.

        Where the Group repurchases part of the financial liability, the carrying amount of the overall
        financial liability is allocated between the part continuing to be recognized and the part
        derecognized according to the proportion of their respective fair value to the fair value of the
        overall financial liability at repurchase date.

        10.6 Impairment of financial instruments

        The Group accounts for the following items for the impairment and makes provision based on the
        expected credit loss:

        (1) The financial assets classified as amortized cost measurement and financial assets formed by
            debt instruments investment classified as FVOCI.

        (2) Lease receivables.

        (3) Contract assets.

        (4) Loan commitment other than the financial liabilities at FVTPL issued by the Group and the
            financial guarantee contract applicable to related provisions.

        Expected credit loss is the weighted average credit loss of financial instruments with the default
        risk as the weight.

        Credit loss represent the difference between the contractual cash flow discounted at original
        effective interest rate and receivable according to the contract and the cash flow expected to be
        received, i.e. the present value of the total cash shortfall. For the Group's purchased or originated
        credit-impaired financial assets, such financial assets shall be discounted at the credit-adjusted
        effective interest rate.


                                                                                                           - 21 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.6 Impairment of financial instruments - continued

        - General impairment provision

        Except for the purchased or originated credit-impaired financial assets and the financial assets
        applicable to simple method, the Group assesses at each balance sheet date whether the credit risk
        of related financial instruments has increased significantly since the initial recognition, and
        measures the loss allowance, recognizes expected credit loss and its changes according to the
        following circumstance separately:

        (1) The Group measures the loss allowance for a financial instrument at an amount equal to the
            lifetime expected credit losses if the credit risk on that financial instrument has increased
            significantly since initial recognition. Regardless whether the Group assesses the credit loss by
            individual financial instrument or portfolio of financial instruments, the increase in or reversal
            of loss allowance arising from this is accounted for as gains or losses and included in profit or
            loss.

        (2) If the credit risk on a financial instrument has not increased significantly since initial
            recognition, the Group shall measure the loss allowance for that financial instrument at an
            amount equal to 12-month expected credit losses. Regardless whether the Group assesses the
            credit loss by individual financial instrument or portfolio of financial instruments, the increase
            in or reversal of loss allowance arising from this is accounted for as gains or losses and
            included in profit or loss.

        When making related assessment, the Group considers all reasonable and supportable information,
        including foreseeable information. To ensure the credit risk has increased significantly since
        initial recognition, i.e. recognize the lifetime expected credit loss, in some circumstances, the
        Group assesses whether the credit risk has increased significantly by considering on a portfolio
        basis.

        - Simplified method for receivables, contract assets and lease receivables

        For the following items, the Group always measures the loss allowance at an amount equal to the
        lifetime expected credit losses:

        (1) the receivables or contract assets arising from the transactions under the Accounting
            Standards for Business Enterprises No. 14 – Revenue (2017 revised), which meet one of the
            following conditions:

             - The item does not include the significant financing component as defined in Accounting
               Standards for Business Enterprises No. 14 – Revenue (2017 revised), or the Group does not
               consider the financing component in the contract not exceeding one year according to
               Accounting Standards for Business Enterprises No. 14 – Revenue (2017 revised).



                                                                                                        - 22 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.6 Impairment of financial instruments - continued

        - Simplified method for receivables, contract assets and lease receivables - continued

             - The item include the significant financing component as defined in Accounting Standards
               for Business Enterprises No. 14 – Revenue (2017 revised), and meanwhile the Group
               chooses the accounting policies to measure the loss allowance at an amount equal to the
               lifetime expected credit losses.

        (2) Lease receivables formed in the transactions under the Accounting Standards for Business
            Enterprises No.21 – Lease, meanwhile the Group chooses the accounting policies to measure
            the loss allowance at an amount equal to the lifetime expected credit losses.

        - Purchased or originated credit-impaired financial assets

        For purchased or originated credit-impaired financial assets, at the balance sheet date, the Group
        only recognizes the accumulated changes in lifetime expected credit loss since initial recognition
        as loss allowance. At each balance sheet date, the Group recognises in profit or loss, as an
        impairment gain or loss, the amount of changes in credit loss for the lifetime. Even though the
        lifetime expected credit loss determined at the balance sheet date is less than the expected credit
        loss reflected by the estimated cash flow at initial recognition, the Group recognizes the favorable
        change in expected credit loss as impairment gains.

        10.7 Derivative instruments and embedded derivatives

        Derivative financial instruments include put options etc. Derivatives are initially measured at fair
        value at the date when the derivative contracts are entered into and are subsequently re-measured
        at fair value.

        The embedded derivative instrument represent the derivatives embedded in the non-derivative
        instruments (i.e. main contract). The embedded derivative and the main contract form the hybrid
        contract.

        Where the main contract included in hybrid contract is an asset under financial instruments
        standards, the Group does not separate the embedded derivatives from the hybrid contract, but
        apply such hybrid contract as a whole to the provisions on classification of financial assets.

        Where the main contract included in the hybrid contract is not an asset under the financial
        instruments standards, and all the following conditions are met, the Group separate the embedded
        derivative from the hybrid contract and account for it as a separate derivative:

        (1) The economic characteristics and risks of embedded derivative are not closely related with
            that of the main contract.



                                                                                                       - 23 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.7 Derivative instruments and embedded derivatives - continued

        (2) The separate instrument with the same terms of embedded derivatives satisfies the definition
            of the derivative instruments.

        (3) The hybrid contract is not accounted for as FVTPL.

           Where the embedded derivatives are separated from the hybrid contract, the Group accounts
           for the main contract of hybrid contract according to applicable accounting standards. Where
           the Group can't measure the fair value of embedded derivative reliably according to the terms
           and conditions of embedded derivative, the fair value of such derivative is determined based
           on the difference between the fair value of the hybrid contract and that of the main contract.
           Where the fair value of the embedded derivative still can't be measured separately at the
           acquisition date or subsequent balance sheet date using the aforesaid method, the Group will
           designate the hybrid contract in its entirety as financial instrument at FVTPL.

        10.8 Offsetting financial assets and financial liabilities

        Where the Group has a legal right that is currently enforceable to set off the recognized amounts,
        and intends either to settle on a net basis, or to realize the financial asset and settle the financial
        liability simultaneously, a financial asset and a financial liability shall be offset with the net
        amount presented in the balance sheet. Except for the circumstances above, financial assets and
        financial liabilities shall be presented separately in the balance sheet and shall not be offset.

        10.9 Dividends income

        The Group recognizes the dividends income with a charge to profit or loss only when the
        following conditions are met:

        (1) the Group's right to receive the dividends has been established;

        (2) it is probable that the economic benefit associated with the dividends will flow into the Group;

        (3) the amount of dividends can be measured reliably.

        10.10 Equity instruments

        An equity instrument is any contract that evidences a residual interest in the assets of the Group
        after deducting all of its liabilities. The issuance including refinancing, repurchase, sale or
        cancellation of equity instrument of the Group is recognized as movement of shareholders' equity.
        The Group does not recognize any changes in the fair value of equity instruments. Transaction
        costs associated with equity transactions are deducted from shareholders' equity.

        The distributions made by the Group to holders of the equity instruments are recognized as profit
        distribution. Any issuance of stock dividends do not affect the shareholders' equity.


                                                                                                          - 24 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.10 Equity instruments - continued

        The following accounting policies on financial instruments are applicable to 2017.

        Financial assets and financial liabilities are recognised when the Group becomes a party to the
        contractual provisions of the instrument. Financial assets and financial liabilities are initially
        measured at fair value. For financial assets and financial liabilities at fair value through profit or
        loss, transaction costs are immediately recognised in profit or loss. For other financial assets and
        financial liabilities, transaction costs are included in their initial recognised amounts.

        10.11 Effective interest method

        The effective interest method is a method of calculating the amortised cost of a financial asset or a
        financial liability (or a group of financial assets or financial liabilities) and of allocating the
        interest income or interest expense over the relevant period, using the effective interest rate. The
        effective interest rate is the rate that exactly discounts estimated future cash flows through the
        expected life of the financial asset or financial liability or, where appropriate, a shorter period to
        the net carrying amount of the financial asset or financial liability

        When calculating the effective interest rate, the Group estimates future cash flows considering all
        contractual terms of the financial asset or financial liability (without considering future credit
        losses), and also considers all fees paid or received between the parties to the contract giving rise
        to the financial asset and financial liability that are an integral part of the effective interest rate,
        transaction costs, and premiums or discounts, etc.

        10.12 Classification, recognition and measurement of financial assets

        On initial recognition, the Group's financial assets are classified into one of the four categories,
        including financial assets at fair value through profit or loss ("FVTPL"), held-to-maturity
        investments, loans and receivables, and available-for-sale financial assets. All regular way
        purchases or sales of financial assets are recognized and derecognized on a trade date basis

        10.12.1 Financial Assets at Fair Value through Profit or Loss ("FVTPL")

        Financial assets at fair value through profit or loss ("FVTPL") include financial assets held for
        trading and those designated as at fair value through profit or loss.

        A financial asset is classified as held for trading if one of the following conditions is satisfied: (1)
        it has been acquired principally for the purpose of selling in the near term; or (2) on initial
        recognition it is part of a portfolio of identified financial instruments that the Group manages
        together and there is objective evidence that the Group has a recent actual pattern of short-term
        profit-taking; or (3) it is a derivative that is not designated and effective as a hedging instrument,
        or a financial guarantee contract, or a derivative that is linked to and must be settled by delivery
        of an unquoted equity instrument (without a quoted price in an active market) whose fair value
        cannot be reliably measured.
                                                                                                           - 25 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued


        10.12.1 Financial Assets at Fair Value through Profit or Loss ("FVTPL") - continued

        A financial asset may be designated as at FVTPL upon initial recognition only when one of the
        following conditions is satisfied: (1) such designation eliminates or significantly reduces a
        measurement or recognition inconsistency that would otherwise result from measuring assets or
        recognizing the gains or losses on them on different bases; or (2) the financial asset forms part of
        a group of financial assets or a group of financial assets and financial liabilities, which is managed
        and its performance is evaluated on a fair value basis, in accordance with the Group's documented
        risk management or investment strategy, and information about the grouping is reported to key
        management personnel on that basis; or (3) eligible hybrid instruments that contain embedded
        derivatives.

        Financial assets at FVTPL are subsequently measured at fair value. Any gains or losses arising
        from changes in the fair value and any dividend or interest income earned on the financial assets
        are recognized in profit or loss.

        10.12.2 Held-to-maturity investments

        Held-to-maturity investments are non-derivative financial assets with fixed or determinable
        payments and fixed maturity dates that the Group's management has the positive intention and
        ability to hold to maturity.

        Held-to-maturity investments are subsequently measured at amortized cost using the effective
        interest method. Gain or loss arising from derecognition, impairment or amortization is
        recognized in profit or loss.

        10.12.3 Loans and receivables

        Loans and receivables are non-derivative financial assets with fixed or determinable payments
        that are not quoted in an active market. Financial assets classified as loans and receivables by the
        Group include notes receivable, accounts receivable, interest receivable, dividends receivable, and
        other receivables.

        Loans and receivables are subsequently measured at amortized cost using the effective interest
        method. Gain or loss arising from derecognition, impairment or amortization is recognized in
        profit or loss.

        10.12.4 Available-for-sale financial assets

        Available-for-sale financial assets include non-derivative financial assets that are designated on
        initial recognition as available for sale, and financial assets that are not classified as financial
        assets at fair value through profit or loss, loans and receivables or held-to-maturity investments.


                                                                                                         - 26 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.12 Classification, recognition and measurement of financial assets - continued

        10.12.4 Available-for-sale financial assets - continued

        Available-for-sale financial assets are subsequently measured at fair value, and gains or losses
        arising from changes in the fair value are recognized as other comprehensive income and included
        in the capital reserve, except that impairment losses and exchange differences related to amortized
        cost of financial assets are recognized in profit or loss, until the financial assets are derecognized,
        at which time the gains or losses are released and recognized in profit or loss.

        Interests obtained and the dividends declared by the investee during the period in which the
        available-for-sale financial assets are held, are recognized in investment gains.

        Investments in equity instruments that do not have a quoted market price in an active market and
        whose fair value cannot be reliably measured, and derivative financial assets that are linked to and
        must be settled by delivery of such unquoted equity instruments are measured at cost.

        10.13 Impairment of financial assets

        The Group assesses at each balance sheet date the carrying amounts of financial assets other than
        those at fair value through profit or loss. If there is objective evidence that a financial asset is
        impaired, the Group determines the amount of any impairment loss. Objective evidence that a
        financial asset is impaired is evidence that, arising from one or more events that occurred after the
        initial recognition of the asset, the estimated future cash flows of the financial asset, which can be
        reliably measured, have been affected.

        Objective evidence that a financial asset is impaired includes the following observable events:

        (1) Significant financial difficulty of the issuer or obligor;
        (2) A breach of contract by the borrower, such as a default or delinquency in interest or principal
            payments;
        (3) The Group, for economic or legal reasons relating to the borrower's financial difficulty,
            granting a concession to the borrower;
        (4) It becoming probable that the borrower will enter bankruptcy or other financial
            reorganizations;
        (5) The disappearance of an active market for that financial asset because of financial difficulties
            of the issuer;
        (6) Upon an overall assessment of a group of financial assets, observable data indicates that there
            is a measurable decrease in the estimated future cash flows from the group of financial assets
            since the initial recognition of those assets, although the decrease cannot yet be identified
            with the individual financial assets in the group. Such observable data includes:
            - Adverse changes in the payment status of borrower in the group of assets;
            - Economic conditions in the country or region of the borrower which may lead to a failure to
            pay the group of assets;

                                                                                                         - 27 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.13 Impairment of financial assets - continued

        (7) Significant adverse changes in the technological, market, economic or legal environment in
            which the issuer of equity instruments operates, indicating that the cost of the investment in
            the equity instrument may not be recovered by the investor;
        (8) A significant or prolonged decline in the fair value of an investment in an equity instrument,
            i.e. at the balance sheet date, if the fair value of an equity instrument investment is in below
            its initial investment cost exceeding 50% (inclusive), or for a period exceeding 12 months
            (inclusive);
        (9) Other objective evidence indicating there is an impairment of a financial asset.

        - Impairment of financial assets measured at amortized cost

        If financial assets carried at cost or amortized cost are impaired, the carrying amounts of the
        financial assets are reduced to the present value of estimated future cash flows (excluding future
        credit losses that have not been incurred) discounted at the financial asset's original effective
        interest rate. The amount of reduction is recognized as an impairment loss in profit or loss. If,
        subsequent to the recognition of an impairment loss on financial assets carried at amortized cost,
        there is objective evidence of a recovery in value of the financial assets which can be related
        objectively to an event occurring after the impairment is recognized, the previously recognized
        impairment loss is reversed. However, the reversal does not result in a carrying amount of the
        financial asset that exceeds what the amortized cost would have been had the impairment not been
        recognized at the date the impairment is reversed.

        For a financial asset that is individually significant, the Group assesses the asset individually for
        impairment. For a financial asset that is not individually significant, the Group assesses the asset
        individually for impairment or includes the asset in a group of financial assets with similar credit
        risk characteristics and collectively assesses them for impairment. If the Group determines that no
        objective evidence of impairment exists for an individually assessed financial asset (whether
        significant or not), it includes the asset in a group of financial assets with similar credit risk
        characteristics and collectively assesses them for impairment. Assets for which an impairment
        loss is individually recognized are not included in a collective assessment of impairment.

        - Impairment of available-for-sale financial assets

        When an available-for-sale financial asset is impaired, the cumulative loss arising from decline in
        fair value previously recognized directly in other comprehensive income is reclassified from the
        capital reserve to profit or loss. The amount of the cumulative loss that is reclassified from capital
        reserve to profit or loss is the difference between the acquisition cost (net of any principal
        repayment and amortization) and the current fair value, less any impairment loss on that financial
        asset previously recognized in profit or loss.




                                                                                                         - 28 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.13 Impairment of financial assets - continued

        - Impairment of available-for-sale financial assets - continued

        If, subsequent to the recognition of an impairment loss on available-for-sale financial assets, there
        is objective evidence of a recovery in value of the financial assets which can be related
        objectively to an event occurring after the impairment is recognized, the previously recognized
        impairment loss is reversed. The amount of reversal of impairment loss on available-for-sale
        equity instruments is recognized as other comprehensive income and included in the capital
        reserve, while the amount of reversal of impairment loss on available-for-sale debt instruments is
        recognized in profit or loss.

        - Impairment of financial assets measured at cost

        If an impairment loss has been incurred on an investment in unquoted equity instrument (without
        a quoted price in an active market) whose fair value cannot be reliably measured, or on a
        derivative financial asset that is linked to and must be settled by delivery of such an unquoted
        equity instrument, the carrying amount of the financial asset is reduced to the present value of
        estimated future cash flows discounted at the current market rate of return for a similar financial
        asset. The amount of reduction is recognized as an impairment loss in profit or loss. The
        impairment loss on such financial asset is not reversed once it is recognized.

        10.14 Transfer of financial assets

        The Group derecognizes a financial asset if one of the following conditions is satisfied: (1) the
        contractual rights to the cash flows from the financial asset expire; or (2) the financial asset has
        been transferred and substantially all the risks and rewards of ownership of the financial asset is
        transferred to the transferee; or (3) although the financial asset has been transferred, the Group
        neither transfers nor retains substantially all the risks and rewards of ownership of the financial
        asset but has not retained control of the financial asset.

        If the Group neither transfers nor retains substantially all the risks and rewards of ownership of a
        financial asset, and it retains control of the financial asset, it recognizes the financial asset to the
        extent of its continuing involvement in the transferred financial asset and recognizes an associated
        liability. The extent of the Group's continuing involvement in the transferred asset is the extent to
        which it is exposed to changes in the value of the transferred asset.

        For a transfer of a financial asset in its entirety that satisfies the derecognition criteria, the
        difference between (1) the carrying amount of the financial asset transferred; and (2) the sum of
        the consideration received from the transfer and any cumulative gain or loss that has been
        recognized in other comprehensive income, is recognized in profit or loss.




                                                                                                          - 29 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.14 Transfer of financial assets

        If a part of the transferred financial asset qualifies for derecognition, the carrying amount of the
        transferred financial asset is allocated between the part that continues to be recognized and the
        part that is derecognized, based on the respective fair values of those parts. The difference
        between (1) the carrying amount allocated to the part derecognized; and (2) the sum of the
        consideration received for the part derecognized and any cumulative gain or loss allocated to the
        part derecognized which has been previously recognized in other comprehensive income, is
        recognized in profit or loss

        10.15 Classification, recognition and measurement of financial liabilities

        Debt and equity instruments issued by the Group are classified into financial liabilities or equity
        on the basis of the substance of the contractual arrangements and definitions of financial liability
        and equity instrument.

        On initial recognition, financial liabilities are classified into financial liabilities at fair value
        through profit or loss and other financial liabilities.

        10.15.1 Financial liabilities at fair value through profit or loss

        Financial liabilities at FVTPL consist of financial liabilities held for trading and those designated
        as at FVTPL on initial recognition.

        A financial liability is classified as held for trading if one of the following conditions is satisfied:
        (1) It has been acquired principally for the purpose of repurchasing in the near term; or (2) On
        initial recognition it is part of a portfolio of identified financial instruments that the Group
        manages together and there is objective evidence that the Group has a recent actual pattern of
        short-term profit-taking; or (3) It is a derivative, except for a derivative that is a designated and
        effective hedging instrument, or a financial guarantee contract, or a derivative that is linked to and
        must be settled by delivery of an unquoted equity instrument (without a quoted price in an active
        market) whose fair value cannot be reliably measured.

        A financial liability may be designated as at FVTPL upon initial recognition only when one of the
        following conditions is satisfied: (1) such designation eliminates or significantly reduces a
        measurement or recognition inconsistency that would otherwise result from measuring liabilities
        or recognizing the gains or losses on them on different bases; or (2) the financial liability forms
        part of a group of financial liabilities or a group of financial assets and financial liabilities, which
        is managed and its performance is evaluated on a fair value basis, in accordance with the Group's
        documented risk management or investment strategy, and information about the grouping is
        reported to key management personnel on that basis; or (3) eligible hybrid instruments that
        contain embedded derivatives.



                                                                                                                - 30 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.15 Classification and recognition of financial liabilities - continued

        10.15.1 Financial liabilities at fair value through profit or loss - continued

        Financial liabilities at FVTPL are subsequently measured at fair value, and any gains or losses
        arising from changes in the fair value or any dividend or interest expense related with the
        financial liabilities are recognized in profit or loss.

        10.15.2 Other financial liabilities

        For a derivative liability that is linked to and must be settled by delivery of an unquoted equity
        instrument (without a quoted price in an active market) whose fair value cannot be reliably
        measured, it is subsequently measured at cost. Other financial liabilities are subsequently
        measured at amortized cost using the effective interest method, with gains or losses arising from
        derecognition or amortization recognized in profit or loss.

        10.15.3 Financial guarantee contracts

        A financial guarantee contract is a contract by which the guarantor and the lender agree that the
        guarantor would settle the debts or bear obligations in accordance with terms of the contract in
        case the borrower fails to settle the debts. Financial guarantee contracts that are not designated as
        financial liabilities at fair value through profit or loss, are initially measured at their fair values
        less the directly attributable transaction costs. Subsequent to initial recognition, they are measured
        at the higher of: (i) the amount determined in accordance with Accounting Standard for Business
        Enterprises No. 13 - Contingencies; and (ii) the amount initially recognized less cumulative
        amortization recognized in accordance with the principles set out in Accounting Standard for
        Business Enterprises No. 14 - Revenue.

        10.16 Derecognition of Financial Liabilities

        The Group derecognizes a financial liability (or part of it) when the underlying present obligation
        (or part of it) is discharged. An agreement between the Group (an existing borrower) and an
        existing lender to replace the original financial liability with a new financial liability with
        substantially different terms is accounted for as an extinguishment of the original financial
        liability and the recognition of a new financial liability.

        When the Group derecognizes a financial liability or a part of it, it recognizes the difference
        between the carrying amount of the financial liability (or part of the financial liability)
        derecognized and the consideration paid (including any non-cash assets transferred or new
        financial liabilities assumed) in profit or loss.




                                                                                                          - 31 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        10. Financial instruments - continued

        10.17 Offsetting financial assets and financial liabilities

        Where the Group has a legal right that is currently enforceable to set off the recognized amounts,
        and intends either to settle on a net basis, or to realize the financial asset and settle the financial
        liability simultaneously, a financial asset and a financial liability shall be offset with the net
        amount presented in the balance sheet. Except for the circumstances above, financial assets and
        financial liabilities shall be presented separately in the balance sheet and shall not be offset.

        10.18 Equity instruments

        An equity instrument is any contract that evidences a residual interest in the assets of the Group
        after deducting all of its liabilities. The issuance including refinancing, repurchase, sale or
        cancellation of equity instrument of the Group is recognized as movement of shareholders' equity.
        The Group does not recognize any changes in the fair value of equity instruments. Transaction
        costs associated with equity transactions are deducted from shareholders' equity.

        The distributions made by the Group to holders of the equity instruments are recognized as profit
        distribution. Any issuance of stock dividends do not affect the shareholders' equity.

        11. Receivables

        11.1 Receivables that are individually significant and for which bad debt provision is individually
        assessed

        Basis or monetary criteria for
                                                 The accounts receivables amount over RMB 5,000,000.00 are
        determining individually significant
                                                 recognized as individually significant receivables by the Group.
        receivables
                                                 For receivables that are individually significant, the Group assesses the
        Provision methods for receivables that   receivables individually for impairment; for a financial asset that is not
        are individually significant and for     impaired individually, the Group includes the asset in a group of
                                                 financial assets with similar credit risk characteristics and collectively
        which bad debt provision is              assesses them for impairment. Receivables for which an impairment
        individually assessed                    loss is individually recognized are not included in a collective
                                                 assessment of impairment.

        11.2 Receivables for which bad debt provision is collectively assessed on a credit risk portfolio
        basis

        Basis for determining a portfolio
        Portfolio 1                              The portfolio primarily includes amounts due from related parties of
                                                 the Group, deposits and petty cash etc.
        Portfolio 2                              This portfolio excludes amounts due from related parties of the Group,
                                                 deposits and petty cash etc.
        Bad debt provision methods for a portfolio
        Portfolio 1                              Specific Identification Method
        Portfolio 2                              Aging Analysis Method




                                                                                                                          - 32 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        11. Receivables - continued

        11.2 Receivables for which bad debt provision is collectively assessed on a credit risk portfolio
        basis - continued

        Portfolios that use aging analysis for bad debt provision:

                                                           Provision proportion for        Provision proportion for
        Aging                                              accounts receivable (%)          other receivables (%)
        Within 180 days (inclusive)                                  0-3                             0-3
        More than 181 days but not exceeding year                     5                               5
        More than 1 year but not exceeding 2 years                    20                              20
        More than 2 years but not exceeding 3 years                   50                              50
        More than 3 years                                            100                             100

        11.3 Accounts receivable that are not individually significant but for which individual bad debt
        provision is individually assessed:

                                                 As objective evidence indicates the Group is unable to collect the
        Reasons for making individual bad debt
                                                 receivables under original terms, the company makes individual bad
        provision
                                                 debt provision.
                                                 Under bad debt provision method, the provision is recognized by the
        Bad debt provision methods               differences between the expected present value of future cash flows
                                                 and carrying value.

        12. Inventories

        12.1 Categories of inventories

        Inventories include spare parts, fuel, and low value consumables. Inventories are initially
        measured at cost. Cost of inventories comprises all costs of purchase, costs of conversion and
        other expenditures incurred in bringing the inventories to their present location and condition.

        12.2 Valuation method of inventories upon delivery

        The actual cost of inventories upon delivery is calculated using the weighted average method.

        12.3 Basis for determining net realizable value of inventories and provision methods for decline
        in value of inventories

        At the balance sheet date, inventories are measured at the lower of cost and net realizable value. If
        the cost of inventories is higher than the net realizable value, a provision for decline in value of
        inventories is made. Net realizable value is the estimated selling price in the ordinary course of
        business less the estimated costs of completion, the estimated costs necessary to make the sale and
        relevant taxes. Net realizable value is determined on the basis of clear evidence obtained, after
        taking into consideration the purposes of inventories being held and effect of post balance sheet
        events.



                                                                                                                       - 33 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        12. Inventories - continued

        12.3 Basis for determining net realizable value of inventories and provision methods for decline
        in value of inventories - continued

        Provision for decline in value of other inventories is made based on the excess of cost of
        inventory over its net realizable value on an item-by-item basis.

        After the provision for decline in value of inventories is made, if the circumstances that
        previously caused inventories to be written down below cost no longer exist so that the net
        realizable value of inventories is higher than their cost, the original provision for decline in value
        is reversed and the reversal is included in profit or loss for the period.

        12.4 Inventory count system

        The perpetual inventory system is maintained for stock system.

        12.5 Amortization methods for low cost and short-lived consumable items and packaging
        materials

        Packaging materials and low cost and short-lived consumable items are amortized using the
        immediate write-off method.

        13. Non-current assets held for sale and disposal group

        When the Group withdraw the book value of certain assets or disposal group mainly through
        disposal instead of continual application, the assets should be classified as held-for-sale assets.

        Assets or disposal group classified as held-for-sale assets should meat following conditions: (1)
        The current status is available for immediate distribution according to similar transactions of this
        category of assets or disposal group; (2) The transaction is likely to occur, i.e. the Group has made
        its resolution over the distribution arrangements and acquired purchase commitment. Also the
        distribution is going to be fulfilled within a year.

        If the holding company loses control of its subsidiary for reasons like subsidiary disposal, in
        regardless of whether the holding company still keeps part of equity investment, once the
        proposed investment disposal meets the requirements of being classified as available for sale
        assets in the holding company's individual statement, all assets and liabilities of the subsidiary
        should be classified as held-for-sale in consolidated financial statement.

        The group's non-current assets and disposal group are measured at the lower of book value and
        the net value of fair value less costs to sell. Once the book value is higher than the net value of
        fair value less costs to sell, the book value should be adjusted to the net value and the excess
        should be recognized as impairment losses and provision for held-for-sale assets impairment
        should be made. A gain and a reverse in the previous provision for held-for-sale assets
        impairment can be recognized for any increase in fair value less costs to sell at subsequent
        balance sheet dates, to the extent that it is not in excess of the cumulative impairment loss that has
        been recognized.
                                                                                                         - 34 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        13. Non-current assets held for sale and disposal group - continued

        Non-current held-for-sale assets is not subject to depreciation and amortization. The creditor
        interest and other expenses of disposal group classified as held-for-sale asset should still be
        recognized.

        Once the associate or joint venture equity investment is completely or partly classified as held-
        for-sale assets, the classified part of the investment is not subject to equity method measurement.

        14. Long-term equity investments

        14.1 Basis for determining joint control and significant influence over investee

        Control is archived when the Group has the power over the investee and has rights to variable
        returns from its involvement with the investee; and has the ability to use its power to affect its
        returns. Joint control is the contractually agreed sharing of control over an economic activity, and
        exists only when the strategic financial and operating policy decisions relating to the activity
        require the unanimous consent of the parties sharing control. Significant influence is the power to
        participate in the financial and operating policy decisions of the investee but is not control or joint
        control over those policies. When determining whether an investing enterprise is able to exercise
        control or significant influence over an investee, the effect of potential voting rights of the
        investee (for example, warrants and convertible debts) held by the investing enterprises or other
        parties that are currently exercisable or convertible shall be considered.

        14.2 Determination of investment cost

        For a long-term equity investment acquired through a business combination involving enterprises
        under common control, the investment cost of the long-term equity investment is the attributable
        share of the carrying amount of the shareholders' equity of the acquiree at the date of combination.
        The difference between the initial investment cost and the carrying amount of cash paid, non-cash
        assets transferred and liabilities assumed shall be adjusted to capital reserve. If the balance of
        capital reserve is not sufficient, any excess shall be adjusted to retained earnings. If the
        consideration of the combination is satisfied by the issue of equity securities, the initial
        investment cost of the long-term equity investment shall be the share of party being absorbed of
        the owners' equity in the consolidated financial statements of the ultimate controlling party at the
        date of combination. The aggregate face value of the shares issued shall be accounted for as share
        capital. The difference between the initial investment cost and the aggregate face value of the
        shares issued shall be adjusted to capital reserve. If the balance of capital reserve is not sufficient,
        any excess shall be adjusted to retained earnings.

        For a long-term equity investment acquired through business combination not involving
        enterprises under common control, the investment cost of the long-term equity investment
        acquired is the cost of acquisition.

        The absorbing party's or purchaser's intermediary expenses (fees in respect of auditing, legal
        services, valuation and consultancy services, etc.) and other administrative expenses attributable
        to the business combination are recognized in profit or loss in the periods when they are incurred.


                                                                                                          - 35 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        14. Long-term equity investments - continued

        14.2 Determination of investment cost - continued

        The long-term equity investment acquired otherwise than through a business combination is
        initially measured at its cost. When the entity is able to exercise significant influence or joint
        control (but not control) over an investee due to additional investment, the cost of long-term
        equity investments is the sum of the fair value of previously-held equity investments determined
        in accordance with Accounting Standard for Business Enterprises No.22–Financial Instruments:
        Recognition and Measurement of (CAS 22) and the additional investment cost.

        14.3 Subsequent measurement and recognition of profit or loss

        14.3.1 A long-term equity investment accounted for using the cost method

        Long-term equity investments in subsidiaries are accounted for using the cost method in the
        Company's separate financial statements. A subsidiary is an investee that is controlled by the
        Group.

        Under the cost method, a long-term equity investment is measured at initial investment cost.
        Additional or withdrawing investment would affect the cost of long-term equity investment.
        Investment income is recognized in the period in accordance with the attributable share of cash
        dividends or profit distributions declared by the investee.

        14.3.2 A long-term equity investment accounted for using the equity method

        Except associate and joint venture investment completely or partly classified as available for sale,
        and The Group accounts for investment in associates and joint ventures using the equity method.
        An associate is an entity over which the Group has significant influence and a joint venture is a
        joint arrangement whereby the parties that have joint control of the arrangement have rights to the
        net assets of the joint arrangement.

        Under the equity method, where the initial investment cost of a long-term equity investment
        exceeds the Group's share of the fair value of the investee's identifiable net assets at the time of
        acquisition, no adjustment is made to the initial investment cost. Where the initial investment cost
        is less than the Group's share of the fair value of the investee's identifiable net assets at the time of
        acquisition, the difference is recognized in profit or loss for the period, and the cost of the long-
        term equity investment is adjusted accordingly.




                                                                                                           - 36 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        14. Long-term equity investments - continued

        14.3 Subsequent measurement and recognition of profit or loss - continued

        14.3.2 A long-term equity investment accounted for using the equity method - continued

        Under the equity method, the Group recognizes its share of the other comprehensive income and
        net profit or loss of the investee for the period as other comprehensive income and investment
        income or loss respectively for the period, and the carrying amount of the long-term equity
        investment is adjusted accordingly. The carrying amount of the investment shall be reduced by the
        portion of any profit distributions or cash dividends declared by the investee that is distributed to
        the investing enterprise. The investing enterprise shall adjust the carrying amount of the long-term
        equity investment for other changes in owners' equity of the investee (other than net profits or
        losses, other comprehensive income and profit distribution), and include the corresponding
        adjustment in capital reserve. The Group recognizes its share of the investee's net profit or loss
        based on the fair value of the investee's individually identifiable assets at the acquisition date after
        making appropriate adjustments. Where the accounting policies and accounting period adopted by
        the investee are different from those of the investing enterprise, the investing enterprise shall
        adjust the financial statements of the investee to conform to its own accounting policies and
        accounting period, and recognize other comprehensive income and investment income or losses
        based on the adjusted financial statements. Unrealized profits or losses resulting from the Group's
        transactions and assets invested or sold that are not recognized as business transactions with its
        associates and joint ventures are recognized as investment income or loss to the extent that those
        attributable to the Group's, equity interest are eliminated. However, unrealized losses resulting
        from the Group's transactions with its associates and joint ventures which represent impairment
        losses on the transferred assets are not eliminated.

        The Group discontinues recognizing its share of net losses of the investee after the carrying
        amount of the long-term equity investment together with any long-term interests that in substance
        form part of its net investment in the investee are reduced to zero. Except that if the Group has
        incurred obligations to assume additional losses, a provision is recognized according to the
        obligation expected, and recorded in the investment loss for the period. Where net profits are
        subsequently made by the investee, the Group resumes recognizing its share of those profits only
        after its share of the profits exceeds the share of losses previously not recognized.

        14.4 Disposal of long-term equity investments

        On disposal of a long-term equity investment, the difference between the proceeds actually
        received and receivable and the carrying amount is recognized in profit or loss for the period. For
        long-term equity investments accounted for using the equity method, if the remaining interest
        after disposal is still accounted for using the equity method, other comprehensive income
        previously recognized for using the equity method is accounted for on the same basis as would
        have been required if the investee had directly disposed of related assets or liabilities, and
        transferred to profit or loss for the period on a pro rata basis; owners' equity recognized due to
        changes in other owners' equity of the investee (other than net profit or loss, other comprehensive
        income and profit distribution) is transferred to profit or loss for the period on a pro rata basis.




                                                                                                          - 37 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        14. Long-term equity investments - continued

        14.4 Disposal of long-term equity investments - continued

        For long-term equity investments accounted for using the cost method, if the remaining interest
        after disposal is still accounted for using the cost method, other comprehensive income previously
        recognized for using the equity method or in accordance with the standards for the recognition
        and measurement of financial instruments before obtaining the control over the investee, is
        accounted for on the same basis as would have been required if the investee had directly disposed
        of related assets or liabilities, and transferred to profit or loss for the period on a pro rata basis;
        changes in other owners' equity in the investee's net assets recognized under the equity method
        (other than net profit or loss, other comprehensive income and profit distribution) is transferred to
        profit or loss for the period on a pro rata basis.

        15. Investment properties

        Investment property is property held to earn rentals or for capital appreciation or both. It includes
        a land use right that is leased out; a land use right held for transfer upon capital appreciation; and
        a building that is leased out.

        An investment property is measured initially at cost. Subsequent expenditures incurred for such
        investment property are included in the cost of the investment property if it is probable that
        economic benefits associated with an investment property will flow to the Group and the
        subsequent expenditures can be measured reliably, other subsequent expenditures are recognized
        in profit or loss in the period in which they are incurred.

        The Group uses the cost model for subsequent measurement of investment property, and adopts a
        depreciation or amortization policy for the investment property which is consistent with that for
        buildings or land use rights.

        When an investment property is sold, transferred, retired or damaged, the Group recognizes the
        amount of any proceeds on disposal net of the carrying amount and related taxes in profit or loss
        for the period.

        16. Fixed assets

        16.1 Recognition criteria for fixed assets

        Fixed assets are tangible assets that are held for use in the production or supply of goods or
        services, for rental to others, or for administrative purposes, and have useful lives of more than
        one accounting year. A fixed asset is recognized only when it is probable that economic benefits
        associated with the asset will flow to the Group and the cost of the asset can be measured reliably.
        Fixed assets are initially measured at cost. Upon being restructured into a stock company, the
        fixed assets initially contributed by the state-owned shareholders are recognized based on the
        valuation amounts confirmed by the state-owned assets administration department.




                                                                                                         - 38 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        16. Fixed assets - continued

        16.1 Recognition criteria for fixed assets - continued

        Subsequent expenditures incurred for the fixed asset are included in the cost of the fixed asset and
        if it is probable that economic benefits associated with the asset will flow to the Group and the
        subsequent expenditures can be measured reliably. Meanwhile the carrying amount of the
        replaced part is derecognized. Other subsequent expenditures are recognized in profit or loss in
        the period in which they are incurred.

        16.2 Depreciation of each category of fixed assets

        A fixed asset is depreciated over its useful life using the straight-line method starting from the
        month subsequent to the one in which it is ready for intended use. The useful life, estimated net
        residual value rate and annual depreciation rate of each category of fixed assets are as follows:

                                                     Estimated           Estimated             Annual
                         Category                   useful lives       residual value      depreciation rate
        Port and terminal facilities                  5-50year              10%               1.8%-18%
        Container yards and buildings                5-40year               10%              2.25%-18%
        Mechanical equipment                         5-15year               10%                6%-18%
        Motor vehicles, cargo ships and tugboats     5-20year               10%               4.5%-18%
        Other equipment                                5year                10%                  18%

        Estimated net residual value of a fixed asset is the estimated amount that the Group would
        currently obtain from disposal of the asset, after deducting the estimated costs of disposal, if the
        asset were already of the age and in the condition expected at the end of its useful life.

        16.3 Other explanations

        If a fixed asset is upon disposal or no future economic benefits are expected to be generated from
        its use or disposal, the fixed asset is derecognized. When a fixed asset is sold, transferred, retired
        or damaged, the amount of any proceeds on disposal of the asset net of the carrying amount and
        related taxes is recognized in profit or loss for the period.

        The Group reviews the useful life and estimated net residual value of a fixed asset and the
        depreciation method applied at least once at each financial year-end, and account for any change
        as a change in an accounting estimate.

        17. Construction in progress

        Construction in progress is measured at its actual costs. The actual costs include various
        construction expenditures during the construction period, borrowing costs capitalized before it is
        ready for intended use and other relevant costs. Construction in progress is not depreciated.
        Construction in progress is transferred to a fixed asset when it is ready for intended use.



                                                                                                           - 39 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        18. Borrowing Costs

        Borrowing costs directly attributable to the acquisition, construction or production of qualifying
        asset are capitalized when expenditures for such asset and borrowing costs are incurred and
        activities relating to the acquisition, construction or production of the asset that are necessary to
        prepare the asset for its intended use or sale have commenced. Capitalization of borrowing costs
        ceases when the qualifying asset being acquired, constructed or produced becomes ready for its
        intended use or sale. Capitalization of borrowing costs is suspended during periods in which the
        acquisition, construction or production of a qualifying asset is interrupted abnormally and when
        the interruption is for a continuous period of more than 3 months. Capitalization is suspended
        until the acquisition, construction or production of the asset is resumed. Other borrowing costs are
        recognized as an expense in the period in which they are incurred.

        Where funds are borrowed under a specific-purpose borrowing, the amount of interest to be
        capitalized is the actual interest expense incurred on that borrowing for the period less any bank
        interest earned from depositing the borrowed funds before being used on the asset or any
        investment income on the temporary investment of those funds. Where funds are borrowed under
        general-purpose borrowings, the Group determines the amount of interest to be capitalized on
        such borrowings by applying a capitalization rate to the weighted average of the excess of
        cumulative expenditures on the asset over the amounts of specific-purpose borrowings. The
        capitalization rate is the weighted average of the interest rates applicable to the general-purpose
        borrowings. During the capitalization period, exchange differences related to a specific-purpose
        borrowing denominated in foreign currency are all capitalized. Exchange differences in
        connection with general-purpose borrowings are recognized in profit or loss in the period in
        which they are incurred.

        19. Intangible assets

        Intangible assets include land use rights, sea area use rights and computer software.

        An intangible asset is measured initially at cost. Upon being restructured into a stock company,
        the intangible assets initial contributed by the state-owned shareholders are recognized based on
        the valuation amounts confirmed by the state-owned assets administration department. When an
        intangible asset with a finite useful life is available for use, its original cost is amortized over its
        estimated useful life.

                                                                                                      Residual
                     Category              Amortization method       Estimated useful lives (years)   value (%)
        Land use rights                    Straight-line method                  20-50                    -
        Computer software                  Straight-line method                    5                      -
        Sea area use rights                Straight-line method                  5-50                     -
        Coastal line use rights            Straight-line method                41.9-44.3                  -

        For an intangible asset with a finite useful life, the Group reviews the useful life and amortization
        method at the end of the period, and makes adjustments when necessary.




                                                                                                            - 40 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        20. Impairment of long-term assets

        The Group assesses at the balance sheet date whether there is any indication that the long-term
        equity investments, investment properties measured at cost method, construction in progress,
        fixed assets and intangible assets with a finite useful life may be impaired. If there is any
        indication that such assets may be impaired, recoverable amounts are estimated for such assets.
        Intangible assets with indefinite useful life and intangible assets not yet available for use are
        tested for impairment annually, irrespective of whether there is any indication that the assets may
        be impaired.

        Recoverable amount is estimated on individual basis. If it is not practical to estimate the
        recoverable amount of an individual asset, the recoverable amount of the asset group to which the
        asset belongs will be estimated. The recoverable amount of an asset is the higher of its fair value
        less costs of disposal and the present value of the future cash flows expected to be derived from
        the asset.

        If the recoverable amount of an asset or an asset group is less than its carrying amount, the deficit
        is accounted for as an impairment loss and is recognized in profit or loss.

        Goodwill is tested for impairment at least at the end of each year. For the purpose of impairment
        testing, goodwill is considered together with the related assets groups, i.e., goodwill is reasonably
        allocated to the related assets groups or each of assets groups expected to benefit from the
        synergies of the combination. In testing an assets group with goodwill for impairment, an
        impairment loss is recognized if the recoverable amount of the assets group or sets of assets
        groups (including goodwill) is less than its carrying amount. The impairment loss is firstly
        allocated to reduce the carrying amount of any goodwill allocated to such assets group or sets of
        assets groups, and then to the other assets of the group pro-rata basis on the basis of the carrying
        amount of each asset (other than goodwill) in the group.

        Once the impairment loss of above-mentioned asset is recognized, it shall not be reversed in any
        subsequent period.
        21. Long-term prepaid expenses

        Long-term prepaid expenses represent expenses incurred that should be borne and amortized over
        the current and subsequent periods (together of more than one year). Long-term prepaid expenses
        are amortized using the straight-line method over the expected periods in which benefits are
        derived.

        22. Employee benefits

        22.1 The accounting treatment of short-term employee benefits

        Actually occurred short-term employee benefits are recognized as liabilities, with a corresponding
        charge to the profit or loss for the period or in the costs of relevant assets in the accounting period
        in which employees provide services to the Group. Staff welfare expenses incurred by the Group
        are recognized in profit or loss for the period or the costs of relevant assets based on the actually
        occurred amounts when it actually occurred. Non-monetary staff welfare expenses are measured
        at fair value.


                                                                                                         - 41 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        22. Employee benefits - continued

        22.1 The accounting treatment of short-term employee benefits - continued

        Payment made by the Group of social security contributions for employees such as premiums or
        contributions on medical insurance, work injury insurance and maternity insurance, etc. and
        payments of housing funds, as well as union running costs and employee education costs provided
        in accordance with relevant requirements, are calculated according to prescribed bases and
        percentages in determining the amount of employee benefits and recognized as relevant liabilities,
        with a corresponding charge to the profit or loss for the period or the costs of relevant assets in the
        accounting period in which employees provide services.

        22.2 The accounting treatment of post-employment benefits

        All the post-employment benefits are defined contribution plans.

        The contribution payable to the defined contribution plan is recognized as liabilities, with a
        corresponding charge to the profit or loss for the period or in the costs of relevant assets in the
        accounting period in which employees provide services to the Group.

        22.3 The accounting treatment of termination benefits

        When the Group provides termination benefits to employees, employee benefit liabilities are
        recognized for termination benefits, with a corresponding charge to the profit or loss for the
        period at the earlier of: (1) when the Group cannot unilaterally withdraw the offer of termination
        benefits because of the termination plan or a curtailment proposal; and (2) when the Group
        recognizes costs or expenses related to restructuring that involves the payment of termination
        benefits.

        23. Provisions

        Provisions are recognized when the Group has a present obligation related with contingencies, it
        is probable that the Group will be required to settle that obligation causing an outflow of
        economic benefits, and a reliable estimate can be made of the amount of the obligation.

        The amount recognized as a provision is the best estimate of the consideration required to settle
        the present obligation at balance sheet date, taking into account the risks, uncertainties and time
        value of money surrounding the obligation. When a provision is measured using the cash flows
        estimated to settle the present obligation, its carrying amount is the present value of those cash
        flows where the effect of the time value of money is material.

        When some or all of the economic benefits required to settle a provision are expected to be
        recovered from a third party, a receivable is recognized as an asset if it is virtually certain that
        reimbursement will be received and the amount of the receivable should not exceed the carrying
        amount of provisions.




                                                                                                          - 42 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        24. Revenue

        The Group evaluates the contract on the contract commencement date, identifies each individual
        performance obligation included in the contract, and determines whether each individual
        performance obligation is performed over time or at a certain point in time. If one of the following
        conditions is met, the performance obligation is fulfilled over time; otherwise, it is fulfilled at a
        time point:

        (1) the customer simultaneously receives and consumes the benefits provided by the Group's
            performance as the Group performs;

        (2) the customer is able to control the goods under construction in the course of the Group's
            performance;

        (3) the goods produced by the Group during the performance of the contract are irreplaceable and
            the Group has the right to charge for the accumulated part of the contract that has been
            performed so far during the whole contract period.

        24.1 Performance obligation performed over time

        For performance obligation performed over time, the Group recognises the revenue within a
        certain period of time according to the progress of the performance, except for those of which the
        progress of the performance cannot be reasonably determined. When determining the progress of
        performance of the aforesaid business, according to the nature of the business, the Group
        respectively adopts output and input methods to properly determine the progress of performance
        until the progress of performance can be reasonably determined.

        24.2 Performance obligation performed at certain point of time

        For performance obligation performance at certain point of time, the Group recognises revenue at
        a certain point in time when the customer obtains the "control" of the goods or services. In
        determining whether the customer has obtained the control over the goods, the Group considers
        the following indications:

        (1) The Group has the right to receive the payment for the goods, i.e the client undertakes present
            payment obligation for such good.

        (2) The Group has transferred the ownership of the goods to customer, i.e. the customer has
            obtained the ownership of the goods.

        (3) The Group has physically transferred the goods to customer, i.e. the customer has physically
            owned the goods.

        (4) The Group has transferred the major risks and rewards of the ownership of the goods to
            customer, i.e. the customer has obtained the major risks and rewards of the ownership of the
            goods.


                                                                                                        - 43 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        24. Revenue - continued

        24.2 Performance obligation performed at certain point of time - continued

        (5) The customer has accepted the goods.

        (6) Other indications showing the customer has obtained the control of the goods.

        The following accounting policies are applicable to 2017:

        24.3 Revenue from sale of goods

        Revenue from sale of goods is recognised when (1) the Group has transferred to the buyer the
        significant risks and rewards of ownership of the goods; (2) the Group retains neither continuing
        managerial involvement to the degree usually associated with ownership nor effective control
        over the goods sold; (3) the amount of revenue can be measured reliably; (4) it is probable that the
        associated economic benefits will flow to the Group; and (5) the associated costs incurred or to be
        incurred can be measured reliably

        24.4 Revenue from rendering of services

        The Group provides port services, bonded logistics service and other related harbor services to
        customers. Revenue from rendering of services is recognized when (1) the amount of revenue can
        be measured reliably; (2) it is probable that the associated economic benefits will flow to the
        enterprise; and (3) the associated costs incurred or to be incurred can be measured reliably.

        25. Government grants

        Government grants are transfer of monetary assets or non-monetary assets from the government to
        the Group at no consideration. A government grant is recognized only when the Group can
        comply with the conditions attached to the grant and the Group will receive the grant. If a
        government grant is in the form of a transfer of a monetary asset, it is measured at the amount
        received or receivable. If a government grant is in the form of a non-monetary asset, it is
        measured at fair value. If the fair value cannot be reliably determined, it is measured at a nominal
        amount. A government grant measured at a nominal amount is recognised immediately in profit or
        loss for the period.

        25.1 Basis for determining and method of accounting of government grants related to assets

        Included in the Group's government grants, the modern logistic projects, traffic transportation
        energy-saving emission reduction special funds etc. are all related to the construction and use of
        assets, such government grants are assets-related government grants.

        A government grant related to an asset is recognized as deferred income, and evenly amortized to
        profit or loss over the useful life of the related asset.




                                                                                                       - 44 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        25. Government grants - continued

        25.2 Basis for determing and method of accounting of government grants related to income

        Included in the Group's government grant, as the 2017 enterprise R&D support funds etc. are used
        to compensate the related expenses or losses to be incurred in subsequent periods or incurred, they
        are determined as government grant relating to income.

        A government grant relating to income, if used to compensate the related cost, expenses or losses
        to be incurred in subsequent periods, is determined as deferred income and recognized in profit or
        loss over the periods in which the related costs are recognized; if used to compensate the related
        cost, expenses or losses already incurred, is recognized immediately in profit or loss for the period.

        A government grant relating to the Group's daily activities, is recognized in other income in line
        with the nature of economic transaction. A government grant not relating to the Group's daily
        activities, is recognized in non-operating income.

        26. Deferred tax assets/ deferred tax liabilities

        The income tax expenses include current income tax and deferred income tax.

        26.1 Current income tax

        At the balance sheet date, current income tax liabilities (or assets) for the current and prior periods
        are measured at the amount expected to be paid (or recovered) according to the requirements of
        tax laws.

        26.2 Deferred tax assets and deferred tax liabilities

        For temporary differences between the carrying amounts of certain assets or liabilities and their
        tax base, or between the nil carrying amount of those items that are not recognized as assets or
        liabilities and their tax base that can be determined according to tax laws, deferred tax assets and
        liabilities are recognized using the balance sheet liability method.

        Deferred tax liabilities are generally recognized for all taxable temporary differences. Deferred
        tax assets for deductible temporary differences are recognized to the extent that it is probable that
        taxable profits will be available against which the deductible temporary differences can be utilized.
        However, for temporary differences associated with the initial recognition of goodwill and the
        initial recognition of an asset or liability arising from a transaction (not a business combination)
        that affects neither the accounting profit nor taxable profits (or deductible losses) at the time of
        transaction, no deferred tax asset or liability is recognized.

        For deductible losses and tax credits that can be carried forward, deferred tax assets are
        recognized to the extent that it is probable that future taxable profits will be available against
        which the deductible losses and tax credits can be utilized.




                                                                                                             - 45 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        26. Deferred tax assets/ deferred tax liabilities - continued

        26.2 Deferred tax assets and deferred tax liabilities - continued

        Deferred tax liabilities are recognized for taxable temporary differences associated with
        investments in subsidiaries and associates, and interests in joint ventures, except where the Group
        is able to control the timing of the reversal of the temporary difference and it is probable that the
        temporary difference will not reverse in the foreseeable future. Deferred tax assets arising from
        deductible temporary differences associated with such investments and interests are only
        recognized to the extent that it is probable that there will be taxable profits against which to utilize
        the benefits of the temporary differences and they are expected to reverse in the foreseeable future.

        At the balance sheet date, deferred tax assets and liabilities are measured at the tax rates
        applicable in the period in which the asset is realized or the liability is settled according to tax
        laws.

        Current and deferred tax expenses or income are recognized in profit or loss for the period, except
        when they arise from transactions or events that are directly recognized in other comprehensive
        income or in equity, in which case they are recognized in other comprehensive income or in
        equity, and when they arise from business combinations, in which case they adjust the carrying
        amount of goodwill.

        At the balance sheet date, the carrying amount of deferred tax assets is reviewed and reduced if it
        is no longer probable that sufficient taxable profits will be available in the future to allow the
        benefit of deferred tax assets to be utilized. Any such reduction in amount is reversed when it
        becomes probable that sufficient taxable profits will be available.

        26.3 Offset of income tax

        When the Group has a legal right to settle on a net basis and intends either to settle on a net basis
        or to realize the assets and settle the liabilities simultaneously, current tax assets and current tax
        liabilities are offset and presented on a net basis.

        When the Group has a legal right to settle current tax assets and liabilities on a net basis, and
        deferred tax assets and deferred tax liabilities relate to income taxes levied by the same taxation
        authority on either the same taxable entity or different taxable entities which intend either to settle
        current tax assets and liabilities on a net basis or to realize the assets and liabilities simultaneously,
        in each future period in which significant amounts of deferred tax assets or liabilities are expected
        to be reversed, deferred tax assets and deferred tax liabilities are offset and presented on a net
        basis.




                                                                                                           - 46 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        27. Leases

        Leases are classified as finance leases whenever the terms of the lease transfer substantially all the
        risks and rewards of ownership to the lessee. All other leases are classified as operating leases.

        27.1 The accounting treatment of operating leases

        27.1.1 The Group as lessee under operating leases

        Operating lease payments are recognized on a straight-line basis over the term of the relevant
        lease, and are either included in the cost of related asset or charged to profit or loss for the period.
        Initial direct costs incurred are charged to profit or loss for the period. Contingent rents are
        charged to profit or loss in the period in which they are actually incurred.

        27.1.2 The Group as lessor under operating leases

        Rental income from operating leases is recognized in profit or loss on a straight-line basis over the
        term of the relevant lease. Initial direct costs with more than an insignificant amount are
        capitalized when incurred, and are recognized in profit or loss on the same basis as rental income
        over the lease term. Other initial direct costs with an insignificant amount are charged in profit or
        loss in the period in which they are incurred. Contingent rents are charged to profit or loss in the
        period in which they actually arise.

        28. Safety Production Cost

        According to the Administrative Rules on Provision and Use of Enterprise Safety Production Cost
        jointly issued by the Ministry of Finance and the State Administration of Work Safety on 14
        February 2012 (filed as Cai Qi [2012] No. 16), safety production cost set aside by the Group is
        directly included in the cost of relevant products or recognized in profit or loss for the period, as
        well as the special reserve. When safety production cost set aside is utilized, if the costs incurred
        can be categorized as expenditure, the costs incurred should be charged against the special reserve.
        If the costs set aside are used to build up fixed assets, the costs should be charged to construction
        in progress, and reclassified to fixed assets when the safety projects are ready for intended use.
        Meantime, expenditures in building up fixed assets are directly charged against the special reserve
        with the accumulated depreciation recognized at the same amount. Depreciation will not be made
        in the future period on such fixed assets.

        29. Critical judgments in applying accounting policies and key assumptions and
        uncertainties in accounting estimates

        In the application of accounting policies as set out in Note (III), the Company is required to make
        judgments, estimates and assumptions about the carrying amounts of items in the financial
        statements that cannot be measured accurately, due to the internal uncertainty of the operating
        activities. These judgments, estimates and assumptions are based on historical experiences of the
        Company's management as well as other factors that are considered to be relevant. Actual results
        may differ from these estimates.




                                                                                                           - 47 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        29. Critical judgments in applying accounting policies and key assumptions and
        uncertainties in accounting estimates - continued

        The Company regularly reviews the judgments, estimates and assumptions on a going concern
        basis. Changes in accounting estimates which only affect the current period should be recognized
        in current period; changes which not only affect the current but the future periods should be
        recognized in current and future periods. At the balance sheet date, key assumptions and
        uncertainties that are likely to lead to significant adjustments to the book values of assets and
        liabilities in the future are:

        Goodwill impairment

        For the purpose of impairment testing, the present value of the expected future cash flows of the
        assets group or portfolio including goodwill shall be calculated, and such expected future cash
        flows shall be estimated. Meantime, a pre-tax rate shall be determined that should reflect the time
        value of money on the current market and the specific asset risks.

        Recognition of deferred tax

        The Group calculates and makes provision for deferred income tax liabilities according to the
        profit distribution plan of subsidiaries, associates and the joint ventures subject to the related law.
        For retained earnings which are not allocated by the investment company, since the profits will be
        used to invest the company's daily operation and future development, no deferred income tax
        liabilities are recognized. If the actually distributed profits in the future are more or less than those
        expected, corresponding deferred tax liabilities will be recognized or reversed at the earlier of
        profits distribution date and the declaration date, in the profit and loss of the current period.

        Deferred tax assets are recognized based on the deductible temporary difference and the
        corresponding tax rate, to the extent that it has become probable that future taxable profit will be
        available for the deductible temporary difference. If in the future the actual taxable income does
        not coincide with the amount currently expected, the deferred tax assets resulting will be
        recognized or reversed in the period when actually incurred, in profit or loss.

        30. Changes in Significant Accounting Policies

        The Group adopts the new financial instrument standards and new revenue standards since 1
        January 2018.

        New financial instrument standards

        Before the adoption of new financial instrument standards, the Group's financial assets are
        classified into financial assets at FVTPL, held-to-maturity investment, loans and receivable as
        well as available-for-sale financial assets; the accounting of impairment of financial assets is
        mainly based on the incurred loss method.




                                                                                                           - 48 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(III)   SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

        30. Changes in Significant Accounting Policies - continued

        New financial instrument standards - continued

        After the adoption of new financial instrument standards, according to the business model of the
        financial assets and the characteristics of the contractual cash flows of the financial assets, the
        Group classifies the financial assets into at amoritized cost, financial assets at FVOCI and
        financial assets at FVTPL. The impairment of financial assets is accounted for using expected loss
        method. Meanwhile, the Group simplified the accounting of embedded derivatives and adjusted
        the accounting of non-trading equity instrument investment accordingly.

        New revenue standards

        Before adopting the new revenue standards, the Group considers the time when the major risks
        and rewards of the ownership of goods are transferred to the buyer as the standards for
        determining the point of time for revenue recognition; the Group provides port service, bonded
        logistics service and other labor service, and recognizes revenue from rendering of services when
        (1) the amount of revenue can be measured reliably; (2) it is probable that the associated
        economic benefits will flow to the enterprise; and (3) the associated costs incurred or to be
        incurred can be measured reliably

        After adopting the new revenue standards, the Group distinguishes the performance obligations
        performed at certain point of time and over time. For performance obligation performed at certain
        point of time, the revenue is recognized at the point of time when the customer obtains the control
        of related goods (or service). For performance obligation performed over time, the Group
        recognizes the revenue within certain period of time according to the progress of performance,
        except when the progress of performance can't be reasonably determined.


(IV)    TAXES

        1. Major taxes and tax rates

               Taxes                                   Tax basis                                    Tax rate
        Enterprise income tax Taxable income                                                                   25%
        Value-added Tax       Load and unload income, tugboat income, trailer income,
        ("VAT")               warehousing income and agency income                                              6%
                              Taxable income from vehicle maintenance and utilities supplies   10%, 11%, 13%, 16%
                              on ships in shore
                                                                                                  and 17% (Note 3)
                              Sales revenue of waste materials and lease income from
                              tangible movable property                                          3%, 16% and 17%
                             Taxable income from leases of immovable property and labor         5% and 6% (Note 2)
        City maintenance and dispatching
        construction tax     VAT paid                                                           5% and 7% (Note 1)
        Education surtax      VAT paid                                                                          3%
        Regional education    VAT paid                                                                          2%
        surcharges
        Entities using different enterprise income tax rate:

                                                                                                               - 49 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(IV)   TAXES - continued

       1. Major taxes and tax rates - continued

                                 Name of entity                                      Enterprise income
       Chiwan Wharf Holdings (Hong Kong) Limited                                          tax rate16.50%
       Chiwan Shipping (Hong Kong) Limited                                                        16.50%
       Hinwin Development Limited                                                                 16.50%
       Media Port Investments Limited                                                                 0%
       Shiny Fame Limited                                                                         16.50%

       Note 1: The subsidiaries set up in Shenzhen are subject to a city maintenance and construction tax
               rate of 7%, and those set up in Dongguan are subject to a city maintenance and
               construction tax rate of 5%.

       Note 2: Pursuant to the Notice of the Ministry of Finance and the State Administration of Taxation
               ("SAT")on Full Launch of the Pilot Scheme on Levying Value-added Tax in Place of
               Business Tax (filed as Cai Shui [2016] No. 36), a full implementation of replacing
               business tax with VAT has been launched. Therefore, the Group is subject to VAT at 11%
               and 6% respectively for rental income from immovable property and income from labor
               dispatching since 1 May 2016.

               Pursuant to the Interim Measures on Management of VAT Collection on Immovable
               Property Leases Provided by Taxpayers released by SAT(filed as the notice of SAT 2016
               No.16), the Group, are entitled to VAT tax rate at 5% based on simple tax method for
               immovable property leasing since 1 May 2016.

       Note 3: Pursuant to the Notice of Adjustments to Value Added Tax Rates issued by the Ministry of
               Finance and the State Administration of Taxation ("SAT") (filed as Cai Shui [2018] No.
               32), tax rates for taxpayers' transactions of taxable sales or imports of good applicable to
               the value added taxes, which are originally subject to a tax rate of 17% and 11%
               respectively, shall be adjusted to 16% and 10% respectively since 1 May 2018.

               Pursuant to the Notice of Policies on the Reduction and Combination of Value Added Tax
               Rates issued by the Ministry of Finance and the State Administration of Taxation ("SAT")
               (filed as Cai Shui [2017] No. 37), the applicable rate for taxpayers' sales of tap water has
               been adjusted to 11% from 13% since 1 May 2017.

       2. Tax preference

       On 8 July 2014, Machong Branch of National Taxation Bureau in Dongguan City approved that
       Dongguan Chiwan Terminal Co., Ltd ("DGT"), a subsidiary of the Group, was subject to tax
       preference of "3-year exemption followed by 3-year half reduction" commencing from 2014.
       2018 is the second year that the income tax can be reduced by half for DGT (2017: half reduction
       of enterprise income tax).




                                                                                                      - 50 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(IV)   TAXES - continued

       2. Tax preference - continued

       According to Doc. [2013] No.3 issued by Shekou Local Taxation Bureau in Shenzhen, the profits
       derived from berth 13A# of Shenzhen Chiwan Harbour Container Co., Ltd ("CHCC"), was
       subject to tax preference of "3-year exemption followed by 3-year half reduction" commencing
       from 2012. The tax preference is expired in 2018, hence, the income tax for 2018 shall be fully
       paid. (2017: reduced by half).

       According to the joint verification by Science and Technology Innovation Commission of
       Shenzhen Municipality, Finance Commission of Shenzhen Municipality, Shenzhen Provincial
       Office, SAT and Shenzhen Local Taxation Bureau, Chiwan Container Terminal Co., Ltd ("CCT"),
       a subsidiary of the Group, is a high-tech enterprise, and was subject to tax preference of 3-year
       enterprise income tax rate of 15% commencing from 2017. Hence, CCT has calculated its income
       tax at a rate of 15% in 2018 (2017: 15%).

       According to the Notice on Taxable Services Subject to "VAT" Tax Rate of Zero and Exemption
       issued by the Ministry of Finance and State Administration of Taxation (filed as Cai Shui [2011]
       No.131), and approvals released by Shekou National Taxation Bureau in Shenzhen (filed as Shen
       Guo Shui She Jian Mian Bei [2015] No.0153 and [2015] rNo.0154 respectively), Shenzhen
       Mawan Port Co., Ltd., Shenzhen Mawan Terminals Co., Ltd., CCT, CHCC and Shenzhen Chiwan
       International Freight Agency Co., Ltd, the subsidiaries of the Group, are exempted from VAT
       when providing logistics support service to overseas enterprises except for warehousing service.

       According to the Notice on Preferential Policies and Preferential Catalogues of Enterprises'
       Income Tax in Shenzhen, Qianhai, Hong Kong - Shenzhen Modern Service Industry Cooperation
       Zone issued by the Ministry of Finance and State Administration of Taxation, to facilitate the
       development of Hong Kong - Shenzhen modern service industry in Qianhai, the subsidiaries of
       the Group, Shenzhen Mawan Wharf Co., Ltd., Shenzhen Mawan Port Co, Ltd. and Shenzhen
       Mawan Terminals Co., Ltd., are qualified companies for the conditions of preferential tax policies
       and are subject to a 15% income tax rate from 1 January 2014 to 31 December 2020. The income
       tax rate applied for above-mentioned companies in 2018 is 15% (2017: 15%).




                                                                                                   - 51 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)    NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS

       1. Cash and bank balances
                                                                                                                                                                        Unit: RMB
                                                                                                                    Closing balance                           Opening balance
        Cash
          RMB                                                                                                                            101.22                                   4,571.01
          USD                                                                                                                            469.78                                     472.68
          HKD                                                                                                                          7,339.77                                   8,463.74
          Subtotal                                                                                                                     7,910.77                                  13,507.43
        Bank deposit
          RMB                                                                                                                379,899,264.20                          511,080,264.02
          USD                                                                                                                 22,780,238.81                          207,753,058.97
          HKD                                                                                                                 65,168,759.78                           98,916,257.63
          Subtotal                                                                                                           467,848,262.79                          817,749,580.62
        Other cash and bank balances (Note)
          RMB                                                                                                                    431,352.44                              430,591.27
          USD                                                                                                                             -                                       -
          HKD                                                                                                                             -                                       -
          Subtotal                                                                                                               431,352.44                              430,591.27
        Total                                                                                                                468,287,526.00                          818,193,679.32
        Including: The total amount of funds deposited overseas                                                               29,015,046.82                            9,138,298.28

       Note: Other cash and bank balances is mainly the amount deposited in the securities settlement
             account of China Merchants Securities Co., Ltd.

       2. Notes receivable
                                                                                                                                                                        Unit: RMB
                                                  Category                                                          Closing balance                           Opening balance
       Bank acceptance bills                                                                                                                      -                   500,000.00

       Note: There is no notes receivable pledged, endorsed or discounted at the year end.

       3. Accounts receivable

       (1) Disclosure of accounts receivable by categories
                                                                                                                                                                        Unit: RMB
                                                             Closing balance                                                                 Opening balance
                                  Carrying amount                  Bad debt provision            Book value           Carrying amount               Bad debt provision            Book value
                                             Proportion                        Proportion                                         Proportion                    Proportion
              Item              Amount          (%)            Amount             (%)                               Amount           (%)          Amount           (%)
      Individually
      significant and
      independently bad                   -               -               -                  -                -                -              -                -             -                 -
      debt provision
      assessed accounts
      Accounts receivable for which bad debt provision has been assessed by credit risk portfolios
      Portfolio 1              8,569,429.96           2.78                -                  -     8,569,429.96     6,426,396.40          2.48                 -          -        6,426,396.40
      Portfolio 2            299,028,365.01          97.01      550,652.22               0.18 298,477,712.79      247,603,038.77         95.84        307,965.73       0.12      247,295,073.04
      Subtotal of
                             307,597,794.97          99.79      550,652.22               0.18 307,047,142.75      254,029,435.17         98.32        307,965.73       0.12      253,721,469.44
      portfolios
      Individually
      significant and
      independently bad          638,203.00           0.21      638,203.00            100.00                  -     4,332,576.39          1.68        972,084.00     22.44         3,360,492.39
      debt provision
      assessed accounts
      Total                  308,235,997.97         100.00    1,188,855.22               0.39 307,047,142.75      258,362,011.56        100.00    1,280,049.73         0.50      257,081,961.83




                                                                                                                                                                                        - 52 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)    NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

       3. Accounts receivable - continued

       (1) Disclosure of accounts receivable by categories - continued

       Accounts receivable portfolios for which bad debt provision has been assessed using the aging
       analysis approach:
                                                                                            Unit: RMB
                                                  Closing balance                                                 Opening balance
                               Carrying       Bad debt       Proportion                       Carrying        Bad debt    Proportion
               Aging           amount         provision         (%)         Book value         amount         provision       (%)        Book value
      Within 1 year          298,116,644.13    354,188.33           0.12   297,762,455.80   247,012,608.73   175,921.39          0.07   246,836,687.34
      More than 1 year but
      not exceeding 2           893,734.00    178,746.80          20.00       714,987.20       572,447.76    114,489.55        20.00       457,958.21
      years
      More than 2 years
      but not exceeding 3           539.58        269.79          50.00           269.79           854.98        427.49        50.00           427.49
      years
      More than 3 years           17,447.30    17,447.30         100.00                 -        17,127.30    17,127.30       100.00                 -
      Total                  299,028,365.01   550,652.22           0.18    298,477,712.79   247,603,038.77   307,965.73         0.12    247,295,073.04


       (2) Bad debt provision increase, reversal and written-off
                                                                                                                                        Unit: RMB
                                                                                                     Decrease
                     Item                       Opening balance            Increase           Reversal      Write-off   Closing balance
        Accounts receivable                       1,280,049.73                        -        91,194.51              -  1,188,855.22

       (3) There are no accounts receivables that have been written off during the year.

       (4) Top five balances of accounts receivable classified by debtor
                                                                                                                                        Unit: RMB
                                                                                                       Proportion of the
                                                    Relationship with                                 amount to the total               Bad debt
               Name of customer                      the Company                 Amount             accounts receivable (%)             provision
        Customer A                                     Customer                70,694,182.62                        22.94                15,151.45
        Customer B                                     Customer                18,845,603.78                          6.11              295,085.00
        Customer C                                     Customer                18,247,753.11                          5.92               76,820.42
        Customer D                                     Customer                15,855,178.00                          5.14                        -
        Customer E                                     Customer                13,930,886.08                          4.52               21,920.59
        Total                                                                 137,573,603.59                        44.63               408,977.46

       4. Prepayments

       (1) Prepayments presented by aging
                                                                                                                                            Unit: RMB
                                                                         Closing balance                              Opening balance
                               Aging                                  Amount       Proportion (%)                  Amount       Proportion (%)
        Within 1 year                                                 2,340,151.37          98.54                  4,320,070.94          99.20
        More than 1 year but not exceeding 2 years                       34,759.22                  1.46              34,759.22                  0.80
        More than 2 years but not exceeding 3 years                              -                     -                      -                     -
        Total                                                         2,374,910.59                100.00           4,354,830.16                100.00




                                                                                                                                                 - 53 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      4. Prepayments - continued

      (2) Top five balances of prepayments classified by entities
                                                                                                                       Unit: RMB
                                                                                                             Proportion of the closing
                                                                  Relationship with                             balance to the total
                                Entities                           the Company             Closing balance       prepayments (%)
      China Pacific Property Insurance Co., Ltd Dongguan
      Branch
                                                                      Supplier                  634,708.37                      26.73
      The People's Insurance Company (Group) of China
      Limited. Shenzhen Branch
                                                                      Supplier                  563,647.54                      23.73
      China Pacific Property Insurance Co., Ltd Dongguan
      Shenzhen Branch
                                                                      Supplier                  465,170.71                      19.59
      Beijing Heng Xin Qi Hua Information Technology Co., Ltd.        Supplier                  185,534.16                       7.81
      China Life Insurance Co., Ltd Shenzhen Branch                   Supplier                  129,434.70                       5.45
      Total                                                                                  1,978,495.48                       83.31

      (3) The Group has no significant prepayment aging over one year.

      5. Interest receivable

      (1) Interest receivable
                                                                                                                       Unit: RMB
                                     Category                                     Closing balance               Opening balance
      Fixed term deposit                                                                  95,277.78                  1,175,305.39

      (2) The Group has no significant overdue interest.

      6. Dividends receivable

      (1) Dividends receivable
                                                                                                                       Unit: RMB
                                                Opening                                               Closing          Impairment
                       Item                     balance           Increase        Decrease            balance        appeared or not
      COHA (Laizhou)                                       -     38,562,004.83    38,562,004.83                  -         No

      China Ocean Shipping Agency (Shenzhen)
      Co., Ltd ("Ocean Shipping Agency")
                                                           -      7,788,975.00        7,788,975.00               -         No

      Total                                                -     46,350,979.83    46,350,979.83                  -


      (2) The Group has no dividends receivable aging more than one year.




                                                                                                                                - 54 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      7. Other receivables

      (1) Disclosure of other receivables by categories:
                                                                                                                                                                                                                  Unit: RMB
                                                                        Closing balance                                                                                    Opening balance
                                        Carrying amount                         Bad debt provision                                          Carrying amount                      Bad debt provision
                                                    Proportion                              Proportion                                                  Proportion
              Category              Amount             (%)                   Amount             (%)               Book value            Amount              (%)             Amount           Proportion (%)          Book value
      Other receivables
      that are individually
      significant and for
                                              -                    -                   -             -                         -                  -                  -                   -                    -                   -
      which bad debt
      provision has been
      assessed individually
      Other receivables for which bad debt provision has been assessed by credit risk portfolios

      Portfolio 1                                              68.03       100,000.00              0.83                                14,909,269.24            68.48        100,000.00                 0.67          14,809,269.24
                                 12,098,722.65                                                                   11,998,722.65

      Portfolio 2                 5,684,866.70                 31.97       463,424.48              8.15           5,221,442.22          6,863,693.53            31.52        463,424.48                 6.75           6,400,269.05


      Subtotal of portfolios                                  100.00       563,424.48              3.17                                21,772,962.77           100.00        563,424.48                 2.59          21,209,538.29
                                 17,783,589.35                                                                   17,220,164.87

      Other receivables
      that are not
      individually
      significant but for                      -                   -                   -                 -                     -                   -                 -                   -                    -                   -
      which bad debt
      provision has been
      assessed individually

      Total                                                   100.00       563,424.48              3.17          17,220,164.87         21,772,962.77           100.00        563,424.48                 2.59          21,209,538.29
                                 17,783,589.35



      Other receivables portfolios for which bad debt provision has been assessed using the aging analysis

                                                                                                                                                                                                                  Unit: RMB
                                                                        Closing balance                                                                                      Opening balance
                                          Carrying                 Bad debt        Proportion                                                     Carrying               Bad debt      Proportion
                Aging                     amount                   provision          (%)                              Book value                 amount                 provision         (%)                     Book value
      Within 1 year                     5,221,442.22                               -                         -         5,221,442.22              6,400,269.05                        -                   -          6,400,269.05
      More than 1 year
      but not exceeding                                   -                        -                         -                          -                       -                    -                   -                        -
      2 years
      More than 3 years                    463,424.48                  463,424.48                  100.00                               -              463,424.48        463,424.48               100.00                          -
      Total                             5,684,866.70                   463,424.48                    8.15              5,221,442.22              6,863,693.53            463,424.48                   6.75          6,400,269.05


      (2) Increase, reverse and write-off of bad debt provision
                                                                                                                                                                                                                  Unit: RMB
                                                                                                                                                    Decrease
                Item                                      Opening balance                            Increase                               Reversal        Write-off                                 Closing balance
      Other receivable                                                    563,424.48                                               -                           -                              -                      563,424.48


      (3) Other receivable has not been written off during the year.

      (4) Disclosure of other receivables by nature
                                                                                                                                                                                                                  Unit: RMB

                                                                   Item                                                                                Closing balance                            Opening balance
      Temporary payments                                                                                                                                     9,740,107.39                              10,351,198.79
      Deposits                                                                                                                                               4,072,364.41                               5,523,098.82
      Others                                                                                                                                                 3,971,117.55                               5,898,665.16
      Total                                                                                                                                                 17,783,589.35                              21,772,962.77




                                                                                                                                                                                                                            - 55 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      7. Other receivables - continued

      (5) Top five balances of other receivables classified by creditors
                                                                                                                                         Unit: RMB
                                                                                                                           Proportion of the
                                                                                                                             amount to the
                                                                                                                            total accounts Bad debt
                       Name of company                       Nature of the fund           Amount             Aging          receivable (%) provision
                                                                                                         Within 1 year
                                                             Temporary payments
      CMBL                                                                               4,747,624.49     and 1 to 2                     26.70           -
                                                              from related parties
                                                                                                            years

                                                                 Deposits and
      Finance Department of Ministry of Transport                                        1,600,000.00    Within 1 year                    9.00           -
                                                                  guarantee

                                                             Temporary payments
                                                                                                          More than 1
      Shenzhen Nanhai Grains Industry Co., Ltd                 from non-related          1,508,116.52                                     8.48           -
                                                                                                            years
                                                                   parties
      China Nanshan Development (Group) Incorporation        Temporary payments
                                                                                         1,115,590.39    Within 1 year                    6.27           -
      ("Nanshan Group")                                       from related parties

                                                                                                       2 to 3 years
      Shenzhen China Merchants Qianhaiwan Property Co.,      Temporary payments
                                                                                         1,088,414.30 and more than                       6.12           -
      Ltd.                                                    from related parties
                                                                                                         3 years

      Total                                                                          10,059,745.70                                       56.57           -


      8. Inventories

      (1) Categories of inventories
                                                                                                                                         Unit: RMB
                                                      Closing balance                                                Opening balance
                                                        Provision for                                                  Provision for
                                      Carrying        decline in value                             Carrying           decline in value
                Item                  amount           of inventories      Book value              amount              of inventories     Book value
      Spare parts                     16,844,532.26         972,744.93      15,871,787.33          22,247,160.09           972,744.93       21,274,415.16
      Fuel                               619,179.50                  -          619,179.50              588,064.94                  -            588,064.94
      Total                           17,463,711.76         972,744.93      16,490,966.83          22,835,225.03            972,744.93      21,862,480.10


      (2) Provision for decline in value of inventories
                                                                                                                                         Unit: RMB
                                                                                                      Decrease
                       Item                      Opening balance         Increase              Reversal      Write-off   Closing balance
      Spare parts                                   972,744.93                       -                  -              -    972,744.93

      9. Other current assets
                                                                                                                                         Unit: RMB
                                    Item                                                      Closing balance                   Opening balance
      Added-value tax to be certified and deducted                                                  24,561,374.56                    33,491,432.18




                                                                                                                                                    - 56 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      10. Available-for-sale financial assets

      (1) Available-for-sale financial assets
                                                                                                                                                                           Unit: RMB
                                                                       Closing balance                                                       Opening balance
                                                  Carrying              Provision for                                    Carrying             Provision for
                      Item                        amount                 impairment              Book value              amount                impairment                  Book value
      Available-for-sale equity
                                                                -                     -                       -       26,887,500.00                 3,128,300.00           23,759,200.00
      instruments
              Measured at fair value                            -                     -                       -         9,850,000.00                               -        9,850,000.00
              Measured at cost                                  -                     -                       -       17,037,500.00                 3,128,300.00           13,909,200.00
      Total                                                     -                     -                       -       26,887,500.00                 3,128,300.00           23,759,200.00


      (2) Available-for-sale financial assets measured at fair value at the end of the year
                                                                                                                                                                           Unit: RMB

           Classification of available-for-sale                               Opening                Increase           Transfer to other investments                         Closing
                     financial assets                                         balance                                       in equity instruments                             balance
      Cost of equity instruments                                             1,120,000.00                         -                            1,120,000.00                                   -
      Fair value                                                             9,850,000.00                         -                            9,850,000.00                                   -
      Accumulated amount of changes in fair
      value included in the other                                            8,730,000.00                         -                            8,730,000.00                                   -
      comprehensive income
      Provision amount for impairment                                                        -                    -                                                    -                      -

      Note: The available-for-sale financial assets held by the Company represent the circulating shares
            of Jiang Su Ninghu Expressway Co., Ltd. at the end of the year.

      (3) Available-for-sale financial assets measured at cost at the end of the year
                                                                                                                                                                           Unit: RMB
                                                        Carrying amount                                                 Provision for impairment
                                                                   Transfer to                                                        Transfer to
                                                                      other                                                              other                              Proportion of
                                                                  investments                                                        investments                             ownership
                                    Opening                         in equity      Closing          Opening                            in equity         Closing           interests in the
              Investees             balance        Increase       instruments      balance          balance           Increase       instruments         balance            investee (%)
      Shenzhen Petro-chemical
                                   3,500,000.00             -       3,500,000.00             -     3,117,800.00                -    3,117,800.00                       -               0.26
      Industry (Group) Co., Ltd
      Guangdong Guang Jian
                                     27,500.00              -         27,500.00              -       10,500.00                 -        10,500.00                      -               0.02
      Group Co., Ltd
      China Ocean Shipping
      Agency (Shenzhen) Co.,
                                  13,510,000.00             -   13,510,000.00                -                -                -                    -                  -              15.00
      Ltd("Ocean Shipping
      Agency")
      Total                       17,037,500.00             -   17,037,500.00                -     3,128,300.00                -    3,128,300.00                       -




      Note: The available-for-sale financial assets measured at cost are equity investments of Shenzhen
            Petro-chemical Industry (Group) Co., Ltd, Guangdong Guang Jian Group Co., Ltd and
            Ocean Shipping Agency. None of the stocks of above-mentioned companies are traded in
            market or fair value could be measured reliably, hence, the Group measures these equity
            investments under cost method.




                                                                                                                                                                                       - 57 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      10. Available-for-sale financial assets - continued

      (4) Movements of available-for-sale financial assets in the reporting period
                                                                                                                                       Unit: RMB
                                                                                                                   Available-for-sale equity
                              Classification of available-for-sale financial assets                                      instruments
      Provision amount for impairment at the beginning of the year                                                                 3,128,300.00
      Increase in the current period                                                                                                          -
      Decrease in the current period                                                                                                          -
      Transfer to other investments in equity instruments in the current period                                                    3,128,300.00
      Provision amount for impairment at the end of the year                                                                                  -

      11. Other investments in equity instruments

      (1) Other investments in equity instruments
                                                                                                                                       Unit: RMB
                                                           Closing balance                                        Opening balance
                                           Carrying         Provision for                         Carrying         Provision for
                  Item                     amount            impairment          Book value       amount            impairment            Book value
      Investments in equity
                                        149,592,140.00       3,128,300.00       146,463,840.00               -                     -                    -
      instruments at FVTOCI


      Note: The fair value of investments in equity instruments at FVTOCI is determined based on the
      method as set out in Note IX to the consolidated financial statements.

      (2) Other investments in equity instruments measured at fair value at the end of the year
                                                                                            Unit: RMB
                                                                              Changes in fair value
                                                                             cumulatively included                                          Cash
                                                                                   in other           Fair value at the end             dividends for
                       Investees                            Cost             comprehensive income          of the year                   the period
      Jiang Su Ninghu Expressway Co., Ltd.               1,120,000.00                7,950,000.00                9,070,000.00                          -
      China Ocean Shipping Agency
      (Shenzhen) Co., Ltd("Ocean Shipping             13,510,000.00               123,484,640.00             136,994,640.00            7,788,975.00
      Agency")
      Shenzhen Petro-chemical Industry
                                                         3,500,000.00                             -               382,200.00                           -
      (Group) Co., Ltd
      Guangdong Guang Jian Group Co., Ltd                 27,500.00                            -                  17,000.00                       -
      Total                                           18,157,500.00               131,434,640.00             146,463,840.00            7,788,975.00




                                                                                                                                              - 58 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      11. Other investments in equity instruments - continued

      (3) Impairments of other equity instruments measured at fair value at the end of the year

                                                                                                                                                             Unit: RMB
                                                  Carrying amount                                                 Provision for impairment
                                                           Transfer from                                                      Transfer from                      Proportion of
                                                         available-for-sale                                                 available-for-sale                    ownership
                             Opening                     financial assets in     Closing      Opening                      financial assets in     Closing      interests in the
            Investees        balance       Increase      the current period      balance      balance       Increase       the current period      balance       investee (%)
      Shenzhen Petro-
      chemical Industry                -            -          3,500,000.00    3,500,000.00             -             -          3,117,800.00    3,117,800.00                 0.26
      (Group) Co., Ltd
      Guangdong Guang Jian
                                       -            -             27,500.00      27,500.00              -             -              10,500.00     10,500.00                  0.02
      Group Co., Ltd
      Total                            -            -          3,527,500.00    3,527,500.00             -             -          3,128,300.00    3,128,300.00




      Note: As shares of Shenzhen Petro-chemical Industry (Group) Co., Ltd. and Guangdong Guang
      Jian Group Co., Ltd have been delisted and the Company has accordingly made provision for
      impairment, the Group considers the carrying amounts of such equity investments approximate
      their fair values.




                                                                                                                                                                        - 59 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)    NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

       12. Long-term equity investments
                                                                                                                                                                                                                                                                 Unit: RMB
                                                                                                                                                                Changes
                                                                                                                      Investment profit   Reconciling items from                   Cash dividends or                                                              Closing value of
                                       Accounting                                                                       or loss under      other comprehensive      Other equity   profits announced   Provision for       Change in scope                         provision for
                  Investees             method        Investment cost    Opening balance    Increase       Decrease    equity method              income             movements        of issuance       impairment         of consolidation   Closing balance       impairment
      I. Joint ventures
                                         Equity
      COHA (Laizhou) (Note 1)                          749,655,300.00     783,668,303.84               -          -      26,216,000.00                         -               -    (38,562,004.83)                    -                  -    771,322,299.01                        -
                                         method
      Hunan Changsha Xianing             Equity
                                                          2,500,000.00      2,487,441.63               -          -        (245,876.96)                        -               -                  -                    -     (2,241,564.67)                  -                       -
      Inland Port Co., Ltd.              method
      Subtotal                                         752,155,300.00     786,155,745.47               -          -      25,970,123.04                         -               -    (38,562,004.83)                    -     (2,241,564.67)    771,322,299.01                        -
      II. Associates
      China Merchants Holdings
                                         Equity
      (International) Information                         1,875,000.00     16,875,997.65               -          -       1,563,300.00                         -               -                  -                    -                  -     18,439,297.65                        -
                                         method
      Technology Co., Ltd
                                         Equity
      CMBL                                             280,000,000.00     349,588,296.85               -          -       9,848,000.00                         -               -                  -                    -                  -    359,436,296.85                        -
                                         method
                                          Cost
      Media Port Investments Limited
                                       method/equit         139,932.00                  -              -          -       8,299,439.10                         -               -                  -                    -    403,575,495.50     411,874,934.60                        -
      ("MPIL") (Note 2)
                                        y method
      Subtotal                                         282,014,932.00     366,464,294.50               -          -      19,710,739.10                         -               -                  -                    -    403,575,495.50     789,750,529.10                        -

      Total                                           1,034,030,300.00   1,152,620,039.97              -          -      45,680,862.14                         -               -    (38,562,004.83)                    -    401,333,930.83    1,561,072,828.11                       -



       Note 1: The Company holds 40% equity interests in COHA (Laizhou). According to its articles of incorporation, significant matters such as
               operating decisions can be passed only when jointly approved by directors of the Company and the other ventures. Therefore, COHA
               (Laizhou) is deemed to be under common control of Chiwan Wharf and the other shareholders; accordingly COHA (Laizhou) is accounted
               for as a joint venture.

       Note 2: On 30 September 2002, China Merchants Port Holdings Co., Ltd (the "CMPH", formerly known as China Merchants Holdings
              (International)Co., Ltd.) and Shenzhen South Oil (Group) Co., Ltd (the "SSOG") entered into an agreement called "Agreement on
              Cooperation and Development of Mawan Port" (the "Development Agreement") to incorporate three joint ventures, namely Shenzhen Mawan
              Wharf Co., Ltd. ("SMW"), SMP and Shenzhen Mawan Terminals Co., Ltd.("SMT") (together referred to as "Mawan Companies"), to
              construct and operate the berth 0#, 5#, 6#, 7# and 8# in Mawan Port. According to the Development Agreement, CMPH and the Group will
              jointly set up MPIL with equal percentage of equity held respectively. MPIL then incorporates the abovementioned three joint ventures
              together with SSOG, and MPIL has 60% equity in each of the three joint ventures.

                                                                                                                                                                                                                                                                           - 60 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      13. Investment properties

      (1) Investment properties measured under cost method
                                                                                                    Unit: RMB
                         Item                   Opening balance   Increase       Decrease       Closing balance
      I. Total original carrying amount           43,579,258.14             -               -     43,579,258.14
      1. Buildings                                14,947,127.30             -               -     14,947,127.30
      2. Land use right                           28,632,130.84             -               -     28,632,130.84
      II. Total accumulated depreciation and      20,758,176.45    412,916.04               -     21,171,092.49
      amortization
      1. Buildings                                 5,775,857.04    156,179.82               -      5,932,036.86
      2. Land use right                           14,982,319.41    256,736.22               -     15,239,055.63
      III. Total net book value of investment     22,821,081.69                                   22,408,165.65
      property
      1. Buildings                                 9,171,270.26                                    9,015,090.44
      2. Land use right                           13,649,811.43                                   13,393,075.21
      IV. Total accumulated amount of
      provision for impairment losses of                      -              -              -                 -
      investment property
      1. Buildings                                            -              -              -                 -
      2. Land use right                                       -              -              -                 -
      V. Total carrying value of investment
                                                  22,821,081.69                                   22,408,165.65
      property
      1. Buildings                                 9,171,270.26                                    9,015,090.44
      2. Land use right                           13,649,811.43                                   13,393,075.21

      (2) Investment properties without ownership certificates

      As of 30 June 2018, the Group has not obtained any ownership certificates of investment
      properties. For buildings located within the scope of Chiwan watershed with net book value of
      RMB 19,340,913.38 (original carrying amount: RMB40,030,725.05 ), the underlying reasons and
      management's resolutions for obtaining certificates of title are set out in Note (V) 16, and the rest
      certificates of title are under the process of application.




                                                                                                           - 61 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      14. Fixed assets

      (1) Fixed assets
                                                                                                                               Unit: RMB
                                                                                                           Decrease due to
                                                                                                         changes in scope of
                            Item                   Opening balance         Increase       Decrease          consolidation       Closing balance
      I. Total original carrying amount             7,683,045,484.80      15,863,384.60   5,770,083.42     1,881,071,780.36      5,812,067,005.62
      Including: Port and terminal facilities       2,843,011,382.40       3,432,770.00    701,707.15        818,117,880.43      2,027,624,564.82
                 Container yards and buildings      1,311,615,254.63       2,290,504.44   3,496,694.48        39,815,468.14      1,270,593,596.45
                 Mechanical equipment               3,047,316,001.12       6,342,822.48              -       946,609,428.49      2,107,049,395.11
                Motor vehicles, cargo ships and       277,984,786.78       1,349,497.11   1,050,261.00         2,944,661.32       275,339,361.57
                                tugboats
      Other equipment                                 203,118,059.87       2,447,790.57    521,420.79         73,584,341.98       131,460,087.67
      II. Total accumulated depreciation            3,696,270,297.24     136,543,922.18   4,393,106.49     1,152,600,786.55      2,675,820,326.38
      Including: Port and terminal facilities         842,819,234.19      31,072,008.61    643,530.54        331,650,682.44       541,597,029.82
                 Container yards and buildings        322,930,111.48      17,922,571.13   2,358,079.86        15,867,122.47       322,627,480.28
                 Mechanical equipment               2,214,579,586.28      75,636,388.66              -       741,442,797.48      1,548,773,177.46
                Motor vehicles, cargo ships and       161,559,015.73       7,142,399.89   1,168,530.02         2,027,110.74       165,505,774.86
                                tugboats
      Other equipment                                 154,382,349.56       4,770,553.89    222,966.07         61,613,073.42        97,316,863.96
      III. Total net book value of fixed assets     3,986,775,187.56                                                             3,136,246,679.24
      Including: Port and terminal facilities       2,000,192,148.21                                                             1,486,027,535.00
                 Container yards and buildings        988,685,143.15                                                              947,966,116.17
                 Mechanical equipment                 832,736,414.84                                                              558,276,217.65
                 Motor vehicles, cargo ships and      116,425,771.05                                                              109,833,586.71
                                 tugboats
                 Other equipment                       48,735,710.31                                                               34,143,223.71
      IV. Total provision for impairment losses        57,419,468.96                  -              -                     -       57,419,468.96
      Including: Port and terminal facilities           4,261,599.48                  -              -                     -         4,261,599.48
                 Container yards and buildings         53,157,869.48                  -              -                     -       53,157,869.48
                 Mechanical equipment                                -                -              -                     -                      -
                Motor vehicles, cargo ships and                      -                -              -                     -                      -
                                tugboats
      Other equipment                                                -                -              -                     -                      -
      V. Total carrying value of fixed assets       3,929,355,718.60                                                             3,078,827,210.28
      Including: Port and terminal facilities       1,995,930,548.73                                                             1,481,765,935.52
                 Container yards and buildings        935,527,273.67                                                              894,808,246.69
                 Mechanical equipment                 832,736,414.84                                                              558,276,217.65
                 Motor vehicles, cargo ships and      116,425,771.05                                                              109,833,586.71
                                 tugboats
                 Other equipment                       48,735,710.31                                                               34,143,223.71


      Note 1: The increase of total original carrying amount for current period consists of new
             acquisition of RMB 2,550,223.60, and an increase of RMB 13,313,161.00 transferred
             from construction in progress. The decrease of total original carrying amount for current
             period consists of a decrease of RMB 4,455,203.42 resulting from disposal of fixed assets,
             and a decrease of RMB 1,314,880.00 resulting from renovation and expansion transferred
             into construction in progress.



                                                                                                                                      - 62 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      14. Fixed assets - continued

      (1) Fixed assets - continued

      Note 2: The increase in accumulated depreciation for current period consists of charge for the
             current period of RMB 136,543,922.18. The decrease in accumulated depreciation for
             current period consists of a decrease of RMB 3,209,714.49 resulting from disposal of
             fixed assets, and a decrease of RMB 1,183,392.00 resulting from renovation and
             expansion transferred into construction in progress.

      Note 3: As of 30 June 2018, the Group has no fixed assets that used as collateral.

      Note 4: As of 30 June 2018, the certificates of title for the Group's buildings with a net book value
              of RMB 491,708,872.10(total original carrying amount: RMB 631,180,877.86) have not
              yet been obtained. For buildings located within the scope of Chiwan watershed with net
              book value of RMB 27,736,980.47(original carrying amount: RMB 118,960,638.21), the
              underlying reasons and management's solutions for obtaining certificates of title are set
              out in Note (V) 16, and the rest certificates of title are under the process of application.

      (2) Other issues
                                                                                                                             Unit: RMB
                                         Item                                                       Amount                   Note
      The original amounts of fixed assets fully depreciated but still in use at 30
                                                                                                 903,366,475.81
      June 2018
      Closing original amount of temporary idle fixed assets                                                      -
      Fixed assets disposed or retired in the current period
      Original amount of fixed assets disposed or retired in the current period                     4,019,471.44
      Net book value of fixed assets disposed or retired in the current period                        955,603.10
      Gains or losses on disposal or retire of fixed assets                                            19,702.38

      15. Construction in progress

      (1) Details of construction in progress are as follows:
                                                                                                                             Unit: RMB
                                                      Closing balance                                      Opening balance
                                                       Provision for                                        Provision for
                  Item              Carrying amount     impairment      Book value       Carrying amount     impairment       Book value
       Ship-to-shore electricity
                                      15,629,277.18                 -   15,629,277.18      13,924,096.37                 -    13,924,096.37
       project, Chiwan Port
       Sea channel dredging and
       expansion work at the
                                      11,666,174.28                 -   11,666,174.28                  -                                   -
       western area of Shenzhen
       Port
       Relavant construction
       work of 50.86 meters            5,604,597.87                 -    5,604,597.87       5,397,252.58                 -     5,397,252.58
       coastline, Machong Port
       Phase III Project of Grain
       Dispatch Warehouse at
                                       3,395,412.94                 -    3,395,412.94       1,760,873.59                       1,760,873.59
       2#,3# Berth at Machong
       Port
       CCTV Digital Upgrade at
                                       1,629,355.20                 -    1,629,355.20                  -                                   -
       Customs
       RTG remote control
                                                  -                                  -     28,862,136.68                 -    28,862,136.68
       system, Mawan Port
       Others                         29,749,621.17                 -   29,749,621.17      36,373,307.48                 -    36,373,307.48
       Total                          67,674,438.64                 -   67,674,438.64      86,317,666.70                 -    86,317,666.70


                                                                                                                                     - 63 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      15. Construction in progress - continued

      (2) Changes in significant construction in progress
                                                                                                                                                                                                                                         Unit: RMB
                                                                                          Transfer to                                                              Proportion of                                    Including:        Interest
                                                                                             fixed                                                                 accumulated                        Amount of     capitalized    capitalization
                                                                                       assets/intangible     Decrease due to     Decrease in                       construction                      accumulated    interest for    rate for the
                                                       Opening       Increase in the     assets in the     changes in scope of   the current     Closing       investment in budget   Construction    capitalized   the current       current        Capital
                Item                Budget amount      balance       current period     current period        consolidation        period        balance               (%)            progress (%)      interest      period        period (%)       source
      RTG remote control                                                                                                                                                                                                                              Self-
      system, Mawan Port             46,562,033.00 28,862,136.68         436,194.01                   -         29,298,330.69              -               -                 62.92           62.92            -                -              -     funding
                                                                                                                                                                                                                                                    and loan
      Ship-to-shore electricity                                                                                                                                                                                                                       Self-
                                     18,860,000.00 13,924,096.37       1,705,180.81                   -                      -             - 15,629,277.18                   82.87           82.87            -                -              -
      project, Chiwan Port                                                                                                                                                                                                                          funding
      Relavant construction
                                                                                                                                                                                                                                                      Self-
      work of 50.86 meters           36,000,000.00    5,397,252.58       207,345.29                   -                      -             -   5,604,597.87                  15.57           15.57            -                -              -
                                                                                                                                                                                                                                                    funding
      coastline, Machong Port
      Phase III Project of Grain
      Dispatch Warehouse at                                                                                                                                                                                                                           Self-
                                    680,000,000.00    1,760,873.59     1,634,539.35                   -                      -             -   3,395,412.94                   0.50            0.50            -                -              -
      2#,3# Berth at Machong                                                                                                                                                                                                                        funding
      Port
      Sea channel dredging and
      expansion work at the                                                                                                                                                                                                                           Self-
                                     65,000,000.00               -    11,666,174.28                   -                      -             - 11,666,174.28                   17.95           17.95            -                -              -
      western area of Shenzhen                                                                                                                                                                                                                      funding
      Port
      CCTV Digital Upgrade at                                                                                                                                                                                                                         Self-
      Customs                         5,149,100.00               -     1,629,355.20                   -                      -             -   1,629,355.20                  31.64           31.64            -                -              -
                                                                                                                                                                                                                                                    funding
                                                                                                                                                                                                                                                      Self-
      Others                        369,696,816.24   36,373,307.48    21,778,784.57     13,679,277.45           13,015,240.71 1,707,952.72 29,749,621.17                     15.73           15.73            -                -              -
                                                                                                                                                                                                                                                    funding
      Total                        1,221,267,949.24 86,317,666.70     39,057,573.51     13,679,277.45           42,313,571.40 1,707,952.72 67,674,438.64                                                      -                -




                                                                                                                                                                                                                                                     - 64 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued
      16. Intangible assets
                                                                                                                              Unit: RMB
                                                                                                          Decrease due to
                                                  Opening carrying                                      changes in scope of   Closing carrying
                         Item                         amount             Increase        Decrease          consolidation          amount
                                                                          1,550,129.23
      I. Total original carrying amount           2,106,291,774.55                                  -      511,372,756.42     1,596,469,147.36
                                                                               (Note1)
          Land use rights - prepaid under lease
                                                  1,187,877,493.00                   -              -      501,662,555.00      686,214,938.00
          (Note 3)
          Land use rights - prepaid under
                                                    624,286,031.00                   -              -                     -    624,286,031.00
          investment (Note 3)
           Land use rights - purchased              116,702,512.59                   -              -                     -    116,702,512.59
           Computer software                         45,485,587.96        1,550,129.23              -         9,710,201.42      37,325,515.77
           Sea area use rights                       71,940,150.00                   -              -                     -     71,940,150.00
           Coast line use rights                     60,000,000.00                   -              -                     -     60,000,000.00
                                                                         23,478,101.11
      II. Total accumulated amortization            756,066,776.01                                  -      140,160,571.63      639,384,305.49
                                                                               (Note2)
          Land use rights - prepaid under lease
                                                    504,266,252.86       13,854,960.28              -                     -    518,121,213.14
          (Note 3)
          Land use rights - prepaid under
                                                    191,493,463.36        5,649,639.91              -      131,887,768.65       65,255,334.62
          investment(Note 3)
           Land use rights - purchased               11,248,071.16        1,193,113.08              -                     -     12,441,184.24
           Computer software                         33,840,409.66        1,367,225.96              -         8,272,802.98      26,934,832.64
           Sea area use rights                       11,287,270.15         719,401.50               -                     -     12,006,671.65
           Coast line use rights                      3,931,308.82         693,760.38               -                     -       4,625,069.20
      III. Total net carrying amount of
                                                  1,350,224,998.54                                                             957,084,841.87
            intangible assets
          Land use rights - prepaid under lease
                                                    683,611,240.14                                                             168,093,724.86
          (Note 3)
          Land use rights - prepaid under
                                                    432,792,567.64                                                             559,030,696.38
          investment(Note 3)
           Land use rights - purchased              105,454,441.43                                                             104,261,328.35
           Computer software                         11,645,178.30                                                              10,390,683.13
           Sea area use rights                       60,652,879.85                                                              59,933,478.35
           Coast line use rights                     56,068,691.18                                                              55,374,930.80
      IV. Total provision for impairment losses                      -               -              -                     -                  -
          Land use rights - prepaid under lease
                                                                     -               -              -                     -                  -
          (Note 3)
           Land use rights - prepaid under
                                                                     -               -              -                     -                  -
           investment(Note 3)
           Land use rights - purchased                               -               -              -                     -                  -
           Computer software                                         -               -              -                     -                  -
           Sea area use rights                                       -               -              -                     -                  -
           Coast line use rights                                     -               -              -                     -                  -
      V. Total carrying value of intangible
                                                  1,350,224,998.54                                                             957,084,841.87
      assets
          Land use rights - prepaid under lease
                                                    683,611,240.14                                                             168,093,724.86
          (Note 3)
          Land use rights - prepaid under
                                                    432,792,567.64                                                             559,030,696.38
          investment (Note 3)
           Land use rights - purchased              105,454,441.43                                                             104,261,328.35
           Computer software                         11,645,178.30                                                              10,390,683.13
           Sea area use rights                       60,652,879.85                                                              59,933,478.35
           Coast line use rights                     56,068,691.18                                                              55,374,930.80



                                                                                                                                        - 65 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018

(VI)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

16.    Intangible assets - continued

       Note 1: Purchased in the current period.

       Note 2: Amortization for the current period is RMB 23,478,101.11 in amortization increased in
             the current period.

       Note 3: The Group has obtained the land use right for berth and container yard located in Chiwan
             watershed area with original amount of RMB 1,400,288,984.00 from Nanshan Group. The
             tenure ranges between 20 - 50 years. The land with a total area of 1,049,946.00 square
             meters consists of an area of 2.2 square kilometers invested by Shenzhen Investment
             Holding Corporation, a stockholder of Nanshan Group, and a land arising from marine
             reclamation by Nanshan Group.

             The land use rights for the plot of 270,692.00 sq. meters (original amount: RMB
             122,623,476.00) was contributed by Nanshan Group as capital injection at corporate
             restructuring of the Company. The rest land use rights were obtained from Nanshan Group
             by long-term leasing.

              Since Nanshan Group has not yet obtained official certificates of land use rights for the
              above lands so far, the Group has no certificates of title for relevant land and buildings
              either.

             On 20 March 2001, 18 June 2003 and 29 September 2004, Nanshan Group made
             commitments on all the land use rights obtained by the Group from it as of the commitment
             date respectively: Nanshan Group has no right to withdraw the commitment and will
             unconditionally consent that, if the Group suffers loss, bears expense and liability, is
             claimed for compensation or runs into lawsuit, for any actually or potentially illegal and
             non-executable issues arising from land use right agreements and their relevant documents
             which signed or will be signed by the Group, Nanshan Group guarantees that the acquiring
             party and its inheritor of those land use right will be fully exempted from above issues.
             Hence, management of the Company believe there is no significant impairment risk in
             respect of the absence of land use right certificate and no significant contingent liability.

             The management notes that Nanshan Group is positively approaching relevant government
             authorities to solve the above historical land problem, however, it cannot predict the exact
             time to obtain legal certificates of title for above land and relevant building property
             ownership certificates.

             As of 30 June 2018, long-term lease agreements for land use rights of 162,103.00 square
             meters with total original carrying amount of RMB 111,997,264.16 mentioned above have
             expired.




                                                                                                    - 66 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      17. Goodwill
                                                                                                                                                 Unit: RMB
                        Investee                      Opening balance                  Increase                      Decrease              Closing balance
      CCT                                               10,858,898.17                                  -                              -       10,858,898.17

      Note: The goodwill arose from the acquisition of the minority interests in CCT in prior years,
            being the difference of the additional cost of investment and the Group's share of the fair
            value of the identifiable net assets in CCT. Based on past years' operation performance and
            development forecast of the Company, the management holds the opinion that these is no
            need to allocate impairment to goodwill arising from the investment of CCT.

      18. Long-term prepaid expenses
                                                                                                                                                 Unit: RMB
                                                                                                     Decrease due
                                                                                                     to changes in
                                                                                                        scope of            Closing                       Residual useful
                 Item             Opening balance     Increase       Amortization   Other decrease   consolidation          balance       Original Cost        life
      Construction expenditure of
                                   97,895,095.31                 -   1,770,610.40                -   44,320,670.32        51,803,814.59   71,991,655.56     25 years
      Tonggu sea-route (Note )
      Golf membership                382,905.78                  -      13,631.69       369,274.09                   -                -    1,374,700.00
      Total                        98,278,001.09                 -   1,784,242.09       369,274.09   44,320,670.32        51,803,814.59   73,366,355.56


      Note:       In 2007, Shenzhen municipal government launched the construction work of the public
                  sea route connecting Tonggu sea-route, Shekou port area, Chiwan port area, Mawan port
                  area, Qianhaiwan port area and Dachanwan port area ("Connecting Sea Route"). In
                  compliance with the government resolution, 60% of dredging expenditure would be
                  borne by the investee companies while the remaining 40% borne by the government. 35%
                  of the expenditure borne by the investee companies was assumed by the port operators in
                  Western Shenzhen port, and the allocation portion to each operator was determined on
                  the basis of function, waterfront length, and berthing ship of each port operator. The
                  Tonggu sea-route construction expenses allocated to the Group is amortized on a straight-
                  line basis over 35 years of the expected useful lives of Connecting Sea Route starting
                  from 2008 when the Tonggu sea-route is put into use.

      19. Deferred tax assets and deferred tax liabilities

      (1) Deferred tax assets that are presented at the net amount without offsetting
                                                                                                                                                 Unit: RMB
                                                                  Closing balance                                        Opening balance
                                                    Deductible temporary                                   Deductible temporary
                        Item                            differences          Deferred tax assets               differences         Deferred tax assets
      Deferred income                                    24,331,553.72                6,082,888.43               24,331,553.72                   6,082,888.43
      Organization costs                                 17,866,660.19                3,849,377.27               17,866,660.19                   3,849,377.27
      Provision for impairment losses of                   1,916,678.98                  367,094.08                  3,769,729.29                  645,051.62
      assets
      Depreciation of fixed assets and
      amortization of intangible assets
                                                             655,737.43                  158,184.38                      655,737.43                158,184.38
      Others                                              1,567,295.02                  295,524.73                1,567,295.02                     295,524.73
      Total                                              46,337,925.34               10,753,068.89               48,190,975.65                  11,031,026.43




                                                                                                                                                           - 67 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      19、Deferred tax assets and deferred tax liabilities - continued

      (2) Deferred tax liabilities that are presented at the net amount without offsetting
                                                                                                                                                          Unit: RMB
                                                           Closing balance                                                Opening balance
                                              Taxable temporary          Deferred tax                       Taxable temporary
                     Item                        differences               liabilities                         differences           Deferred tax liabilities
      Distributable profits of
      subsidiaries
                                                                       -                            -              168,036,856.00                         8,401,842.80
      Change in fair value of available-
      for- sale financial assets
                                                                       -                            -                 8,730,000.00                        2,182,500.00
      Change in fair value of other
      equity investments
                                                   131,434,640.00                32,858,660.00                                            -                              -

      Total                                        131,434,640.00                32,858,660.00                     176,766,856.00                       10,584,342.80


      (3) Deferred tax assets or liabilities that are presented at the net amount after offsetting
                                                                                                  Unit: RMB
                                      Closing amount of                 Closing amount of                  Opening amount of                     Opening amount of
                                    deferred tax assets and            deferred tax assets or            deferred tax assets and                deferred tax assets or
                Item               liabilities that are offset       liabilities after offsetting       liabilities that are offset           liabilities after offsetting
      Deferred tax assets                                        -             10,753,068.89                                          -                 11,031,026.43
      Deferred tax liabilities                                   -             32,858,660.00                                          -                 10,584,342.80


      (4) Details of unrecognized deferred tax assets
                                                                                                                                                          Unit: RMB

                                   Item                                                                 Closing balance                        Opening balance
      Deductible temporary differences                                                                     100,527,084.72                         100,527,084.72
      Deductible losses                                                                                       97,692,947.25                           97,692,947.25
      Total                                                                                                 198,220,031.97                          198,220,031.97

      Note: Deferred tax assets are not recognized for the above-mentioned deductible temporary
            differences and deductible losses due to uncertainty whether sufficient taxable profits will
            be available in the future.

      (5) Deductible losses for unrecognized deferred tax assets will be expired in the following years
                                                                                              Unit: RMB
                                  Year                                         Closing balance                Opening balance                             Note
      2017                                                                                              -                                 -
      2018                                                                          26,336,715.12                  26,336,715.12
      2019                                                                          49,621,628.48                  49,621,628.48
      2020                                                                            3,145,611.79                   3,145,611.79
      2021                                                                          18,588,991.86                  18,588,991.86
      2022                                                                                              -                                 -
      Total                                                                         97,692,947.25                  97,692,947.25




                                                                                                                                                                     - 68 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      20. Other non-current assets
                                                                                                  Unit: RMB

                                     Item                              Closing balance      Opening balance
      Equity investment in Zhoushan Archipelago New Area SinoTrans &
      CSC RoRo Logistics Co., Ltd. (Note 1)
                                                                          149,709,800.00                      -
      Land Use Right (Note 2)                                             132,334,704.86        132,334,704.86
      Prepayments for construction                                           3,517,159.42                     -
      Total                                                               285,561,664.28        132,334,704.86

      Note 1: According to the resolutions of the second extraodinary session of the ninth board of
          directors on 26 January 2018, it was agreed that the Company increased capital injection of
          RMB 149,709,800 to Zhoushan Archipelago New Area SinoTrans & CSC RoRo Logistics Co.,
          Ltd. ("Zhoushan RoRo "). The Company held 51% equity of the aforesaid company after the
          increase in capital contribution. As at 30 June 2018, the capital increase has been paid up,
          while procedures related to change in personnel including directors, supervisors and senior
          executives were still in the process. Therefore, the Company has not had control over
          Zhoushan RoRo in substance temporarily and included relevant payment for investment in the
          line item of "other non-current assets".

      Note 2: In March and October 2006, November 2007 and September 2014, the Group entered into
          Cooperation Framework Agreement on Usage of Coastline and Land for 2# - 5# Berth at
          Machong Port in Dongguan and its supplementary agreements with Dongguan Humen Port
          Administration Commission. The Group purchased use rights of coastline and land with a total
          area of 800,000 square meters, including waters with depth of 700 meters from the front of
          terminal, and coastline from berth 2# to berth 5# with a total length of 1,200 meters at
          Dongguan Machong Port at a consideration of RMB 260,000,000. As the Group has not
          obtained the use right certificates for the above land, the relevant prepayments were therefore
          recognized as other non-current assets.

      21. Short-term borrowings
                                                                                                  Unit: RMB
                                     Item                              Closing balance      Opening balance
      Credit loan                                                          501,758,000.00                     -




                                                                                                         - 69 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      22. Accounts payable

      (1) Details of accounts payable
                                                                                                                 Unit: RMB

                                       Item                                Closing balance         Opening balance
      Service                                                                    49,672,047.63          44,304,587.96
      Material purchase                                                          37,886,573.64          30,935,681.72
      Rental                                                                     12,003,969.29          11,740,186.97
      Construction                                                                5,559,805.94          43,202,625.18
      Equipment                                                                     138,863.12           1,654,783.40
      Total                                                                     105,261,259.62         131,837,865.23

      (2) There is no significant accounts payable aged more than one year at the end of the year.

      23. Receipts in advance
                                                                                                                 Unit: RMB
                                       Item                                Closing balance         Opening balance
      Service fee receipt in advance                                            16,147,389.17          56,571,454.49


      24. Employee benefits payable

      (1) Employee benefits payable
                                                                                                                 Unit: RMB
                                                                                             Decrease due
                                                                                             to changes in
                                         Opening       Increase for the   Decrease for the      scope of             Closing
                   Item                   balance       current period     current period    consolidation           balance
      I. Short-term benefits           95,361,472.09   194,362,263.35      222,052,480.75    6,987,096.71         60,684,157.98
      II. Post-employment benefits -
      defined contribution plans                   -    23,063,359.29       23,063,359.29                    -                 -
      III. Termination benefits                    -     1,590,240.70        1,590,240.70                    -                 -
      Total                            95,361,472.09   219,015,863.34      246,706,080.74    6,987,096.71         60,684,157.98




                                                                                                                      - 70 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      24. Employee benefits payable - continued

      (2) Short-term benefits
                                                                                                                     Unit: RMB
                                                                                                         Decrease due
                                                                                                         to changes in
                                                Opening       Increase for the    Decrease for the          scope of           Closing
                     Item                       balance        current period      current period        consolidation         balance
      I. Wages and salaries, bonuses,
         allowances and subsidies
                                              81,201,057.95   168,477,769.50      195,899,675.14         4,780,267.00        48,998,885.31
      II. Staff welfare                                   -     2,426,555.68         2,426,555.68                        -               -
      III. Social insurance charges                       -     6,013,858.39         6,013,858.39                        -               -
      Including: Medical insurance                        -     4,970,219.24         4,970,219.24                        -               -
                Work injury insurance                     -       497,684.86           497,684.86                        -               -
                 Maternity insurance                      -       545,954.29           545,954.29                        -               -
      IV. Housing funds                                   -    12,052,031.80        12,052,031.80                        -               -
      V. Labor union and employee
         education funds
                                              14,160,414.14     3,735,493.27            4,003,805.03     2,206,829.71        11,685,272.67
      VI. Others                                          -     1,656,554.71        1,656,554.71                    -                    -
      Total                                   95,361,472.09   194,362,263.35      222,052,480.75         6,987,096.71        60,684,157.98

      Note: There are no amounts in arrears under the employee benefits payable.

      (3) Post-employment benefits - defined contribution plans
                                                                                                                     Unit: RMB
                                                                     Increase for the       Decrease for the
                        Item                     Opening balance      current period         current period     Closing balance
      I. Basic pension (Note 1)                                -      16,285,947.42          16,285,947.42                     -
      II. Unemployment insurance (Note 1)                      -         239,717.88             239,717.88                     -
      III. Enterprise annuity plan (Note 2)                    -       6,537,693.99           6,537,693.99                     -
      Total                                                    -      23,063,359.29          23,063,359.29                     -

      Note 1: The Group participates in the social security contributions and the unemployment
              insurance plan established by government institutions as required. According to such
              plans, the Group contributes 14% (13% for staff without Shenzhen householder register)
              of monthly basic salary, 0.8% (0.5% for staffs in Dongguan City) respectively to such
              plans based on the minimum salary benchmark.

                 During the year, the Group is obliged to contribute RMB 16,285,947.42 and RMB
                 239,717.88 respectively to the social security contributions and the unemployment
                 insurance plan (Six months ended 30 June 2017: RMB 15,943,928.92 and RMB
                 252,013.04). As at 30 June 2018, the Group have no outstanding contributions to be paid
                 to the social security contributions and the unemployment insurance plan.

      Note 2: On 3 June 2008, the Group participated in a group defined enterprise annuity plan of
              Nanshan Group approved by Shenzhen municipal government. This supplementary
              pension contributions were paid into a managed account through Nanshan Group.




                                                                                                                               - 71 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS – continued

      25. Taxes payable
                                                                                                     Unit: RMB
                                       Item                               Closing balance      Opening balance
      Enterprise income tax                                                   39,759,910.51        25,424,119.87
      Withholding tax (Note)                                                  39,680,061.48        65,293,498.27
      VAT                                                                       2,685,582.97        1,069,482.94
      Others                                                                    4,758,632.14        4,666,000.58
      Total                                                                   86,884,187.10        96,453,101.66

      Note: The amount represents the withholding tax provided by the Group at the rate of 5% or 10%
            when paying out dividends to foreign shareholders and Chiwan Wharf Holdings (Hong
            Kong) Limited located in Hong Kong.

      26. Interest payable
                                                                                                     Unit: RMB
                                       Item                               Closing balance      Opening balance
      Mid-term bill interest                                                    6,395,671.26         1,977,287.68
      Short-term bonds interest                                                 1,580,986.30         1,701,205.47
      Short-term borrowings interest                                            1,022,087.81                    -
      Total                                                                     8,998,745.37         3,678,493.15

      27. Dividends payable
                                                                                                     Unit: RMB
                                      Item                                Closing balance      Opening balance
      Ordinary share dividends                                               165,955,102.54       263,384,499.42
      Including: Payable to Hongkong International Enterprise Co., Ltd.
                                                                             128,552,676.45       128,552,676.45
                 ("HK International")
                  Yihai Kerry Investment Co., Ltd. ("Yihai Kerry")            37,402,426.09        37,402,426.09
                  Payable to Hidoney Developments Co., Ltd.
                                                                                           -       97,429,396.88
                 ("Hidoney")

      28. Other payables

      (1) Other payables presented by the nature
                                                                                                     Unit: RMB
                                    Item                                  Closing balance      Opening balance
      Amount payable for construction and quality warranty                     32,854,743.14       86,447,160.37
      Temporary receipts                                                       11,159,903.56       21,982,817.14
      Deposits received                                                         8,105,797.64         6,979,760.22
      Security expense payable                                                  3,446,749.92         3,573,384.96
      Others                                                                   16,936,639.00       19,029,375.43
      Total                                                                    72,503,833.26      138,012,498.12

      (2) There is no significant other payables aging more than one year.



                                                                                                            - 72 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      29. Other current liabilities

      (1) Short-term bonds payable
                                                                                                                                                                                            Unit: RMB
                                                               Item                                                               Closing balance                                Opening balance
      Short-term bonds payable                                                                                                        200,000,000.00                                100,000,000.00

      (2) Changes of short-term bonds payable:
                                                                                                                                                                                            Unit: RMB
                                                                                                                         Amount issued                        Discount or
                                                                          Term of                                        in the current   Interest accrued     premium              Repayment in
              Name of bond             Face value         Date of issue   the bond   Amount of issue   Opening balance       period            at par         amortization        the current period Closing balance
      17 Chiwan port SCP003           100,000,000.00        21/8/2017     270 days   100,000,000.00    100,000,000.00                 -    1,805,095.90                      -    100,000,000.00                   -

      18 Chiwan port SCP001           200,000,000.00        24/4/2018     267 days   200,000,000.00                  -   200,000,000.00    1,762,410.96                      -                    -   200,000,000.00

      Total                           300,000,000.00                                 300,000,000.00    100,000,000.00    200,000,000.00    3,567,506.86                      -    100,000,000.00      200,000,000.00




      Note: According to the Notice of Registration Acceptance (filed as Zhong Shi Xie Zhu [2017] No.
           SCP235) issued by China's Interbank Market Dealers Association, the Dealers Association
           agreed the Company's registration of short-term commercial paper amounting to RMB 1.3
           billion. The registered amount is valid in two years since the date of the Notice of
           Registration Acceptance. The Company issued the second tranche of short-term commercial
           paper amounting to RMB 0.2 billion as at 24 April 2018.

      30. Bonds payable

      (1) Bonds payable
                                                                                                                                                                                            Unit: RMB
                                                            Item                                                              Closing balance                                    Opening balance
      Mid-term bills                                                                                                               299,229,041.07                                    298,931,506.83

      (2) Changes of bonds payable
                                                                                                                                                                                            Unit: RMB
                                                                                                                Amount issued Interest accrued at         Discount or            Repayment in
                             Face                              Term of                                          in the current  par during the             premium                the current
       Name of bond          value        Date of issue        the bond Amount of issue Opening balance             period          period                amortization              period            Closing balance
      Chiwan Wharf
                             100.00           11/10/2016        3 years     300,000,000.00   298,931,506.83                   -      4,418,383.58            297,534.24                       -       299,229,041.07
      MTN001(Note)



      Note: According to the Notice of Registration Acceptance (filed as Zhong Shi Xie Zhu [2016]
            MTN No. 325) issued by the China's Interbank Market Dealers Association. The Company
            is entitled to issue mid-term bills no more than RMB 800,000,000 with an effective period
            of 2 years.




                                                                                                                                                                                                             - 73 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      31. Long-term payables
                                                                                                                                          Unit: RMB

                             Name of entity                                                     Closing balance                    Opening balance
      China Merchants International (China) Investment Limited
                                                                                                                         -               25,000,000.00
      ("CMCI")

      Note: In accordance with the agreement on the management of key construction fund for
           agricultural development of China (Yue [2016] 062802(Jian Guan) No. 1) entered into
           among Shenzhen Branch of Agricultural Development Bank of China, CMCI and the
           Company's subsidiary, Shenzhen Mawan Terminals Co., Ltd., Agricultural Development of
           China Key Construction Fund Co., Ltd. as issuer of the loan, Shenzhen Branch of
           Agricultural Development Bank of China as manager of the loan, released loan to CMCI
           amounting to RMB 25,000,000.00. The interest rate of the loan is 1.2% per annum, and the
           term of the loan is from 30 June 2016 to 29 June 2026. Such special borrowing is used for
           the smart port construction project based on the "Internet Plus". According to the
           management agreement, the Company's subsidiary, Shenzhen Mawan Terminals Co., Ltd. is
           the executor of the project, which accordingly bears interest expenses relevant to such
           borrowing. The Mawan Companies have not been included in the scope of the consolidated
           financial statements since June 2018.

      32. Special payables
                                                                                                                                          Unit: RMB
                 Item                   Opening balance            Increase                  Decrease            Closing balance           Reason
      Refunds of Harbor
                                           32,563,422.41                         -            4,354,314.03          28,209,108.38           Note
      Construction Fee


      Note: The item is refunds of harbor construction fee from Shenzhen Traffic Bureau. According to
            Measures of Harbor Construction Fee Management released by Ministry of Finance, the
            funds should be managed in separate account and can be only used on fundamental
            facilities' construction of marine transportation.

      33. Deferred income
                                                                                                                                          Unit: RMB
                                                   Opening balance            Increase           Decrease            Closing balance         Reason
                          Item
      Deferred income                                 156,048,997.49                     -        2,997,497.21          153,051,500.28
      Including: Berth priority right                     28,830,623.80                  -        2,028,256.46           26,802,367.34       Note 1
                 Government grants related to
                                                      127,218,373.69                     -          969,240.75          126,249,132.94       Note 2
                 assets
      Total                                           156,048,997.49                     -        2,997,497.21          153,051,500.28


      Note 1: This item represents berth priority right with total amounts to USD 14,000,000 that
              agreed in the contract signed in 2003. The Group should satisfy the berthing requirement
              of contracted customers in priority during the contract period. According to the contract,
              the berth priority right should be amortized over twenty years on the straight-line basis.




                                                                                                                                                    - 74 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS – continued

      33. Deferred income - continued

      Note 2:The item represents the government grants received by the Group which is based on the
              Announcement Released by National Development and Reform Commission about 2010
              Investment Plans within Budget of Grains and Modern Logistics Program (NDRC[2010]
              No.1263), the Announcement Released by Guangdong Provincial Department of
              Finance about 2012 Provincial Special Funds to Guide the Development of Modern
              Service Project (Yue Jing Xin [2012] No. 883) and Transportation of energy saving
              special funds Interim Measures (Cai Jian [2011] No. 374), Nanshan District, Shenzhen,
              energy saving projects funded sub contract, Announcement Released by Reform and
              Development Commission of Guangdong Province and the Grain Bureau of Guangdong
              Province about 2015 Investment Plans within Budget of Grains and Modern Logistics
              Program (GDRC[2015] No.521), Measures Released by Dongguan Government about
              Grants Management to Special Fund Program for the Development of National and
              Provincial Industries (DGM[2013]No.162), Interim Measures Released by Shenzhen
              Government about the Management to Special Fund used in Recycling Economy and
              Energy Savings, and the Reply of Ministry of Transport to Implementation Program of
              Building 19 Regional Projects such as the Construction of a Green Recycling Low-
              carbon Transportation City by Beijing Government (Transportation Law
              Letter[2014]No.499),The Ministry of Finance, Ministry of Technology and Science,
              Ministry of Industry and Information, National Development and Reform Commission's
              Notice on Financial Support to Application of New Energy Vehicles from 2016 to 2020
              (Cai Jian [2015]No.134), and Announcement Released by Reform and Development
              Commission of Guangdong Province and the Grain Bureau of Guangdong Province
              about 2017 Investment & Division Plans within Budget of Grains and Modern
              Warehousing & Logistics Program (GDRC[2017] No.420).The government grants shall
              be amortized on the straight-line basis over the useful life of the related assets.

      Programs related with government grants:
                                                                                                                                 Unit: RMB
                                                                                   The amount                                       Related to
                                                           New subsidy of        included in other    Other                      assets/Related to
               Liability Program         Opening balance      the year          income of the year   changes   Closing balance        income
      Special funds for modern
                                          123,026,087.58                    -          403,478.22          -   122,622,609.36    Related to assets
      logistics project
      Reward for energy saving                845,787.43                    -           26,022.60          -       819,764.83    Related to assets
      Special funds for energy-saving
      and emission reduction of             1,410,000.00                    -          180,000.00          -      1,230,000.00   Related to assets
      transportation
      Special funds for development of
                                            1,305,466.60                    -          250,439.61          -      1,055,026.99   Related to assets
      modern service guide
      Subsidy for electric buses              583,333.28                    -          100,000.02          -       483,333.26    Related to assets
      Green carbon harbor thematic
      projects subsidy granted by              47,698.80                    -             9,300.30         -        38,398.50    Related to assets
      central government
      Total                               127,218,373.69                    -          969,240.75          -   126,249,132.94




                                                                                                                                           - 75 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      34. Share capital
                                                                                                                                                Unit: RMB
                                                                                            Changes for the period
                                                                   New issue               Capitalization of
                                             Opening balance        of share   Bonus issue surplus reserve         Others        Subtotal       Closing balance
      Six months ended 30 June 2018
      I. Restricted tradable shares
      1 State-owned shares                                     -           -                -             -                 -               -                     -

      2. State-owned legal person shares                       -           -            -                 -                 -               -                     -

      3. Other domestic shares                     160,106.00              -            -                 -                 -               -         160,106.00
      4. Other foreign shares                                  -           -            -                 -                 -               -                     -
      Total restricted tradable shares             160,106.00              -            -                 -                 -               -         160,106.00
      II. Non-restricted tradable shares
      1. Ordinary shares denominated in
                                                464,859,300.00             -            -                 -                 -               -     464,859,300.00
         RMB
      2. Foreign capital shares listed
                                                179,744,324.00             -            -                 -                 -               -     179,744,324.00
         domestically
      3. Foreign capital shares listed
                                                               -           -            -                 -                 -               -                     -
         overseas
      4. Others                                                -           -            -                 -                 -               -                     -
      Total non-restricted tradable shares      644,603,624.00             -            -                 -                 -               -     644,603,624.00
      III. Total shares                         644,763,730.00             -            -                 -                 -               -     644,763,730.00
      2017:
      I. Restricted tradable shares
      1 State-owned shares                                     -           -                -             -                 -               -                     -

      2. State-owned legal person shares                       -           -            -                 -                 -               -                     -

      3. Other domestic shares                     304,538.00              -            -                 -      (144,432.00)   (144,432.00)          160,106.00
      4. Other foreign shares                                  -           -            -                 -                 -               -                     -
      Total restricted tradable shares             304,538.00              -            -                 -      (144,432.00)   (144,432.00)          160,106.00
      II. Non-restricted tradable shares
      1. Ordinary shares denominated in
                                                464,866,612.00             -            -                 -        (7,312.00)     (7,312.00)      464,859,300.00
         RMB
      2. Foreign capital shares listed
                                                179,592,580.00             -            -                 -       151,744.00     151,744.00       179,744,324.00
         domestically
      3. Foreign capital shares listed
                                                               -           -            -                 -                 -               -                     -
         overseas
      4. Others                                                -           -            -                 -                 -               -                     -
      Total non-restricted tradable shares      644,459,192.00             -            -                 -       144,432.00     144,432.00       644,603,624.00
      III. Total shares                         644,763,730.00             -            -                 -                 -               -     644,763,730.00




                                                                                                                                                          - 76 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      35. Capital reserve
                                                                                                                     Unit: RMB
      Items                                                         Opening balance    Increase       Decrease       Closing balance

      Six months ended 30 June 2018
      Capital premium                                                163,560,083.00               -              -    163,560,083.00
      Including: Capital contributed by investors                    163,560,083.00               -              -    163,560,083.00
                 Exercised conversion option of convertible
                                                                                   -              -              -                     -
                 corporate bonds
                 Debt converted into capital                                       -              -              -                     -
                 Differences arising from business combination
                                                                                   -              -              -                     -
                 involving enterprises under common control
                 Equity acquisition from minority shareholders of
                                                                                   -              -              -                     -
                 subsidiaries
                Capitalization of capital reserve                                  -              -              -                     -
      Other capital reserve                                            3,920,298.25               -              -      3,920,298.25
      Including: Equity split from convertible corporate bonds                     -              -              -                     -
                 Fair value of equity-settled share-based equity
                                                                                   -              -              -                     -
                 instrument
                 Surplus of compensation granted by government
                                                                                   -              -              -                     -
                 for relocation in the public interests
                Transfer from capital reserve under the previous
                                                                      (2,781,133.00)              -              -     (2,781,133.00)
                accounting system
                Others                                                 6,701,431.25               -              -      6,701,431.25
      Total                                                          167,480,381.25               -              -    167,480,381.25
      2017:
      Capital premium                                                163,560,083.00               -              -    163,560,083.00
      Including: Capital contributed by investors                    163,560,083.00               -              -    163,560,083.00
                Exercised conversion option of convertible
                                                                                   -              -              -                     -
                corporate bonds
                Debt converted into capital                                        -              -              -                     -
                Differences arising from business combination
                                                                                   -              -              -                     -
                involving enterprises under common control
                Equity acquisition from minority shareholders of
                                                                                   -              -              -                     -
                subsidiaries
                Capitalization of capital reserve                                  -              -              -                     -
      Other capital reserve                                            3,920,298.25               -              -      3,920,298.25
      Including: Equity split from convertible corporate bonds                     -              -              -                     -
                Fair value of equity-settled share-based equity
                                                                                   -              -              -                     -
                instrument
                Surplus of compensation granted by government
                                                                                   -              -              -                     -
                for relocation in the public interests
                Transfer from capital reserve under the previous
                                                                      (2,781,133.00)              -              -     (2,781,133.00)
                accounting system
                Others                                                 6,701,431.25               -              -      6,701,431.25
      Total                                                          167,480,381.25               -              -    167,480,381.25




                                                                                                                               - 77 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      36. Other comprehensive income
                                                                                                                                                        Unit: RMB
                                                                                                 Amount incurred in current period

                                                                                                                         Post-tax          Post-tax
                                                               Impact of New    Amount before                            amount            amount
                                                                  Financial      income tax                          attributable to     attributable
                                                 Opening         Instrument      incurred in       Less: Income     shareholders of      to minority
                       tem                       balance          Standards     current period     tax expenses      the Company           holders       Closing balance
      Six months ended 30 June 2018:
      I. Other comprehensive income
      that will not be reclassified                        -   99,160,980.00      (780,000.00)      (195,000.00)      (585,000.00)                  -     98,575,980.00
      subsequently to profit or loss
      Including: Change as a result of
      remeasurement of the net defined                     -                -                -                 -                     -              -                  -
      benefit plan liability or asset
      Share of other comprehensive
      income of the investee under the
                                                           -   99,160,980.00      (780,000.00)      (195,000.00)      (585,000.00)                  -     98,575,980.00
      equity method that will not be
      reclassified to profit or loss
      II. Other comprehensive income
      that will be reclassified                19,800,344.49   (6,547,500.00)                -                 -                     -              -     13,252,844.49
      subsequently to profit or loss
      Including: Share of other
      comprehensive income of the
      investee under the equity method           100,000.00                 -                -                 -                     -              -        100,000.00
      that will be reclassified to profit or
      loss
      Gains or losses on change in fair
      value of available-for- sale              6,547,500.00   (6,547,500.00)                -                 -                     -              -                  -
      financial assets
      Gains or losses on reclassification
      of held-to-maturity investments to                   -                -                -                 -                     -              -                  -
      available-for-sale
      Effective portion of gains or losses
                                                           -                -                -                 -                     -              -                  -
      on cash flow hedges
      Translation differences of
      financial statements denominated         13,152,844.49                -                -                 -                     -              -     13,152,844.49
      in foreign currencies
      Total                                    19,800,344.49   92,613,480.00      (780,000.00)      (195,000.00)      (585,000.00)                  -    111,828,824.49
      2017:
      I. Other comprehensive income
      that will not be reclassified                        -                -                -                 -                     -              -                  -
      subsequently to profit or loss
      Including: Change as a result of
      remeasurement of the net defined                     -                -                -                 -                     -              -                  -
      benefit plan liability or asset
      Share of other comprehensive
      income of the investee under the
                                                           -                -                -                 -                     -              -                  -
      equity method that will not be
      reclassified to profit or loss
      II. Other comprehensive income
      that will be reclassified                18,825,344.49                -     1,300,000.00       325,000.00         975,000.00                  -     19,800,344.49
      subsequently to profit or loss
      Including: Share of other
      comprehensive income of the
      investee under the equity method           100,000.00                 -                -                 -                     -              -        100,000.00
      that will be reclassified to profit or
      loss
      Gains or losses on change in fair
      value of available-for- sale              5,572,500.00                -     1,300,000.00       325,000.00         975,000.00                  -      6,547,500.00
      financial assets
      Gains or losses on reclassification
      of held-to-maturity investments to                   -                -                -                 -                     -              -                  -
      available-for-sale
      Effective portion of gains or losses
                                                           -                -                -                 -                     -              -                  -
      on cash flow hedges
      Translation differences of
      financial statements denominated         13,152,844.49                -                -                 -                     -              -     13,152,844.49
      in foreign currencies
      Total                                    18,825,344.49                -     1,300,000.00       325,000.00         975,000.00                  -     19,800,344.49




                                                                                                                                                                 - 78 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      37. Special reserve
                                                                                                                  Unit: RMB
                                                                                         Decrease due to change
                                                                                              in scope of
                   Item          Opening balance         Increase          Decrease          consolidation        Closing balance
      Six months ended 30 June 2018 :
      Production safety fee             4,767,373.45   10,442,630.90      6,319,776.52            575,472.95        8,314,754.88
      2017:
      Production safety fee             4,145,765.65   17,456,696.76     16,835,088.96                      -       4,767,373.45



      38. Surplus reserve
                                                                                                                  Unit: RMB
                      Item               Opening balance            Increase             Decrease           Closing balance
      Six months ended 30 June 2018:
      Statutory surplus reserve           520,074,434.56                        -                      -        520,074,434.56
      2017:
      Statutory surplus reserve           520,074,434.56                        -                      -        520,074,434.56

      Note: In accordance with the Company Law of the PRC and the Company's Articles of
            Association, the Company should appropriate 10% of net profit for the year to the
            statutory surplus reserve, and the Company can cease appropriation when the statutory
            surplus reserve accumulates to more than 50% of the registered capital. The statutory
            surplus reserve can be used to make up for the loss or increase the paid-in capital after
            approval.




                                                                                                                           - 79 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      39. Unappropriated profit
                                                                                                          Unit: RMB
                                                                                                      Proportion of
                                                                                                     appropriation or
                                            Item                                    Amount              allocation
      Six months ended 30 June 2018:
      Before adjustment: Unappropriated profit at the end of prior year          3,566,083,142.17
      Adjustment: Total unappropriated profit at the beginning of year                          -
      After adjustment: Unappropriated profit at the beginning of year           3,566,083,142.17
      Add: Net profit attributable to shareholders of the Company for the year     316,060,290.67
      Less: Appropriation to statutory surplus reserve                                          -
           Appropriation to disclretionary surplus reserve                                      -                Note 1
           Transfer to general reserve                                                          -
           Ordinary shares' dividends payable                                      850,443,359.87                Note 2
           Ordinary shares' dividends converted into share capital                              -
      Unappropriated profit at the end of the year                               3,031,700,072.97
      2017:
      Before adjustment: Unappropriated profit at the end of prior year           3,381,390,887.86
      Adjustment: Total unappropriated profit at the beginning of year                           -
      After adjustment: Unappropriated profit at the beginning of year            3,381,390,887.86
      Add: Net profit attributable to shareholders of the Company for the year      504,495,064.39
      Less: Appropriation to statutory surplus reserve                                           -
           Appropriation to discretionary surplus reserve                                        -
           Transfer to general reserve                                                           -
           Ordinary shares' dividends payable                                       319,802,810.08
           Ordinary shares' dividends converted into share capital                               -
      Unappropriated profit at the end of the year                                3,566,083,142.17

      Note 1: Appropriation to statutory surplus reserve

                  According to the Articles of Association, the Company is required to transfer 10% of its
                  net profit to the statutory surplus reserve. The Company can cease appropriation when
                  the statutory surplus reserve accumulated to more than 50% of the register capital.

      Note 2: Cash dividends approved by shareholders' meeting during the year

                Pursuant to the resolution of shareholders' meeting on 28 March 2018, on the basis of
                644,763,730 issued shares for the year ended 31 December 2017, dividends of RMB
                13.19(tax included) for every 10 shares were distributed to all shareholders, which
                amounted to RMB 850,443,359.87.

      Note 3: Appropriation to surplus reserve made by subsidiaries

                As at 30 June 2018, the balance of the Group's unappropriated profit included
                appropriation to surplus reserve made by subsidiaries amounting to RMB 613,003,934.55
                (31 December 2017: RMB 613,003,934.55).



                                                                                                                   - 80 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      40. Operating income and operating costs
                                                                                                      Unit: RMB
                                                                               Accumulated amount for the prior
                                      Accumulated amount for the period                period (restated)
                 Item                    Income                 Cost             Income                 Cost
      Principal operating             1,240,293,171.35      668,121,155.35   1,159,050,546.56       682,035,789.51
      Other operating                     5,842,344.99        1,018,712.63      17,600,471.43          708,808.22
      Total                           1,246,135,516.34      669,139,867.98   1,176,651,017.99      682,744,597.73

      41. Taxes and levies
                                                                                                      Unit: RMB
                                                                  Accumulated amount for Accumulated amount for
                                   Item                                the period        the prior period (restated)
      Property tax                                                         3,063,002.93              2,232,193.29
      City construction and maintenance tax                                  720,820.04                838,052.23
      Education surcharges                                                   604,130.05                698,228.58
      Others                                                               1,793,039.31              2,608,270.40
      Total                                                                  6,180,992.33             6,376,744.50

      42. Administrative expenses
                                                                                                      Unit: RMB
                                                                  Accumulated amount for Accumulated amount for
                                   Item
                                                                       the period        the prior period (restated)
      Employee benefits                                                   66,626,296.50             57,377,117.91
      Depreciation expenses                                                1,969,563.36              1,627,889.49
      Amortization of intangible assets                                      814,382.89                681,528.65
      Others                                                              18,226,266.00             18,221,500.23
      Total                                                               87,636,508.75             77,908,036.28

      43. Financial expenses
                                                                                                      Unit: RMB
                                                                  Accumulated amount for Accumulated amount for
                                   Item                                the period        the prior period (restated)
      Interest expense                                                   10,849,222.96              12,916,993.55
      Less: Capitalized interest expenses                                             -              1,107,689.13
      Less: Interest income                                                5,549,905.15              4,890,767.58
      Exchange differences                                               11,473,011.85               6,013,506.13
      Others                                                               1,096,773.22                342,732.16
      Total                                                              17,869,102.88              13,274,775.13




                                                                                                              - 81 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      44. Impairment losses of assets
                                                                                                                               Unit: RMB
                                                                                                                  Accumulated amount
                                                                                    Accumulated amount             for the prior period
                                          Item                                         for the period                    (restated)
      I. Bad debt losses                                                                       360,407.86                  (2,075,271.78)
      II. Write-down of inventories                                                                     -                               -
      III. Impairment on available-for-sale financial assets                                            -                               -
      IV. Impairment on held-to-maturity investments                                                    -                               -
      V. Impairment on long-term equity investments                                                     -                               -
      VI. Impairment on investment properties                                                           -                               -
      VII. Impairment on fixed assets                                                                   -                               -
      VIII. Impairment on construction materials                                                        -                               -
      IX. Impairment on construction in progress                                                        -                               -
      X. Impairment on bearer biological assets                                                         -                               -
      XI. Impairment on oil and gas assets                                                              -                               -
      XII. Impairment on intangible assets                                                              -                               -
      XIII. Impairment on goodwill                                                                      -                               -
      XIV. Others                                                                                       -                               -
      Total                                                                                    360,407.86                  (2,075,271.78)

      45. Investment Income

      (1) Details of investment income
                                                                                                                               Unit: RMB
                                                                                    Accumulated amount for Accumulated amount for
                                          Item                                           the period        the prior period (restated)
       Long-term equity investments income under equity method                              45,680,862.14             36,875,845.60
       Dividend received from investments in other equity instruments                        7,788,975.00                           -
       Investment income on available-for-sale financial assets                                         -              9,417,000.00
       Total                                                                                53,469,837.14             46,292,845.60

      (2) Details of long-term equity investments income under equity method
                                                                                                                               Unit: RMB
                                                                                      Accumulated
                                                                   Accumulated       amounts for the
                                                                  amount for the      prior period      Reasons for increases or decreases in
                             Investees                                period            (restated)    the current compared to the prior period
       COHA (Laizhou)                                               26,216,000.00      29,155,806.47 Changes in net profit of investee
       CMBL                                                          9,848,000.00        5,476,000.01 Changes in net profit of investee
                                                                                                           Changes in accounting method for
       MPIL                                                          8,299,439.10                      -   investee
       China Merchants Holdings (International) Information
       Technology Co., Ltd                                           1,563,300.00        2,267,364.00      Changes in net profit of investee
       Hunan Xianing Inland Port Co., Ltd.                          (245,876.96)         (23,324.88)       Changes in net profit of investee
       Total                                                       45,680,862.14       36,875,845.60




                                                                                                                                          - 82 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      46. Gains or losses on disposal of assets
                                                                                                                            Unit: RMB
                                                                                            Accumulated            Amount recognized as
                                                              Accumulated amount         amounts for the prior     non-recurring gain and
                                                                                                                  loss in the current period
                              Item                               for the period            period (restated)
      Gains (losses) on disposal of non-current assets                   19,702.38                 293,053.57                   19,702.38
      Including: Gains (losses) on disposal of fixed assets             19,702.38                 293,053.57                    19,702.38

      47. Other income
                                                                                                                            Unit: RMB
                                                                                          Amount incurred          Related to assets /
                                                               Amount incurred             during the prior         related to income
                          Item                                  during the period               period
      Special funds for modern logistics project                       403,478.22                             -     Related to assets
      Reward for energy saving                                         250,439.61                                   Related to assets
      Special funds for energy-saving and emission
      reduction of transportation                                     180,000.00                              -     Related to assets
      Subsidy for electric buses                                      100,000.02                              -     Related to assets
      Special funds for development of modern
      service guide                                                     26,022.60                             -     Related to assets
      Green carbon harbor thematic projects subsidy
      granted by central government                                      9,300.30                             -     Related to assets
      Total                                                           969,240.75                              -


      48. Non-operating income

      (1) Non-operating income
                                                                                                                            Unit: RMB
                                                                                                                  Amount recognized as
                                                                                         Accumulated amount       non-recurring gain and
                                                              Accumulated amount          for the prior period      loss in the current
                               Item                              for the period                (restated)                 period
      Government grants                                                          -                  498,801.18                          -
      Others                                                          2,902,652.25                1,827,764.29             2,902,652.25
      Total                                                           2,902,652.25                2,326,565.47             2,902,652.25

      (2) Government grants
                                                                                                                            Unit: RMB
                                                                                         Accumulated amount
                                                              Accumulated amount          for the prior period      Related to assets/
                          Item                                   for the period                (restated)           Related to income
      Special funds for energy-saving and
                                                                                     -             180,000.00        Related to assets
      emission reduction of transportation
      Reward for energy saving                                                                     100,000.02        Related to assets
      Subsidy for electric buses                                                     -             100,000.02        Related to assets
      Special funds for modern logistics project                                     -              83,478.24        Related to assets
      Special funds for development of modern
                                                                                     -              26,022.60        Related to assets
      service guide
      Green carbon harbor thematic projects
                                                                                     -               9,300.30        Related to assets
      subsidy granted by central government
      Total                                                                          -             498,801.18




                                                                                                                                       - 83 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      49. Non-operating expenses
                                                                                                          Unit: RMB
                                                                                                  Amount recognized as
                                                                            Accumulated amount non-recurring gain and
                                                   Accumulated amount        for the prior period  loss in the current
                         Item                         for the period              (restated)             period
      Gains on retirement of non-current assets                      -                 741,487.52                      -
      Including: Gains on retirement of fixed
                                                                        -            741,487.52                        -
      assets
      Amercement outlay                                     3,278,008.57                      -            3,278,008.57
      Others                                                  171,918.12              62,153.21              171,918.12
      Total                                                 3,449,926.69             803,640.73            3,449,926.69


      50. Income tax expenses
                                                                                                          Unit: RMB
                                                                            Accumulated amount     Accumulated amount
                                                                               for the period       for the prior period
                                      Item                                                               (restated)
      Current tax expenses                                                        72,972,772.66           72,810,714.44
      Deferred income tax                                                          2,511,899.07                49,425.00
      Total                                                                       75,484,671.73           72,860,139.44

      Reconciliation of income tax expenses to the accounting profit is as follows:

                                                                                                          Unit: RMB
                                                                            Accumulated amount Accumulated amount
                                                                               for the period   for the prior period
                                     Item                                                            (restated)
      Accounting profit                                                          518,860,142.37      446,530,960.04
      Income tax expenses calculated at 25% (the prior year: 25%)                129,715,035.59      111,632,740.01
      Effect of expenses that are not deductible for tax purposes                     661,593.56             13,943.60
      Effect of tax-free income                                                  (13,367,459.29)       (11,573,211.40)
      Effect of current period deductible losses and deductible temporary
                                                                                     (17,635.23)         (2,173,730.24)
      differences unrecognized as deferred tax assets
      Effect of previous deductible losses and deductible temporary
                                                                                               -         (5,744,052.41)
      differences unrecognized as deferred tax assets
      Effect of different tax rates of subsidiaries operating in other
                                                                                     (83,760.27)          (253,656.69)
      jurisdictions
      Effect of tax preference policy                                            (29,438,865.97)       (20,998,208.60)
      Withholding tax                                                            (11,984,236.66)          1,956,315.17
      Income tax expenses                                                          75,484,671.73         72,860,139.44




                                                                                                                   - 84 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)    NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

       51. Other comprehensive income

       Please refer to Note (V) 36.

       52. Borrowing cost
                                                                                                                                   Unit: RMB
                                                                 Accumulated amount for the                   Accumulated amount for the
                                                                          period                                prior period (restated)
                                                                   Amount of                                     Amount of
                                                                 borrowing costs                               borrowing costs
                                                                capitalized during       Capitalization       capitalized during   Capitalization
                                 Item                                the year                 rate                 the year             rate
      Construction in progress                                                       -                    -     1,107,689.13             4.35%
      Borrowing costs capitalized during the year                                    -                          1,107,689.13
      Borrowing costs recognized in profit or loss during the
      year
                                                                 10,849,222.96                                 11,809,304.42
      Total of borrowing costs during the year                   10,849,222.96                                 12,916,993.55

       53. Notes to items in the cash flow statement

       (1) Other cash receipts relating to operating activities
                                                                                                                                   Unit: RMB
                                                                                                                           Accumulated amount
                                                                                            Accumulated amount              for the prior period
                                                Item                                           for the period                    (restated)
       Interest income                                                                              6,595,671.06                    4,190,266.11
       Insurance indemnity                                                                            842,178.78                      145,964.36
       Refunds of harbor construction fee                                                             689,371.60                      361,547.93
       Government grants                                                                                       -                       20,000.00
       Refunds of river channel occupation fee                                                                 -                  14,469,500.00
       Others                                                                                     27,228,040.58                   24,321,814.03
       Total                                                                                      35,355,262.02                   43,509,092.43

       (2) Other cash payments relating to operating activities
                                                                                                                                   Unit: RMB
                                                                                                                           Accumulated amount
                                                                                            Accumulated amount              for the prior period
                                                Item                                           for the period                    (restated)
       Port expenses                                                                              14,290,841.64                     4,219,993.64
       Property insurance                                                                           3,851,201.02                    1,683,669.16
       Port administration fee                                                                      2,862,983.25                    5,336,195.70
       Office expenses & utilities                                                                  2,856,786.15                    2,263,884.38
       Consulting & auditing                                                                        1,861,565.43                    1,536,333.24
       Entertainment                                                                                1,213,925.43                    1,175,602.09
       Vehicles                                                                                       945,192.43                    1,295,699.65
       Travel & accommodation                                                                         454,783.51                      604,205.21
       Others                                                                                     32,088,105.70                   23,072,350.75
       Total                                                                                      60,425,384.56                   41,187,933.82


                                                                                                                                             - 85 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      53. Notes to items in the cash flow statement - continued

      (3) Other cash receipts relating to investing activities
                                                                                                   Unit: RMB
                                                                                           Accumulated amount
                                                                    Accumulated amount      for the prior period
                                  Item                                 for the period            (restated)
      Repayment from Hunan Xianing (Hunan Changsha Xianing Inland
      Port Co., Ltd.)                                                        500,000.00                          -

      Restream from CMCI cash pooling                                                 -          128,500,000.00
      Total                                                                  500,000.00          128,500,000.00

      (4) Net cash payments for the acquisition of subsidiaries and other business units
                                                                                                   Unit: RMB
                                     Item                           Accumulated amount     Accumulated amount
      Capital increase in Zhoushan RoRo                                    the period
                                                                       for149,709,800.00    for the prior period -
                                                                                                 (restated)

      (5) Other cash payments relating to investing activities
                                                                                                   Unit: RMB
                                                                                           Accumulated amount
                                                                    Accumulated amount      for the prior period
                                     Item                              for the period            (restated)
      Cash outflow due to changes in scope of consolidation              203,758,566.92                          -
      Payments for CMCI cash pooling                                                  -          180,000,000.00
      Total                                                              203,758,566.92          180,000,000.00

      (5) Other cash payments relating to financing activities
                                                                                                   Unit: RMB
                                                                                           Accumulated amounts
                                                                    Accumulated amount      for the prior period
                                     Item                              for the period            (restated)
      Debt issue costs                                                        663,373.11               15,792.33




                                                                                                            - 86 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)   NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

      54. Supplementary information to the cash flow statement

      (1) Supplementary information to the cash flow statement
                                                                                                                Unit: RMB
                              Supplementary information                              Closing balance        Opening balance
      1. Reconciliation of net profit to cash flows from operating activities:
         Net profit                                                                    443,375,470.64         373,670,820.60
         Add: Provision for impairment losses of assets                                    360,407.86          (2,075,271.78)
               Depreciation of fixed assets                                            136,537,426.45         135,136,560.67
               Depreciation of investment property                                         412,916.04              412,916.04
               Amortization of intangible assets                                        23,478,101.11           26,609,829.02
               Amortization of long-term prepaid expenses                                1,784,242.09            1,989,892.44
               Losses (Gains) on disposal of fixed assets , intangible assets and         (19,702.38)
              other long-term assets
                                                                                                                 (293,053.57)
               Losses on retirement of fixed assets , intangible assets and other                      -
              long-term assets
                                                                                                                  741,487.52
               Financial expenses                                                        22,322,234.81           17,822,810.55
               Losses (gains) arising from investments                                (53,469,837.14)         (46,292,845.60)
               Decrease (Increase) in deferred tax assets                                   277,957.54               49,425.00
               Increase in deferred tax liabilities                                     (8,596,842.80)            1,800,894.96
              Decrease in inventories                                                     5,371,513.27          (4,296,500.65)
              Decrease(Increase) in operating receivables                             (42,415,860.32)         (78,776,214.82)
              Increase in operating payables                                         (180,243,153.49)          148,054,781.65
         Net Cash Flows from Operating Activities                                      349,174,873.68          574,555,532.03
      2.Significant investing and financing activities that do not involve
         cash receipts and payments:
         Conversion of debt into capital                                                               -                      -
         Convertible bonds due within one year                                                         -                      -
         Fixed assets acquired under finance leases                                                    -                      -
      3.Net changes in cash and cash equivalents:
         Closing balance of cash                                                       468,287,526.00         650,935,428.95
         Less: Opening balance of cash                                                 818,193,679.32         542,079,799.39
         Add: Closing balance of cash equivalents                                                   -                      -
         Less: Opening balance of cash equivalents                                                  -                      -
         Net increase (Decrease) in cash and cash equivalents                        (349,906,153.32)         108,855,629.56

      (2) Composition of cash and cash equivalents
                                                                                                                Unit: RMB

                                       Item                                         Closing balance        Opening balance
      I. Cash                                                                          468,287,562.00         818,193,679.32
      Including: Cash on hand                                                                 7,910.77             13,507.43
                  Bank deposits                                                        467,848,262.79         817,749,580.62
                  Other monetary funds                                                     431,352.44             430,591.27
      II. Cash equivalents                                                                           -                     -
      III. Closing balance of cash and cash equivalents                                468,287,526.00         818,193,679.32




                                                                                                                         - 87 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(V)      NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

         55. Asset with restricted ownership or use right

         The Group has no assets with restricted ownership or use right.

         56. Foreign currency monetary items

                                                                Closing balance of                              Closing amount in
                              Item                               foreign currency        Exchange rate                RMB
         Cash and bank balances                                                                                     87,956,808.14
         Including: HKD                                              77,305,301.33                 0.8431          65,176,099.55
                    USD                                               3,442,962.94                 6.6166          22,780,708.59
         Accounts receivable                                                                                       29,815,576.40
         Including: HKD                                              29,289,494.83                 0.8431          24,693,973.09
                    USD                                                 774,053.64                 6.6166           5,121,603.31
         Other receivables                                                                                            140,037.88
         Including: HKD                                                 165,988.91                 0.8431             139,945.25
                    USD                                                      14.00                 6.6166                  92.63
         Short-term borrowings                                                                                    151,758,000.00
         Including: HKD                                             180,000,000.00                 0.8431         151,758,000.00
         Accounts payable                                                                                           3,389,950.83
         Including: HKD                                               4,020,817.02                 0.8431           3,389,950.83
         Other payables                                                                                              (219,874.59)
         Including: HKD                                                   38,006.71                0.8431               32,043.46
                    USD                                                 (38,073.64)                6.6166            (251,918.05)




(VI)     CHANGES IN SCOPE OF CONSOLIDATION

         Changes in scope of consolidation due to other reasons:
                                                                                                                      Unit: RMB
                                                                                                                       Basis for
                                                            Basis for composition of                               determination of
                                       Equity proportion of business combination       No longer included in     exclusion fom scope
           Name of the company               investor        under common control      scope of consolidation      of consolidation
      Media Port Investments Limited           50%                   Note 1                 8 June 2018                 Note 2

         Note1: The Company and CMPH, Fatten Investments Limited ("FIL") and Media Port
               Investments Limited ("MPIL") enter into Supplementary Agreement of Shareholder
               Agreement of Media Port Investments Limited on 23 August 2018. Pursuan to the above
               agreement arrangement, the Company completed appointment of directors to MPIL at the
               end of September 2017, and achieved control of MPIL and its subsidiary FIL, Shenzhen
               Mawan Wharf Co., Ltd., Shenzhen Mawan Port Co, Ltd. and Shenzhen Mawan Terminals
               Co., Ltd. (hereinafter collectively as "Mawan Companies") in the form and in the substance.
               In accordance with relevant criteria in the Accounting Standard for Business Enterprises
               No.33—Consolidated Financial Statements, the Company has included MPIL and its
               subsidiary FIL, and Mawan Companies in the scope of the consolidated financial
               statements since September 2017. Based on requirements of business combination
               involving enterprises under common control, the amount for the same period of last year in
               the comparative financial statements have been adjusted in the current period.
                                                                                                                              - 88 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VI)   CHANGES IN SCOPE OF CONSOLIDATION - continued

       Changes in scope of consolidation due to other reasons: - continued

       Note2:The Company and CMPH, FIL and MPIL enter into Supplementary Agreement II of
            Shareholder Agreement of Media Port Investments Limited on 5 February 2018. The
            Agreement was concluded and went into effect once signed by each party. The Company
            will not be capable of exerting control over MPIL and its subsidiary FIL and Mawan
            Companies since Shenzhen Malai Warehouse Co., Ltd. ("Malai Warehouse "), KEEN
            Field Enterprises Limited and Nanshan Group transferred their equity in the Company,
            which accounted for 66.10% in total, to CM Gangtong Development (Shenzhen) Co., Ltd.
            ("CM Gangtong"), subsidiary of CMG, and Broadford International Inc, its persons acting
            in concert. Upon date of losing control over the companies, the Company ceased to include
            such companies in the scope of the Group's consolidated financial statements.

             The Company received Registration Confirmation for Transfer of Securities issued by
             CSDC Shenzhen Branch provided by CMPH and Broadford International Inc. on 11 June
             2018. The registration procedure of the transfer has been completed as at 8 June 2018.
             Since that date, the Company no longer includes MPIL and its subsidiary FIL and Mawan
             Companise in the scope of the consolidated financial statements but considers them as
             investment in associates, which is recognised in long-term equity investment and accounted
             for using equity method.

       Note3:From January to May 2018, income of RMB 244,882,839.36, and net profit of RMB
            90,526,376.71 of MPIL were included in the scope of consolidation; in June 2018,
            investment income of RMB 8,299,439.10 was recognised using equity method.




                                                                                                 - 89 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VII) EQUITY IN OTHER ENTITIES

     1. Interests in subsidiaries

     (1) Composition of the Group
                                                                                                                                                                                                                                                                        Unit: RMB
                                                                                                       Registered Capital (in                          Balance of other items
                                                 Principal                                              ten thousand Yuan         Actual capital      substantively constituting    Proportion of ownership Interest (%)        Proportion
                                                  place of         Place of                              unless otherwise       contribution at the     net investments in the     Direct ownership    Indirect ownership        of voting   Consolidated
             Full name of the subsidiary         business       incorporation     Nature of business          stated)            end of the period            subsidiary                interest             interest           power (%)       or not            Approach of acquiring
     Shenzhen Chiwan International Freight     Shenzhen,                        Logistics support                                                                                                                           -
                                                             Shenzhen, PRC                                           550.00           5,500,000.00                             -              100.00                                100.00        Y         Established through investment
     Agency Co., Ltd                           PRC                              services
     Chiwan Wharf Holdings (Hong Kong)         Hong Kong     Hong Kong SAR,                                                                                                                                                 -
                                                                                Investment               HKD 1,000,000.00             1,070,000.00               11,004,285.00                100.00                                100.00        Y         Established through investment
     Limited                                   SAR, PRC      PRC
                                               Dongguan,                        Logistics support                                                                                                                           -
     Dongguan Chiwan Warf Co., Ltd. ("DGW")                  Dongguan, PRC                                        45,000.00         382,500,000.00                             -               85.00                                 85.00        Y         Established through investment
                                               PRC                              services
                                               Dongguan,                        Logistics support                                                                                                                           -
     DGT                                                     Dongguan, PRC                                        40,000.00         400,000,000.00                             -              100.00                                100.00        Y         Established through investment
                                               PRC                              services
                                               Hong Kong     Hong Kong SAR,                                                                                                                                                 -
     Hinwin Development Limited                                                 Investment                  HKD 10,000.00             6,278,500.00               94,014,181.00                100.00                                100.00        Y         Established through investment
                                               SAR, PRC      PRC
                                               Shenzhen,                        Logistics support                                                                                                                           -                               Combination involving enterprises
     CHCC                                                    Shenzhen, PRC                                        28,820.00        250,920,000.00                              -             100.00                                 100.00        Y
                                               PRC                              services                                                                                                                                                                    under common control
                                               Shenzhen,                        Logistics support                                                                                                                           -                               Combination involving enterprises
     Shenzhen Chiwan Transportation Co., Ltd                 Shenzhen, PRC                                         1,500.00           7,000,000.00                             -             100.00                                 100.00        Y
                                               PRC                              services                                                                                                                                                                    under common control
                                               Shenzhen,                        Logistics support                                                                                                                           -                               Combination involving enterprises
     CCT                                                     Shenzhen, PRC                              USD 95,300,000.00          485,990,004.00                              -              55.00                                  55.00        Y
                                               PRC                              services                                                                                                                                                                    under common control
                                               Shenzhen,                        Logistics support                                                                                                                           -                               Combination involving enterprises
     Shenzhen Chiwan Tugboat Co., Ltd                        Shenzhen, PRC                                         2,400.00          24,000,000.00                             -             100.00                                 100.00        Y
                                               PRC                              services                                                                                                                                                                    under common control
                                               Hong Kong     Hong Kong SAR,     Logistics support                                                                                                                           -                               Combination involving enterprises
     Chiwan Shipping (Hong Kong) Limited                                                                   HKD 800,000.00               856,000.00                             -             100.00                                 100.00        Y
                                               SAR, PRC      PRC                services                                                                                                                                                                    under common control




                                                                                                                                                                                                                                                                                     - 90 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VII) EQUITY IN OTHER ENTITIES - continued

     1. Interests in subsidiaries - continued

     (2) Material non-wholly-owned subsidiaries
                                                                                                                 Unit: RMB
                                             Proportion
                                                  of
                                             ownership          Profit or loss
                                            interest held      attributable to          Payments for
                                               by the       minority shareholders   dividends to minority
                                              minority        at the end of the      shareholders in the    Closing balance of
                  Name of the subsidiary    shareholders            period              current period       minority interest
     Six months ended 30 June 2018
     DGW                                            15%             7,030,733.26                        -        94,230,145.91
     CCT                                            45%            56,414,598.58           97,429,396.88        718,652,805.03
     Media Port Investments Limited(note)           50%            63,869,848.13                        -                        -
     Total                                                        127,315,179.97           97,429,396.88        812,882,950.94
     2017
     DGW                                            15%             9,569,883.39                        -        87,165,123.43
     CCT                                            45%            92,767,094.87                        -       661,365,910.74
     Media Port Investments Limited                 50%           107,026,732.42           39,636,273.27        895,542,469.54
     Total                                                        209,363,710.68           39,636,273.27      1,644,073,503.71


     Note: Since 8 June 2018, MPIL and its subsidiary FIL and Mawan Companise are excluded from
           the scope of the consolidated financial statements. Reasons for the change is set out in VI
           Changes in scope of consolidation in detail.




                                                                                                                           - 91 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VII) EQUITY IN OTHER ENTITIES - continued

     1. Interests in subsidiaries - continued

     (3) Significant financial information of material non-wholly-owned subsidiaries
                                                                                                                                                                                                                                                                           Unit: RMB
                                                                                  Closing balance                                                                                                                    Opening balance

       Name of the subsidiary   Current assets   Non-current assets      Total assets       Current liabilities     Non-current liabilities   Total liabilities   Current assets   Non-current assets       Total assets       Current liabilities   Non-current liabilities   Total liabilities

     DGW                        158,548,547.87   1,087,451,242.31     1,245,999,790.18       508,132,702.90            123,902,052.88         632,034,755.78      137,772,942.26   1,112,570,229.43       1,250,343,171.69      559,146,733.45          124,331,553.70         683,478,287.15

     CCT                        370,062,864.14   1,496,174,822.65     1,866,237,686.79       212,468,245.42             56,763,207.96         269,231,453.38      678,711,591.05   1,522,110,310.61       2,200,821,901.66      667,684,799.02           63,435,078.77         731,119,877.79




                                                                                                                                                                                                                                                                           Unit: RMB
                                                                                 Accumulated amount for the period                                                                                      Accumulated amounts for the prior period
                                                   Operating                                                           Total                  Cash flows from                  Operating                                                    Total                    Cash flows from
     Name of the subsidiary                         income                        Net profit                      comprehensive                  operating                      income                     Net profit                  comprehensive                    operating
     DGW                                         160,907,339.98                  46,871,555.05                        income
                                                                                                                    46,871,555.05                activities
                                                                                                                                                68,688,984.23                159,643,720.20               43,662,466.15                    income
                                                                                                                                                                                                                                         43,662,466.15                  activities
                                                                                                                                                                                                                                                                       35,258,020.10
     CCT                                         381,347,218.87                125,365,774.63                     125,365,774.63                   82,350,172.20             326,262,590.52               82,862,059.33                  82,862,059.33                  190,279,725.34




                                                                                                                                                                                                                                                                                          - 92 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VII) EQUITY IN OTHER ENTITIES - continued

      2. Interests in joint ventures and associates

      (1) Material joint ventures or associates
                                                                                                                                                                  Unit: RMB
                                                                                               Proportion of ownership        Proportion of voting power in the
                                                                                           interests held by the Group (%)     investee held by the Group (%)       Accounting method
                                                                                                                                                                      of investments in
                                        Principal place      Place of       Nature of                        31 December                          31 December        joint ventures and
                     Investee             of business     incorporation      business      30 June 2018          2017        30 June 2018             2017                associates
                                                                           Warehousing
       COHA (Laizhou)                      Laizhou          Laizhou                                 40.00            40.00              40.00              40.00      Equity method
                                                                           and logistics
                                                           The British                                                                                                    Cost
                                                                            Investment
       Media Port Investments Limited     Shenzhen        Virgin Islands                            50.00            50.00              50.00              50.00      method/equity
                                                                              holding
                                                             (B.V.I.)                                                                                                    method



      Note: MPIL was accounted for using cost method for January to May 2018, and has been
      accounted for using equity method since June 2018. Reasons for the change in accounthing
      method is set out in VI Changes in scope of consolidation in detail.

      (2) Financial information of material joint venture
                                                                                                                                                                  Unit: RMB
                                                                                                                             COHA (Laizhou)


                                                                                                        Closing                               Opening balance/
                                                                                                  balance/Accumulated                     Accumulated amounts for the
                                                                                                  amount for the period                          prior period
     Current assets                                                                                        417,950,192.92                            427,943,558.13
     Including: cash and cash equivalent                                                                        338,632,208.81                               352,242,258.50
     Non-current assets                                                                                       1,538,211,801.78                            1,750,656,867.73
     Total assets                                                                                             1,956,161,994.70                            2,178,600,425.86
     Current liabilities                                                                                        220,407,763.74                                52,930,096.22
     Non-current liabilities                                                                                                        -                        168,728,000.00
     Total liabilities                                                                                          220,407,763.74                               221,658,096.22
     Minority interests                                                                                                785,847.02                                  845,811.39
     Total equity attributable to shareholders of the parent company                                          1,734,968,383.94                            1,956,096,518.25
     Net assets calculated based on the proportion of ownership
                                                                                                                693,987,353.58                               782,438,607.30
     interest
     Adjustments
     - Goodwill                                                                                                                     -                                             -
     - Unrealized Profits Resulting from Intragroup Transactions                                                                    -                                             -
     - Others                                                                                                   154,458,955.09                                    1,229,696.54
     Carrying amounts of equity investments in Joint                                                            848,446,308.67                               783,668,303.84
     Operating income                                                                                           179,242,296.36                               198,791,298.68
     Financial expenses                                                                                           (2,188,829.59)                              (2,636,003.23)
     Income tax expenses                                                                                          23,489,626.81                               25,348,143.97
     Net profit                                                                                                   65,538,780.96                               72,846,811.50
     Other comprehensive income                                                                                                     -                                             -
     Total comprehensive income                                                                                   65,538,780.96                               72,846,811.50
     Dividends received from joint ventures in the current period                                                 38,562,004.83                               54,159,674.42




                                                                                                                                                                              - 93 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VII) EQUITY IN OTHER ENTITIES - continued

     2. Interests in joint ventures and associates - continued

     (3) Financial information of material associate
                                                                                                       Unit: RMB
                                                                                        MPIL

                                                                   Closing balance/Accumulated amount for the period
     Current assets                                                                                  278,726,537.14
     Including: Cash and cash equivelant                                                             142,865,288.69
     Non-current assets                                                                            1,182,646,768.36
     Total assets                                                                                  1,461,373,305.50
     Current liabilities                                                                             120,142,468.21
     Non-current liabilities                                                                            7,173,682.40
     Total liabilities                                                                               127,316,150.61
     Minority interest                                                                               506,406,198.71
     Attributable to shareholders of the Company                                                     827,650,956.18
     Share of net assets calculated by shareholding ratio                                            413,825,478.09
     Adjusting events
     -Goodwill                                                                                                     -
     - Unrealizes profit of internal trasaction                                                                    -
     -Others                                                                                          (1,950,543.50)
     Carrying amount of equity investments in joint venture                                          411,874,934.59
     Operating income                                                                                315,088,074.30
     Financial expenses                                                                                 1,753,214.33
     Income tax expenses                                                                               25,792,606.10
     Net profit                                                                                      118,541,180.92
     Other comprehensive income                                                                                    -
     Total comprehensive income                                                                      118,541,180.92
     Dividend received from joint venture for the current peiord                                                   -




                                                                                                              - 94 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VII) EQUITY IN OTHER ENTITIES - continued

     2. Interests in joint ventures and associates - continued

     (4) A summary of financial information of non-material joint ventures and associates
                                                                                                         Unit: RMB
                                                         Closing balance/Accumulated       Opening balance/ Accumulated
                                                             amount for the period          amounts for the prior period
     Joint venture:
     Total carrying amount of investments                                              -                  2,487,441.63
     Aggregate amounts of the following items based on
     shareholding ratio
     - Net profit                                                        (245,876.96)                       120,932.91
     - Other comprehensive income
     - Total comprehensive income                                        (245,876.96)                       120,932.91
     Associate:
     Total carrying amount of investments                              377,875,594.50                   366,464,294.50
     Aggregate amounts of the following items based on
     shareholding ratio
     - Net profit                                                       11,411,300.00                    11,937,186.82
     - Other comprehensive income                                                   -                                -
     - Total comprehensive income                                       11,411,300.00                    11,937,186.82



     (5) As at 30 June 2018, the long-term equity investments of the Group were not subject to
         restriction on disposal or remittance of return on investments.


(VIII) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

     The Group's major financial instruments include cash and bank balances, notes receivable,
     account receivables, interest receivable, other receivables, other investments in equity instruments,
     account payables, interest payable, dividends payable, other payables, other current liabilities,
     bonds payable and long-term payables. Details of these financial instruments are disclosed in
     Note (V). The risks associated with these financial instruments and the policies on how to
     mitigate these risks are set out below. Management manages and monitors these exposures to
     ensure the risks are monitored at a certain level.

     The Group adopts sensitivity analysis techniques to analyze how the entity's profit or loss and for
     the period and shareholders' equity would have been affected by changes in the relevant risk
     variables that were reasonably possible. As it is unlikely that risk variables will change in an
     isolated manner, and the interdependence between risk variables will have significant effect on
     the amount ultimately influenced by the changes in a single risk variable, the following items are
     based on the assumption that each risk variable has changes on a stand-alone basis.




                                                                                                                 - 95 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VIII) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT - continued

     1.Risk management objectives and policies

     The Group's risk management objectives are to achieve proper balance between risks and yield,
     minimize the adverse impacts of risks on the Group's operation performance, and maximize the
     benefits of the shareholders and other equity investors. Based on these risk management
     objectives, the Group's basic risk management strategy is to identify and analyze the industry's
     exposure to various risks, establish appropriate bottom line for risk tolerance, implement risk
     management, and monitors these exposures to ensure the risks are monitored at a certain level.

     1.1 Market risk

     1.1.1 Currency risk

     Currency risk is the risk that losses will occur because of changes in foreign exchange rates. The
     Group's exposure to the currency risk is primarily associated with USD and HKD. Several of the
     Group's subsidiaries have purchases and sales denominated in HKD while the Group's other
     principal activities are denominated and settled in RMB. As at 30 June 2018, the balance of the
     Group's assets and liabilities are both denominated in functional currency, except that balance of
     assets set out below is in HKD and USD. Currency risk arising from the foreign currency balance
     of assets and liabilities may have impact on the Group's performance.

                                                                                            Unit: RMB
                           Item                    Closing amount in RMB        Opening amount in RMB
     Cash and bank balances                                    87,956,808.14              306,678,253.02
     Including: HKD                                            65,176,099.55               98,924,721.37
                 USD                                           22,780,708.59              207,753,531.65
     Accounts receivable                                       29,815,576.40               12,973,639.48
     Including: HKD                                            24,693,973.09               13,657,705.66
                 USD                                            5,121,603.31                (684,066.18)
     Interest receivable                                                    -                 417,580.12
     Including: HKD                                                         -                 112,066.15
                 USD                                                        -                 305,513.97
     Other receivables                                            140,037.88                  183,405.92
     Including: HKD                                               139,945.25                  183,314.44
                 USD                                                    92.63                      91.48
     Short-term borrowings                                    151,758,000.00                           -
     Including: HKD                                           151,758,000.00                           -
     Accounts payable                                           3,389,950.83                2,858,955.26
     Including: HKD                                             3,389,950.83                2,858,955.26
     Other payables                                             (219,874.59)                  529,668.20
     Including: HKD                                                 32,043.46                 778,448.98
                 USD                                            (251,918.05)                (248,780.78)




                                                                                                   - 96 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VIII) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT - continued

     1.Risk management objectives and policies - continued

     1.1 Market risk - continued

     1.1.1 Currency risk - continued

     The Group closely monitors the effects of changes in the foreign exchange rates on the Group's
     currency risk exposures. According to the current risk exposure and judgment of the exchange
     rate movements, management considers the probable heavy loss resulted from foreign exchange
     rate fluctuation to be fairly low.

     Sensitivity analysis on currency risk

     The assumption for the sensitivity analysis on currency risk is that all the cash flow hedges and
     hedges of a net investment in a foreign operation are highly effective. On the basis of the above
     assumption, where all other variables are held constant, the reasonably possible changes in the
     foreign exchange rate may have the following pre-tax effect on the profit or loss for the period or
     equity:
                                                                                            Unit: RMB
                                                           Closing balance                              Opening balance
                                                                          Effect on                                   Effect on
          Item     Changes in exchange rate   Effect on profits      shareholders' equity   Effect on profits    shareholders' equity
     All foreign
                   5% increase against RMB        (1,850,782.69)           (1,850,782.69)       13,043,890.14           13,043,890.14
     currencies
     All foreign
                   5% decrease against RMB         1,850,782.69             1,850,782.69      (13,043,890.14)         (13,043,890.14)
     currencies


     1.1.2 Interest rate risk - changes in cash flows

     Risk derived from changes in cash flows of financial instruments is mainly related to bank loan
     with floating interest rate. Details are disclosed in Note (V) 21. This Group takes the measure of
     maintaining the floating interest rate of the bank loan, as a way to reduce the interest rate risk
     arising from changes in fair value.

     Sensitivity analysis of interest rate risk

     Sensitivity analysis of interest rate risk is based on the following assumptions:

            Fluctuations of market interest rate can affect the interest income or expense of a financial
            instrument with floating interest rate.
            For a financial instrument at fair value with fixed interest rate, the fluctuations of market interest
            rate can only affect its interest income or expense.
            For a derivative financial instrument recognized as hedging instrument, the fluctuations of market
            interest rate affects its fair value and interest rate hedging estimation are effective and efficient.
            Market interest rate at the balance sheet date is adopted to calculate fair value changes of derivative
            financial instruments and other financial assets and liabilities under discounted cash flow method.



                                                                                                                                 - 97 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VIII) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT - continued

     1.Risk management objectives and policies - continued

     1.1 Market risk - continued

     1.1.2 Interest rate risk - changes in cash flows - continued

     Given that other variables unchanged on the basis of above assumptions, the pre-tax effect on the
     profit or loss for the current period from possible and reasonable changes of interest rate are as
     follows:
                                                                                              Unit: RMB
                                                          Closing balance                              Opening balance
                             Changes in                                  Effect on                                   Effect on
              Item           interest rate   Effect on profits      shareholders' equity   Effect on profits    shareholders' equity
     Short-term borrowings   1% increase          5,017,580.00             5,017,580.00         1,550,000.00            1,550,000.00

     Short-term borrowings   1% decrease         (5,017,580.00)           (5,017,580.00)      (1,550,000.00)          (1,550,000.00)



     1.1.3 Other price risk

     Other equity instruments are measured at fair value by the Group at the balance sheet date. Hence
     the Group takes risk of changes in the securities market. The Group closely monitors the effects of
     changes in the foreign exchange prices on the Group's equity investment securities. The Group
     has not taken any measures to reduce prices risk of equity investment securities.

     1.2 Credit risk

     As at 30 June 2018, the Group's maximum exposure to credit risk which will cause a financial
     loss to the Group due to failure to discharge an obligation by the counterparties and financial
     guarantees issued by the Group is arising from the carrying amount of the respective recognized
     financial assets as stated in the consolidated balance sheet. For financial instruments measured at
     fair value, the carrying amount reflects the exposure to risks but not the maximum exposure to
     risks; the maximum exposure to risks would vary according to the future changes in fair value.

     In order to minimize the credit risk, the Group has delegated a team responsible for determination
     of credit limits, credit approvals and other monitoring procedures to ensure that follow-up action
     is taken to recover overdue debts. In addition, the Group reviews the recoverable amount of each
     individual trade debt at each balance sheet date to ensure that adequate impairment losses are
     made for irrecoverable amounts. In this regard, the management of the Group considers that the
     Group's credit risk is significantly reduced.

     The credit risk on liquid funds is limited because the counterparties are banks with high credit
     ratings.

     The Group adopted necessary policies to make sure that all clients and customers are attributed
     with merit credit records.



                                                                                                                                - 98 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(VIII) FINANCIAL INSTRUMENTS AND RISK MANAGEMENT - continued

       1. Risk management objectives and policies - continued

       1.3 Liquidity risk

       In the management of the liquidity risk, the Group monitors and maintains a level of cash and
       cash equivalents deemed adequate by the management to finance the Group's operations and
       mitigate the effects of fluctuations in cash flows. The management monitors the utilization of
       bank borrowings and ensures compliance with loan covenants.

       The following is the maturity analysis for financial assets and financial liabilities held by the
       Group which is based on undiscounted remaining contractual obligations:

                                                                                                                           Unit: RMB
                  Item              Carrying amount      Total amount      Within 1 year             1-5 years         More than 5 years
       The non-derivative financial assets
       Cash and bank balances         468,287,526.00      468,287,526.00    468,287,526.00                         -                       -
       Accounts receivable            307,047,142.75      307,047,142.75    307,047,142.75                         -                       -
       Interest receivable                   95,277.78         95,277.78         95,277.78                         -                       -
       Other receivables                17,220,164.87      17,220,164.87     17,220,164.87                         -                       -
       The non-derivative financial liabilities
       Short-term borrowings          501,758,000.00      501,758,000.00    501,758,000.00                         -                       -

       Accounts payable               105,261,259.62      105,261,259.62    105,261,259.62                         -                       -
       Interest payable                  8,998,745.37       8,998,745.37       8,998,745.37                        -                       -
       Dividends payable              165,955,102.54      165,955,102.54    165,955,102.54                         -                       -
       Other payables                   72,503,833.26      72,503,833.26     72,503,833.26                         -                       -
       Other current liabilities      200,000,000.00      206,920,054.79    206,920,054.79                         -                       -
       Bonds payable                  299,229,041.07      311,424,328.77       8,910,000.00         302,514,328.77                         -




(IX)   FAIR VALUE

       1. Closing balance of assets and liabilities measured at fair value
                                                                                                                           Unit: RMB
                                                                                       Closing Balance


                           Item                           Level 1            Level 2                     Level 3              Total
       Measurements at fair value continuously
       Other investments in equity instruments              9,070,000.00                    -        137,393,840.00         146,463,840.00
       Total assets measured at fair value
                                                            9,070,000.00                    -        137,393,840.00         146,463,840.00
       continuously




                                                                                                                                      - 99 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(IX)   FAIR VALUE - continued

       2. Basis for determining the market price measured at fair value at level I continuously

       The market price of assets and liabilities measured at fair value at level I continuously is
       determined by the Shanghai stock exchange closing price of equity instruments at 29 June 2018.

       3. Basis for determining the market price measured at fair value at level III continuously

       The fair value of unquoted equity instruments included in other equity instruments is determined
       by the cost method. The cost method is a valuation technique that reflects the amount needed for
       the replacement of relevant asset service capability.

       4. Information of financial assets and financial liabilities that are not measured at fair value

       The management considers that the carrying amount of financial assets and liabilities measured at
       amortized cost is approximately equal to the fair value of financial assets and liabilities.


(X)    RELATED PARTY RELATIONSHIPS AND TRANSACTIONS

       1. Parent of the Company

                                                                                                                                   Proportion of the entity's   Proportion of the entity's
                             Related party     Type of the        Place of       Legal         Nature of                          ownership interests held by   voting power held by the
       Name of the parent    relationship         entity       incorporation representative    business    Issued share capital        the parent (%)                  parent (%)
                                              Company with                                      Equity
       CM Gangtong          Parent company                       Shenzhen Deng Weidong                        RMB 0.5 billion                       57.52%                          57.52%
                                             limited liability                                investment



       Note: CM Gangtong Development holds 370,878,000 shares of A Share of Shenzhen Chiwan,
           accounting for 57.52% of Shenzhen Chiwan's issued share capital, and is entitled to 57.52%
           of the Company's voting power. Therefore, CM Gangtong Development becomes the parent
           of the Company. The Company's ultimate actual controller is China Merchant Group.

       2. Subsidiaries of the Company

       The general background and other related information of subsidiaries are set out in Note (VII) 1.

       3. Associates and joint ventures of the Company

       The general background and other related information of the significant associates and joint
       ventures are set out in Note (VII) 2.




                                                                                                                                                                                - 100 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(X)   RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

      4. Other related parties of the Company

                                                                                                 Relationships between other related
       Name of other related parties                                                             parties and the Company
      Shenzhen Haiqin Engineering Management Co., Ltd. ("Haiqin Engineering")                    Controlled by the same ultimate actual controller
      China Merchants Port Services (Shenzhen) Co., Ltd. ("CMPS")                                Controlled by the same ultimate actual controller

      Shekou Container Terminals Limited ("SCT")                                                 Controlled by the same ultimate actual controller

      Shenzhen Haixing Harbor Development Co., Ltd. ("Haixing")                                  Controlled by the same ultimate actual controller

      Shenzhen Huxing Tug Service Co., Ltd. ("Huxing Tug")                                       Controlled by the same ultimate actual controller

      Shenzhen Lianda Tug Service Co., Ltd. ("Lianda Tug")                                       Controlled by the same ultimate actual controller

      China Merchants Container Services Ltd. ("China Merchants Container")                      Controlled by the same ultimate actual controller

      CMCI                                                                                       Controlled by the same ultimate actual controller

      Malai Warehouse                                                                            Controlled by the same ultimate actual controller

      Shantou CMPort Group Co., Ltd. ("Shantou Port")                                            Controlled by the same ultimate actual controller

      Colombo International Container Terminals Limited ("CICT")                                 Controlled by the same ultimate actual controller

      Guangdong Yide Port Co., Ltd. ("Yide Port")                                                Controlled by the same ultimate actual controller

      Shenzhen China Merchants Qianhaiwan Property Co., Ltd. ("Qianhai Property")                Controlled by the same ultimate actual controller

      China Merchants International Cold Chain (Shenzhen) Co., Ltd. ("CMCCL")                    Controlled by the same ultimate actual controller
      China Ocean Shipping Agency (Shenzhen) Co., Ltd. ("Ocean Shipping Agency")                 Controlled by the same ultimate actual controller
      Shenzhen China Merchants Shangzhi Investment Co., Ltd. ("China Merchants Shangzhi")        Controlled by the same ultimate actual controller
      Shenzhen China Merchants International Shipping Agency Co., Ltd. ("Shipping Agency")       Controlled by the same ultimate actual controller
      Youlian Shipyard (Shekou) Co. Ltd. ("Youlian Shipyard")                                    Controlled by the same ultimate actual controller
      Shenzhen China Merchants Property Management Co., Ltd. ("China Merchants Property")        Controlled by the same ultimate actual controller
      Guangzhou International Ocean Shipping Agency Co., Ltd. ("International Ocean Shipping") Controlled by the same ultimate actual controller
      China Ocean Shipping Tally Shenzhen Co., Ltd. ("Ocean Shipping Tally")                     Controlled by the same ultimate actual controller
      China Merchants Houlder Insurance Co., Ltd. ("Houlder Insurance")                          Controlled by the same ultimate actual controller
      Hoi Tung (Shanghai) Co., Ltd. ("Hoi Tung Shanghai")                                        Controlled by the same ultimate actual controller
      Hoi Tung (Shenzhen) Co., Ltd. ("Hoi Tung Shenzhen")                                        Controlled by the same ultimate actual controller
      Shenzhen South China Liquefied Gas Marine Co., Ltd. (South China Liquefied Gas)            Controlled by the same ultimate actual controller
      China Marine Shipping Agency, Shenzhen Co., Ltd. ("CMSA")                                  Controlled by the same ultimate actual controller
      Sinoway Shipping Ltd. ("Sinoway")                                                          Controlled by the same ultimate actual controller
      China Merchants Heavy Industry Shenzhen Co., Ltd. ("CMHI")                                 Controlled by the same ultimate actual controller
      Sinotrans Shenzhen Customs Broker Co., Ltd. ("Sinotrans Customs Broker")                   Controlled by the same ultimate actual controller
      Sinotrans Shenzhen Logistics Co., Ltd. ("Sinotrans Logistics")                             Controlled by the same ultimate actual controller
      China Merchants Group Finance Company Limited ("CMFC")                                     Controlled by the same ultimate actual controller
      Changjiang Shipping Science Research Institute Co., Ltd. ("Changjiang Shipping")           Controlled by the same ultimate actual controller
                                                                                                 Shared common key management personnel with
      Shenzhen Chiwan Petroleum Supply Base Co., Ltd. ("Chiwan Base ") (note)
                                                                                                 its parent company
                                                                                                 Shared common key management personnel with
      Zengcheng Xinkang Property Co., Ltd. ("Zengcheng Xinkang")(note)
                                                                                                 its parent company
                                                                                                 Shared common key management personnel with
      Shenzhen Baowan International logistics Co., Ltd. ("Baowan Logistics")(note)
                                                                                                 its parent company
                                                                                                 Shared common key management personnel with
      Shenzhen Chiwan Property Management Co., Ltd. ("Chiwan Property")(note)
                                                                                                 its parent company




                                                                                                                                          - 101 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(X)   RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

      4. Other related parties of the Company - continued

                                                                                          Relationships between other related
      Name of other related parties                                                       parties and the Company
                                                                                         Shared common key management personnel with its parent
      Shenzhen Xuqin Industrial Development Co., Ltd. ("Xuqin")(note)
                                                                                         company
                                                                                         Shared common key management personnel with its parent
      China Development Financial Co., Ltd. ("CDFC")(note)
                                                                                         company
                                                                                         Shared common key management personnel with its parent
      Shenzhen Chiwan Oriental Logistics Co., Ltd. ("Chiwan Oriental Logistics")(note)
                                                                                         company
      COFCO-CMG (Shenzhen) Grains E-Trading Center Co., Ltd. ("COFCO-
                                                                                         Influenced significantly by the ultimate actual controller
      CMG")(note)
      Nanshan Group(note)                                                                Shared common key management personnel
      Shenzhen Mawan Terminals Co., Ltd.("Shenzhen Mawan Terminals") (Note)              Controlled by the same ultimate actual controller
      Shenzhen Mawan Port Co, Ltd. ("Shenzhen Mawan Port") (Note)                        Controlled by the same ultimate actual controller
      Shenzhen Mawan Wharf Co., Ltd. ("Shenzhen Mawan Wharf")(Note)                      Controlled by the same ultimate actual controller
      China Merchant Bank Co., Ltd. ("CMB")                                              Influenced significantly by the ultimate actual controller
      HK International                                                                   Minority shareholder of the subsidiary
      Hidoney                                                                            Minority shareholder of the subsidiary
      Yihai Kerry                                                                        Minority shareholder of the subsidiary
      Shenzhen Qianhai Bay Warehousing Service Co., Ltd. ("Qianhai Bay
                                                                                         Subsidiary of the associate
      Warehousing")


      Note: As at 8 June 2018, Nanshan Group completed the registration procedure for its transfer of
            the Company's shares, but shared the common key management personnel who is
            Zhangjianguo, thus Nanshan Group and its subsidiary companies are still recognized as
            related parties of the Company. In addition, MPIL and its subsidiary companies are
            included in the scope of the consolidated financial statements as subsidiaries of the
            Company prior to 8 June 2018, and are considered as related parties of the Company since 8
            June 2018.




                                                                                                                                              - 102 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(X)   RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

      5. Related party transactions

      (1) Provision and receipt of services
                                                                                                         Unit: RMB
                                                                         Pricing and
                                                                           decision-
                                                                            making
                                                                        procedures of
                                            Content of related party    related party                     Opening
                Related parties                   transaction            transactions Closing balance     balance
      Purchase of goods and Receipt of services:
      SCT                                   Load and unload service    Negotiation      2,635,056.60     3,626,418.05
      CMSA                                  Platform use fee           Negotiation      1,864,647.00     1,976,679.00
      China Merchants Holdings
      (International) Information                                      Negotiation      1,354,548.46     1,576,792.47
      Technology Co., Ltd                   Technical service fee
      CMBL                                  Load and unload service    Negotiation      1,250,128.87     1,109,581.53
      Hoi Tung (Shanghai) Co., Ltd.         Logistics service          Negotiation      1,102,097.01                -
                                            Property management
                                                                       Negotiation        892,090.65     1,022,057.59
      Chiwan Property                       service
      Haiqin Engineering                    Engineering management     Negotiation        649,847.89     1,843,555.46
                                            Property management
                                                                       Negotiation        226,977.15     1,437,456.47
      China Merchants Property              service
      Lianda Tug                            Tugging service            Negotiation        202,182.97       203,305.19
      Haixing                               Load and unload service    Negotiation        437,751.86     3,196,426.77
      Ocean Shipping Agency                 Agency service             Negotiation        168,390.00       250,650.00
      Xuqin                                 Landscape Engineering      Negotiation        116,416.99       422,920.75
      Shenzhen Mawan Port                   Load and unload service    Negotiation          4,800.00                -
      Shenzhen Mawan Wharf                  Load and unload service    Negotiation          2,971.70                -
      Shipping Agency                       Customs broker service     Negotiation          2,250.00                -
                                            Property management
                                                                       Negotiation                 -      159,666.73
      Zengcheng Xinkang                     service
      Total                                                                            10,910,157.15    16,825,510.01




                                                                                                               - 103 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(X)   RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

      5. Related party transactions - continued

      (1) Provision and receipt of services - continued
                                                                                                          Unit: RMB
                                                                           Pricing and
                                                                        decision-making
                                                                         procedures of
                                               Content of related party   related party                    Opening
                Related parties                     transaction           transactions Closing balance     balance
      Rendering of services:
      Ocean Shipping Agency                    Tugboat service etc.    Negotiation      10,798,733.35     7,224,052.83
                                               Load and unload service
                                                                       Negotiation       6,485,623.04    12,657,355.91
      SCT                                      etc.
      Shenzhen Mawan Terminals                 Trailer service etc.    Negotiation       2,106,107.26                -
      CMSA                                     Tugboat service etc.      Negotiation     1,651,640.10     1,697,221.51
      Shipping Agency                          Tugboat service etc.      Negotiation     1,242,808.91     1,540,547.29
      Youlian Shipyard                         Tugboat service           Negotiation       842,098.87       228,868.87
      International Ocean Shipping             Berthing services etc.    Negotiation       614,411.35       455,734.78
      Shenzhen Mawan Port                      Tugboat service etc.      Negotiation       543,220.69                -
      Haixing                                  Load and unload service   Negotiation       405,618.87       523,627.15
      Lianda Tug                               Tugboat service         Negotiation         398,656.67      280,898.54
      COHA (Laizhou)                           Labor dispatch          Negotiation         167,696.72               -
      Sinoway                                  Load and unload service Negotiation          94,449.53       35,252.88
      China Marine Shipping Agency,
                                               Load and unload service Negotiation          66,983.02         3,354.48
      Guangdong Co., Ltd.
      Sinotrans Container Liners Co., Ltd.     Others                    Negotiation        61,141.51               -
      CMHI                                     Tugboat service           Negotiation        41,037.74       16,796.23
      Shenzhen South China Liquefied Gas
                                               Tugboat service           Negotiation        38,207.55                -
      Marine Co., Ltd.
      Sinotrans Shenzhen Logistics Co., Ltd.   Others                    Negotiation        34,773.59       10,787.74
      Hunan Xianing Inland Port Co., Ltd.      Interest income           Negotiation        10,208.34       12,250.00
      Sinotrans Modern Logistics Co., Ltd.     Others                    Negotiation         6,603.77               -
      Qianhai Bay Warehousing                  Port administration       Negotiation         1,028.29                -
      COFCO-CMG (Shenzhen) Grains E-
                                               Load and unload service Negotiation                  -      627,197.62
      Trading Center Co., Ltd.
      Sinotrans Shenzhen Customs Broker
                                               Others                    Negotiation                -         7,287.74
      Co., Ltd.
      Zengcheng Xinkang                        Others                    Negotiation                -         1,820.31
      Total                                                                             25,611,049.17    25,323,053.88




                                                                                                                - 104 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(X)   RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

      5. Related party transactions - continued

      (2) Leases with related parties

      The Group as the lessor:
                                                                                                           Unit: RMB
                                                                Pricing and
                                                             decision-making                             Lease income
                                                              procedures of          Lease income      recognized in the
                                                               related party       recognized in the      prior period
               Name of lessee         Type of leased assets    transactions          current period        (restated)
      CMBL                           Crane                  Negotiation                1,028,180.43           932,038.83
      International Ocean Shipping   Office                 Negotiation                   30,285.72                     -
      Total                                                                            1,058,466.15           932,038.83

      The Group as the lessee:
                                                                                                           Unit: RMB
                                                                  Pricing and
                                                               decision-making                          Lease payment
                                                                procedures of       Lease payment      recognized in the
                                                                 related party     recognized in the      prior period
              Name of lessor          Type of leased assets      transactions        current period        (restated)
                                     Land, Office and
      Nanshan Group                                           Negotiation            29,407,300.56       35,087,942.41
                                     packing yard
      Malai Warehouse                Office                   Negotiation             6,556,000.55        6,363,045.53
      CMPS                           Former Bay port lands    Negotiation             4,107,365.30        2,142,561.21
      Chiwan Base                    Office                   Negotiation             1,584,610.03          772,310.94
      CMBL                           Packing yard             Negotiation             1,105,291.53                   -
      China Merchants Shangzhi       Building                 Negotiation               475,398.88          725,718.42
      Haixing                        Warehouse                Negotiation               238,095.25                   -
      Qianhai Property               Staff dormitory          Negotiation               140,142.26                   -
      SCT                            Crane                    Negotiation                41,616.00                   -
      Baowan Logistics               Building                 Negotiation                36,042.34           54,182.99
      Total                                                                          43,691,862.70       45,145,761.50

      (4) Compensation for key management personnel
                                                                                                           Unit: RMB

                                 Item                                       Closing balance        Opening balance
      Compensation for key management personnel                                   9,424,126.88           7,687,958.70




                                                                                                                  - 105 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(X)   RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

      6. Amounts due from/to related parties
                                                                                               Unit: RMB

                Item                         Related parties          Closing balance     Opening balance
      Cash and bank balances   CMB                                      343,822,560.05      167,483,337.47
                               CMFC                                          573,885.94     150,359,313.40
                               CDFC                                                   -        1,192,728.52
                               Total                                    344,396,445.99      319,035,379.39
      Accounts receivable      Ocean Shipping Agency                       4,479,840.00        3,361,117.20
                               Shenzhen Mawan Terminals                    2,212,479.29                   -
                               Shenzhen Mawan Port                           586,166.42                   -
                               SCT                                           545,615.00        1,062,978.75
                               CMSA                                          426,034.00          437,479.20
                               Shipping agency                               253,025.00          474,274.00
                               Sinoway                                        42,727.75           90,067.75
                               CMBL                                           16,262.50            8,242.50
                               Sinotrans Modern Logistics Co., Ltd.            7,000.00                   -
                               Qianhai Bay Warehousing                           280.00              445.00
                               International Ocean Shipping                           -           13,642.00
                               Haixing                                                -          978,150.00
                               Total                                       8,569,429.96        6,426,396.40
      Interest receivable      Hunan Xianing Inland Port Co., Ltd.                    -          153,625.26
      Other receivables        CMBL                                        4,747,624.49        7,171,552.07
                               Qianhai Property                            1,088,414.30          707,092.00
                               China Merchants Shangzhi                      375,346.11          459,776.40
                               Shantou Port                                   69,594.33           17,333.33
                               Malai Warehouse                                20,052.00           74,331.70
                               Nanshan Group                               1,096,590.39        1,124,300.09
                               SCT                                                    -          780,160.16
                               Xuqin                                           3,000.00          638,268.65
                               Hunan Xianing Inland Port Co., Ltd.                    -          500,000.00
                               Chiwan Base                                   135,624.91          280,049.31
                               CICT                                                   -          266,888.68
                               Qianhai Bay Warehousing                                -            2,848.00
                               Total                                       7,536,243.53      12,022,600.39




                                                                                                     - 106 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(X)   RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

      6. Amounts due from/to related parties - continued
                                                                                                 Unit: RMB
                Item                      Related parties               Closing balance     Opening balance
      Accounts payable       CMPS                                            1,311,295.40                   -
                             SCT                                               862,445.00          291,710.00
                             CMSA                                              751,036.71          727,528.71
                             Hoi Tung Shanghai                                 445,633.00                   -
                             Haixing                                           267,332.00          406,723.76
                             CMBL                                              195,883.17                   -
                             Shenzhen Mawan Port                                11,702.40                   -
                             Nanshan Group                                  15,398,431.16       16,968,830.09
                             Xuqin                                             414,404.35          513,673.35
                             Chiwan Base                                       836,400.00          139,400.00
                             Hoi Tung Shanghai                                          -          111,383.00
                             CMPH                                                       -           99,675.65
                             Haiqin Engineering                                         -            9,589.08
                             China Merchants Holdings (International)                   -            9,000.00
                             Information Technology Co., Ltd.               20,494,563.19       19,277,513.64
      Interest payable       CMFC                                              477,630.00                   -
      Receipts in advance    Sinotrans Customs Broker                          139,174.00                   -
                             Sinotrans Logistics                                   149.00              224.00
                             CMBL                                                       -           60,000.00
                             Total                                             139,323.00           60,224.00
      Dividends payable      Yihai Kerry                                    37,402,426.09       37,402,426.09
                             International Enterprise Co., Ltd.            128,552,676.45      128,552,676.45
                             Hidoney                                                    -       97,429,396.88
                             Total                                         165,955,102.54      263,384,499.42
      Other payables         CMBL                                            1,325,136.61        3,072,676.67
                             China Merchants Holdings (International)          760,400.03          426,850.00
                             Information Technology Co., Ltd                   707,112.00          909,600.00
                             China Merchants Shangzhi                          565,090.53        1,410,393.60
                             Haiqin Engineering                                177,725.92           69,182.10
                             China Marine Shipping Agency,
                                                                               10,000.00                      -
                             Guangdong Co., Ltd.
                             International Ocean Shipping                       10,000.00           10,000.00
                             CMG                                                 8,570.12            8,570.12
                             SCT                                                 6,936.00          252,753.69
                             Qianhai Property                                    4,242.18                   -
                             Xuqin                                              54,298.55          735,859.33
                             CMPH                                                       -          545,675.52
                             Changjiang Shipping                                        -          250,000.00
                             Nanshan Group                                     435,488.63           91,932.50
                             Chiwan Property                                   209,792.42           28,848.52
                             Chiwan Base                                       139,354.40
                             Total                                           4,414,147.39        7,812,342.05
      Long-term payables     CMCI                                                       -       25,000,000.00

      Note: Details are set out in Note (X) 4.


                                                                                                       - 107 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XI)   COMMITMENTS AND CONTINGENCIES

       1. Significant commitments

       (1) Capital commitments
                                                                                                    Unit: RMB

                                       Item                                Closing balance     Opening balance
       Capital commitments that have been entered into but have not been
       recognized in the financial statements:
       -Commitment to acquisition of long-term assets                          24,007,014.03       30,484,737.52
       Total                                                                   24,007,014.03       30,484,737.52

       (2) Operating lease commitments

       As of the balance sheet date, the Group had the following commitments in respect of non-
       cancellable operating leases:
                                                                                            Unit: RMB
                                       Item                                Closing balance     Opening balance
       Minimum lease payments under non-cancellable operating leases:
       1st year subsequent to the balance sheet date                           69,474,611.73       65,794,063.84
       2nd year subsequent to the balance sheet date                            5,408,669.85       20,203,938.24
       3rd year subsequent to the balance sheet date                            2,951,656.65        4,971,789.36
       More than 3 years                                                          175,795.35          186,894.24
       Total                                                                   78,010,733.58       91,156,685.68

       2. Contingencies

       No material contingencies that should be disclosed by the Group.


(XII) EVENTS AFTER THE BALANCE SHEET

       1. Events related to purchasing assets and raising matching funds by issuance of shares

       26 July 2018, the proposals related to purchasing assets and raising matching funds by issuance of
       shares and related parties transactions were discussed and passed in the second extraodinary
       general meeting of shareholders for 2018. The main content is as follows: (1) the Company
       proposed to acquire 1,313,541,560 shares of ordinary share of CMPH (accounting for 39.61% of
       its issued ordinary share) held by China Merchants Investment Development Company Limited
       ("CMID") by issuing A Share; (2) China Merchants Holdings (Hong Kong) Company Limited
       ("CMHK") and the Company enter into an Agreement on Concerted Action, agreeing that
       subsequent to the completion of purchase of assets by issuance of shares, CMHK's exercise of
       voting power via entrustment of 753,793,751 shares of ordinary share of CMPH (accounting for
       around 22.67% of CM Port's issued ordinary shares) shall be in agreement with the Company's
       voting on events for review and discussion in the general meeting of shareholders of CMPH
       unconditionally, and the voting is subject to the opinion of Shenzhen Chiwan; (3) the Company
       proposed to issue A Share to no more than 10 specific investors to raise matching funds by
       inquiring prices. The aggregate amount of matching funds shall not exceed RMB 400,000.00,
       with no more than 128,952,746 to be issued.


                                                                                                          - 108 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XII) EVENTS AFTER THE BALANCE SHEET - continued

     The Agreement on Concerted Action would not go into effect and raising matching funds would
     not be performed without purchasing assets by issuance of shares. But success of raising matching
     funds is not precondition of purchasing assets by issuance of shares nor the effectiveness of The
     Agreement on Concerted Action. The success or failure of raising matching funds has no impact
     on purchasing assets by issuance of shares and effectiveness or performance of The Agreement on
     Concerted Action.

     2. Capital increase to Zhoushan RoRo

     On 29 August 2018, Zhoushan RoRo changed its name to ―CMPort (Zhoushan) RoRo Logistcis
     Co., Ltd.‖ and completed the formalities for the change of its directors, supervisors and senior
     executives with the industrial and commercial administration. As such, Zhoushan RoRo has
     officially become a controlled subsidiary of the Company. From that day on, CMPort (Zhoushan)
     RoRo Logistcis Co., Ltd. is included in the Company’s consolidated financial statements.


(XIII) OTHER SIGNIFICANT EVENTS

     1. Annuity plan

     On 3 June 2008, the Group participated in the enterprise annuity plan of Nanshan Group approved
     by Shenzhen government. Funds involved were deposited in the managed account coordinated by
     Nanshan Group. Staffs would be qualified to participant the annuity plan if the following
     requirements are met:

     (i) Staff with labor contracts signed. (ii) Staff with basic pension participated in. (iii) On-the-job
     and in-service staff with probation expired. (iv)Voluntarily participated in the plan and perform
     the obligation of payment. The Group and staffs share the payment of the supplementary pension.
     Excess payment would not be allowed so as to keep the payment made by the Group and total
     payment made by the Group and the individual under the limit of one-twelfth and the one-sixth of
     the prior year's gross payroll respectively.

     2. Significant acquisition

     The first extraodinary session of the ninth Board of Directors on 11 September 2017 approved
     The acquisition proposal of 51% shares of Zhongshan Ganghang Enterprise Group Co., Ltd. The
     Company agreed to acquire 51% shares of Zhongshan Ganghang Enterprise Group Co., Ltd with
     RMB 484,500,000.00. The investment agreement has not been signed up to 30 June 2018.




                                                                                                    - 109 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIII) OTHER SIGNIFICANT EVENTS - continued

     3. Segment reporting

     (1) Basis for determining and accounting treatments of reporting segments

     Subject to the Group's in-house infrastructure, management requirements and internal reporting
     system, the operation businesses of the Group are classified into four business segments. The
     Group's management periodically evaluates the operating results of these segments to make
     decisions about resources to be allocated to the segments and assess their performance. On the
     basis of such business segments, the Group determined three reporting segments including load
     and unload services, trailer and tugboat business, agency services and other segments, which are
     classified based on the nature of business. Major products and services delivered or provided by
     each of the reporting segments are load and unload services, trailer and tugboat business, agency
     services and other segments.

     Segment information is disclosed in accordance with the accounting policies and measurement
     standards adopted by each segment when reporting to management. The measurement basis is
     consistent with the accounting and measurement basis in the preparation of the financial
     statements.




                                                                                                 - 110 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIII) OTHER SIGNIFICANT EVENTS - continued

      3. Segment reporting - continued

      (2) Segment financial information
                                                                                                                                                                                                                                                                       Unit: RMB
                                           Load and unload services              Trailer and tugboat business          Agency and other services               Unappropriated items                     Inter-segment deduction                                    Total

                                                                                                                      Closing
                                    Closing balance       Opening balance    Closing balance    Opening balance       balance        Opening balance    Closing balance       Opening balance    Closing balance       Opening balance       Closing balance               Opening balance
     Operating income                                 -                  -                 -                    -               -                   -                     -                  -                     -                     -                     -                             -

     Revenue arising from
                                    1,177,348,851.72      1,112,426,893.42    55,275,519.87        49,878,666.71    13,511,144.75      14,345,457.86                      -                  -                     -                     -   1,246,135,516.34              1,176,651,017.99
     external transactions
     Revenue arising from
                                           16,000.02                     -    46,168,511.73        33,158,187.84       56,700.00                    -                     -                  -    (46,241,211.75)        (33,158,187.84)                       -                             -
     inter-segment transactions
     Total segment operating
                                    1,177,364,851.74      1,112,426,893.42   101,444,031.60        83,036,854.55    13,567,844.75      14,345,457.86                      -                  -    (46,241,211.75)        (33,158,187.84)     1,246,135,516.34              1,176,651,017.99
     income

     Reconciling items:

     Operating Income in the financial statements                                                                                                                                                                                            1,246,135,516.34              1,176,651,017.99

     Operating cost                   632,910,552.39       643,982,482.12     72,581,612.26        61,369,223.59     9,872,915.06      10,551,079.86                      -                  -    (46,225,211.73)        (33,158,187.84)      669,139,867.98                 682,744,597.73

     Segment operating profits        544,454,299.35       468,444,411.30     28,862,419.34        21,667,630.96     3,694,929.69       3,794,378.00                      -                  -        (16,000.02)                        -    576,995,648.36                 493,906,420.26

     Reconciling items:

     Business taxes and levies          6,099,891.64         5,538,555.52         76,166.38           108,304.02         4,934.31            9,377.58                     -                  -                     -         720,507.38          6,180,992.33                  6,376,744.50

     Administrative expenses           76,940,865.83        57,716,135.62      6,707,646.04         5,921,650.84     2,628,805.64       2,375,212.07       1,375,191.26         11,895,037.75         (16,000.02)                        -     87,636,508.75                  77,908,036.28

     Financial expenses                19,767,606.32        15,926,515.86       (771,164.41)         (762,020.47)    (106,478.82)         198,656.84      (1,020,860.21)        (2,088,377.10)                     -                     -     17,869,102.88                  13,274,775.13

     Impairment losses of
                                          360,407.86        (1,877,571.78)                 -         (197,700.00)               -                   -                     -                  -                     -                     -        360,407.86                  (2,075,271.78)
     assets

     Investment Income                   (245,876.96)          (23,324.88)                 -                    -               -                   -     80,372,242.68         69,509,957.45     (26,656,528.58)        (23,193,786.97)       53,469,837.14                  46,292,845.60

     Gains on disposal of assets           19,445.08           293,053.57                  -                    -         257.30                    -                     -                  -                     -                     -          19,702.38                    293,053.57

     Other income                         718,801.14                     -       250,439.61                     -               -                   -                     -                  -                     -                     -        969,240.75                                 -

     Operating profit                 441,777,896.96       391,410,504.77     23,100,210.94        16,597,396.57     1,167,925.86       1,211,131.51      80,017,911.63         59,703,296.80     (26,656,528.58)        (23,914,294.35)      519,407,416.81                 445,008,035.30

     Non-operating income               2,902,652.25         2,215,207.16                  -          111,358.31                -                   -                     -                  -                     -                     -       2,902,652.25                  2,326,565.47

     Non-operating expenses               996,956.81           285,372.77      2,452,969.88           518,267.96                -                   -                     -                  -                     -                     -       3,449,926.69                    803,640.73

     Gross profit                     443,683,592.40       393,340,339.16     20,647,241.06        16,190,486.92     1,167,925.86       1,211,131.51      80,017,911.63         59,703,296.80     (26,656,528.58)        (23,914,294.35)      518,860,142.37                 446,530,960.04

     Income tax expenses               80,411,213.08        67,512,961.06      5,775,110.53         4,047,621.74       45,627.74           63,069.75    (10,747,279.62)          1,236,486.89                      -                     -     75,484,671.73                  72,860,139.44

     Net profit                       363,272,379.32       325,827,378.10     14,872,130.53        12,142,865.18     1,122,298.12       1,148,061.76      90,765,191.25         58,466,809.91     (26,656,528.58)        (23,914,294.35)      443,375,470.64                 373,670,820.60



                                                                                                                                                                                                                                                                                   - 111 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIII) OTHER SIGNIFICANT EVENTS - continued

      3. Segment reporting - continued

      (2) Segment financial information - continued
                                                                                                                                                                                                                                                                       Unit: RMB
                                           Load and unload services                  Trailer and tugboat business          Agency and other services              Unappropriated items                         Inter-segment deduction                               Total
                                                                                                                          Closing           Opening
                                     Closing balance       Opening balance       Closing balance    Opening balance       balance           balance        Closing balance       Opening balance       Closing balance        Opening balance      Closing balance           Opening balance
     Total segment assets            8,375,089,616.74      9,456,922,743.07      224,644,743.98        214,437,576.01   25,811,105.67     23,106,697.18    1,782,061,717.39      1,902,062,576.76      (3,379,021,049.92)    (3,650,854,683.15)    7,028,586,133.86          7,945,674,909.87
     Total assets in the financial
                                     8,375,089,616.74      9,456,922,743.07      224,644,743.98       214,437,576.01    25,811,105.67     23,106,697.18    1,782,061,717.39      1,902,062,576.76      (3,379,021,049.92)    (3,650,854,683.15)    7,028,586,133.86          7,945,674,909.87
     statements
     Total segment liabilities       3,399,354,178.13      2,629,864,780.38      124,778,401.72       117,431,814.55    13,504,438.44     12,669,458.57      17,525,559.98          13,157,616.00      (1,823,621,593.50)    (1,337,347,193.03)    1,731,540,984.77          1,435,776,476.47

     Total liabilities in the
                                     3,399,354,178.13      2,629,864,780.38      124,778,401.72       117,431,814.55    13,504,438.44     12,669,458.57      17,525,559.98          13,157,616.00      (1,823,621,593.50)    (1,337,347,193.03)    1,731,540,984.77          1,435,776,476.47
     financial statements
     Supplementary
     information
     Depreciation                      130,917,951.86       130,141,238.43         6,032,217.54          5,709,761.90       6,668.82          14,868.76                      -                     -                                                136,956,838.22            135,865,869.09

     Amortization                       25,262,343.20         26,354,570.06                    -                    -                                                        -                     -                                                 25,262,343.20             26,354,570.06

     Interest income                  (21,439,281.37)       (18,935,134.52)         (772,040.01)         (762,901.07)      (9,393.39)        (6,467.63)                      -       (110,320.50)          16,670,809.62         14,924,056.14       (5,549,905.15)            (4,890,767.58)

     Interest expense                   27,520,032.58         26,733,360.56                    -                    -                                                        -                     -     (16,670,809.62)        (14,924,056.14)      10,849,222.96             11,809,304.42
     Investment income from
     long-term equity investment                       -                     -                 -                    -               -                  -     45,680,862.14          36,875,845.60                                                    45,680,862.14             36,875,845.60
     under equity method
     Long-term equity
     investment under equity                           -                     -                 -                    -                                  -   1,561,072,828.11      1,134,591,093.41                                                                            
     method
     Non-current assets other
     than long-term equity           4,530,269,329.00      5,538,482,819.28      106,308,261.99       117,493,640.22       37,396.16          84,470.81     153,386,000.40        154,378,000.40        (158,565,045.18)       (159,384,011.80)    4,631,435,942.37          5,651,054,918.91
     investment




                                                                                                                                                                                                                                                                                    - 112 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIII) OTHER SIGNIFICANT EVENTS - continued

     3. Segment reporting - continued

     (3) Segment revenue from external transactions by source and non-current assets by geographical
         location
                                                                                         Unit: RMB
                                 Item                                                                                 Closing balance                        Opening balance
     Revenue from external transactions with domestic customers                                                         1,234,732,332.50                       1,164,523,661.41
     Revenue from external transactions with Hong Kong                                                                     11,403,183.84                          12,127,356.58
     Total                                                                                                              1,246,135,516.34                       1,176,651,017.99

                                                                                                                                                                            Unit: RMB
                                  Item                                                                                Closing balance                        Opening balance
     Non-current assets sourced from Mainland of PRC                                                                    4,387,973,511.00                       5,630,189,733.15
     Non-current assets sourced from Hong Kong                                                                                     75.48                               1,336.50
     Total                                                                                                              4,474,219,033.48                       5,630,191,069.65

     (4) Degree of reliance on major customers

     The total operating income derived from the top five clients of the Group is RMB449,200,611.10,
     occupying 36.05% of the Group's totalo perating income.


(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS

     1.Accounts receivable

     (1) Disclosure of accounts receivable by categories
                                                                                                                                                                            Unit: RMB
                                                             Closing balance                                                                   Opening balance
                                   Carryingamount                  Bad debt provision                                  Carrying amount              Bad debt provision
                                             Proportion                        Proportion                                         Proportion                   Proportion
           Category            Amount           (%)             Amount             (%)           Book value         Amount           (%)        Amount            (%)           Book value
     Accounts
     receivable that are
     individually
     significant and for
                                          -              -                 -               -                  -               -            -            -                   -                -
     which bad debt
     provision has been
     assessed
     individually
     Accounts receivable for which bad debt provision has been assessed by credit risk port folios

     Portfolio1              3,493,060.71           14.92                  -               -     3,493,060.71      3,172,906.66       24.43             -                   -    3,172,906.66
     Portfolio2             19,925,265.42           85.08                  -               -    19,925,265.42      9,814,488.18       75.57             -                   -    9,814,488.18
     Subtotal of
                            23,418,326.13          100.00                  -               -    23,418,326.13     12,987,394.84      100.00             -                   -   12,987,394.84
     portfolios
     Accounts
     receivable that are
     not individually
     significant but for
                                          -              -                 -               -                  -               -            -            -                   -                -
     which bad debt
     provision has been
     assessed
     individually
     Total                  23,418,326.13          100.00                  -               -    23,418,326.13     12,987,394.84      100.00             -                   -   12,987,394.84




                                                                                                                                                                                     - 113 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS -
      continued

     1. Accounts receivable - continued

     (1) Disclosure of accounts receivable by categories - continued

     Accounts receivable portfolios for which bad debt provision has been assessed using the aging
     analysis approach:
                                                                                          Unit: RMB
                                                             Closing balance                                                                Opening balance

                                   Carrying             Bad debt         Proportion                                                     Bad debt         Proportion
            Aging                  amount               provision           (%)                Book value           Carrying amount     provision           (%)                 Book value
    Within1year                    19,925,265.42                    -                 -        19,925,265.42            9,814,488.18                -                 -          9,814,488.18



     (2) Top five balances of accounts receivable classified by debtor
                                                                                                                                                                              Unit: RMB
                                                                                                                                 Proportion of the                             Closing
       Name of                       Relationship with the                                                                      amount to the total                           balance of
       customer                            Company                                            Closing balance                 accountsreceivable (%)                          provision
     Customer F                  Third party with transactions                                     8,434,034.37                                  36.01                                         -
     Customer G                  Third party with transactions                                     3,125,616.85                                  13.35                                         -
     Customer H                  Third party with transactions                                     2,850,327.01                                  12.17                                         -
     Customer I                  Third party with transactions                                     1,437,753.68                                   6.14                                         -
     Customer J                  Third party with transactions                                     1,290,839.25                                   5.51                                         -
     Total                                                                                        17,138,571.16                                  73.18                                         -

     2. Other receivables

     (1) Disclosure of other receivables by categories
                                                                                                                                                                              Unit: RMB
                                                             Closing balance                                                                    Opening balance
                                 Carrying amount                   Baddebtprovision                                      Carrying amount            Bad debt provision
                                                                                                                                       Propor
                                                  Proport                          Proport                                               tion                    Proporti
         Category               Amount            ion (%)         Amount           ion (%)         Book value           Amount           (%)        Amount       on (%)           Book value
     Other
     receivables that
     are individually
     significant and
     for which bad                          -            -                   -            -                     -                  -        -                -            -                    -
     debt provision
     has been
     assessed
     individually
     Other receivables for which bad debt provision has been assessed by credit risk portfolios
     Portfolio 1             412,025,217.06         99.59                   -            -        412,025,217.06      582,640,769.47    99.86              -           -         582,640,769.47
     Portfolio 2               1,709,870.35          0.41          383,456.60        22.43          1,326,413.75          833,646.82     0.14     383,456.60       46.00             450,190.22
     Subtotal of
                             413,735,087.41        100.00          383,456.60         0.09        413,351,630.81      583,474,416.29   100.00     383,456.60          0.07       583,090,959.69
     portfolios
     Other
     receivables that
     are not
     individually
     significant but
                                            -            -                   -            -                     -                  -        -                -            -                    -
     for which bad
     debt provision
     has been
     assessed
     individually
     Total                   413,735,087.41        100.00          383,456.60         0.09        413,351,630.81      583,474,416.29   100.00     383,456.60          0.07       583,090,959.69




                                                                                                                                                                                       - 114 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS -
      continued

     2. Other receivables - continued

     (1) Disclosure of other receivables by categories: - continued

     Other receivables portfolios for which bad debt provision has been assessed using the aging
     analysis
                                                                                           Unit: RMB
                                        Closingbalance                                         Opening balance
                       Carrying     Bad debt      Proportion                   Carrying     Bad debt    Proportion
        Aging           amount      provision        (%)        Book value     amount       provision       (%)           Book value
     Within 1 year   1,326,413.75             -             -   1,326,413.75   450,190.22             -           -        450,190.22
     More than 1
     year but not
                                -              -            -              -            -                -            -             -
     exceeding 2
     years
     More than 2
     years but not
                                -              -            -              -            -            -            -                 -
     exceeding 3
     years
     More than 3
                      383,456.60    383,456.60        100.00               -   383,456.60   383,456.60       100.00                 -
     years
     Total           1,709,870.35   383,456.60         22.43    1,326,413.75   833,646.82   383,456.60        46.00        450,190.22


     (2) Disclosure of other receivables by nature
                                                                                                                          Unit: RMB
                                    Item                                              Closing balance          Opening balance
      Temporarypayments                                                                       668,146.66             4,360,323.59
      Deposits                                                                                 68,570.00             1,590,884.41
      Others                                                                              412,998,370.75          577,523,208.29
      Including: amounts due from subsidiaries                                            410,546,889.69          577,067,880.47
      Total                                                                               413,735,087.41          583,474,416.29

     (3) Top five balances of other receivables classified by debtor
                                                                                                                          Unit: RMB
                                                                                                     Proportion of
                                                                                                     the amount to          Closing
                                                                                                        the total          balance of
                                                                                                        accounts            bad debt
          Name of entity              Nature of the fund           Amount            Aging           receivable(%)         provision
      DGT                           Loan to subsidiaries        215,500,000.00    Within 1 year               52.08                     -
      DGW                           Loan to subsidiaries        191,013,229.40    Within 1 year               46.17                     -
      Chiwan Wharf Holdings         Temporary payment                             More than 3
                                                                  2,922,707.07                                 0.71                     -
      (Hong Kong) Limited           due from subsidiaries                            years
                                                                                  More than 3
      Nanshan Group                 Deposits                      1,022,760.39                                 0.25                     -
                                                                                     years
                                    Temporary payment
      CCT                                                           656,104.70    Within 1 year                0.16                     -
                                    due from subsidiaries
      Total                                                     411,114,801.56                                99.37




                                                                                                                               - 115 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS - continued

     3. Long-terme quity investments
                                                                                                                                                                                                                                  Unit: RMB
                                                                                                                                                Changes
                                                                                                                                Reconciling
                                                                                                                                 items from                       Cash dividends                                                          Closing
                                                                                                                 Investment         other                            or profits                                                          balance of
                                                                                                               income under    comprehensive   Other equity        announced of    Provision for                                       provision for
                             Investees                      Opening balance      Increase       Decrease       equity method       income      movements             issuance       impairment         Others       Closing balance     impairment
    I. Subsidiaries

    Shenzhen Chiwan International Freight Agency Co., Ltd         5,500,000.00              -              -            N/A            N/A             N/A                 N/A                     -            -       5,500,000.00              -

    CHCC                                                       250,920,000.00               -              -            N/A            N/A             N/A                 N/A                     -            -     250,920,000.00              -

    Shenzhen Chiwan Transportation Co.,Ltd                        7,000,000.00              -              -            N/A            N/A             N/A                 N/A                     -            -       7,000,000.00              -

    Chiwan Wharf Holdings (Hong Kong) Limited                     1,070,000.00              -              -            N/A            N/A             N/A                 N/A                     -            -       1,070,000.00              -

    Shenzhen Chiwan Tugboat Co.,Ltd                             24,000,000.00               -              -            N/A            N/A             N/A                 N/A                     -            -      24,000,000.00              -

    CCT                                                        421,023,199.85               -              -            N/A            N/A             N/A                 N/A                     -            -     421,023,199.85              -

    DGW                                                        186,525,000.00               -              -            N/A            N/A             N/A                 N/A                     -            -     186,525,000.00              -

    DGT                                                        175,000,000.00               -              -            N/A            N/A             N/A                 N/A                     -            -     175,000,000.00              -
                                                                                                                                                                                                                -
    Chiwan Shipping (Hong Kong) Limited                           1,051,789.43              -              -            N/A            N/A             N/A                 N/A                     -                    1,051,789.43              -

    Subtotal                                                  1,072,089,989.28              -              -                                                                                       -            -   1,072,089,989.28              -

    II. Associates                                                                                                                                                                                                                                -

    China Merchants Holdings (International) Information
                                                                16,875,997.65               -              -    1,563,300.00              -                   -               -                    -            -      18,439,297.65              -
    Technology Co., Ltd
                                                                                                                                                                                                                -
    CMBL                                                       343,318,551.85               -              -    9,848,000.00              -                   -               -                    -                  353,166,551.85              -

    Subtotal                                                   360,194,549.50               -              -   11,411,300.00              -                   -               -                    -            -     371,605,849.50              -

    III. Jointventures                                                                                                                                                                                                                            -

    COHA (Laizhou)                                             783,668,303.84               -              -   26,216,000.00              -                   -   38,562,004.82                    -            -     771,322,299.02              -

    Total                                                     2,215,952,842.62              -              -   37,627,300.00              -                   -   38,562,004.82                    -            -   2,215,018,137.80              -




                                                                                                                                                                                                                                           - 116 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS -
      continued

    4. Operating income and operating costs
                                                                                                                               Unit: RMB
                                        Accumulated amount for the period                   Accumulated amounts for the prior period
               Item                       Income                   Cost                         Income                    Cost
     Principal operating                 106,838,899.78          66,399,384.51                 103,342,484.62           61,542,231.02
     Other operating                      12,584,077.69             504,701.81                  16,693,852.72              451,533.62
     Total                               119,422,977.47          66,904,086.32                 120,036,337.34           61,993,764.64

    5. Investment income

     Details of investment income
                                                                                                                                Unit:RMB
                                    Item                                      Accumulated amount for          Accumulated amounts for
                                                                                      the period                       the prior period
     Income from long-term equity investments under cost method                            37,627,300.00                       34,161,170.47
     Income from long-term equity investments under equity method                            7,788,975.00                                   -
     Investment income on available-for-sale financial assets, etc.                                     -                        9,417,000.00
     Total                                                                                 45,416,275.00                       43,578,170.47

     6. Related party transactions

     (1) Provision and receipt of services
                                                                                                                                Unit:RMB
                                                                              Pricing and decision-
                                                                              making procedures of     Accumulated            Accumulated
                                                   Content of related party       related party       amount for the       amounts for the prior
                                                        transaction                transactions           period                 period
     Receipt of services:
     Chiwan Property                          Property management service Negotiation                     134,295.36                 175,675.19
     Chiwan Property                          Property management service Negotiation                     116,416.99                 416,694.34
                                              Construction management
     Haiqin Engineering                                                   Negotiation                       92,371.53                145,848.28
                                              service
     China Merchants Holdings (International) Technical service fee
                                                                          Negotiation                       30,188.70                 63,584.93
     Information Technology Co., Ltd
     Chiwan Shipping (Hong Kong) Limited      Agency service              Negotiation                                  -             461,799.81
     Haixing                                    Load and unload service       Negotiation                              -              47,518.00
     Shenzhen Chiwan International       Freight Agency service
                                                                              Negotiation                              -              13,007.98
     Agency Co., Ltd
     Shenzhen Chiwan Tugboat Co., Ltd           Transportation services       Negotiation                              -              12,166.04
     Total                                                                                                373,272.58               1,336,294.57
     Rendering of services:
      DGW                                       Labor dispatch                Negotiation                4,659,859.61              5,189,549.19
      DGT                                       Labor dispatch                Negotiation                3,792,108.97              3,953,940.28
      COHA (Laizhou)                            Labor dispatch                Negotiation                 167,696.72                          -
      COFCO-CMG                                 Load and unload service       Negotiation                          -                 627,197.62
      CMSA                                      Port administration           Negotiation                          -                  24,659.43
     Total                                                                                               8,619,665.30              9,795,346.52




                                                                                                                                        - 117 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS -
      continued

     6. Related party transactions - continued

     (2) Leases with related parties

     The Company as the lessee:
                                                                                                         Unit: RMB
                                                 Pricing and decision-
                              Type of leased     making procedures of Lease payment recognized Lease payment recognized
          Name of lessor         assets        related party transactions in the current period   in the previous year
                            Land,Officeandp
                                            Negotiation                         3,339,797.62              4,165,980.04
     Nanshan Group          ackingyard
     Malai Warehouse        Office          Negotiation                         2,234,022.78              2,104,514.22
     Chiwan Base            Office          Negotiation                           803,444.01                772,310.94
     China Merchants
                                               Negotiation                        475,398.88                           -
     Shangzhi               Office
     Haixing                Warehouse          Negotiation                        238,095.25                           -
     Total                                                                     ,,                       

     7. Amounts due from/to related parties
                                                                                                         Unit: RMB
     Item             Related parties                                  Closing balance         Opening balance
     Cash and bank    CMFC                                                  155,538,598.60             43,322,030.86
     balances         CMB                                                       573,885.94           150,359,313.40
                      CDFC                                                               -              1,192,728.52
                      Total                                                 156,112,484.54           194,874,072.78
     Accounts         DGW                                                     2,074,183.33              1,937,469.76
     receivable       DGT                                                     1,418,877.38              1,235,436.90
                      Total                                                   3,493,060.71              3,172,906.66
     Other            DGT                                                   215,500,000.00           259,375,000.00
     receivables      DGW                                                   191,013,229.40           222,692,880.47
                      Chiwan Wharf Holdings (Hong Kong) Limited               2,922,707.07              2,886,525.88
                      CCT                                                       656,104.70                656,104.70
                      CHCC                                                      310,750.14                386,103.56
                      China Merchants Shangzhi                                  167,700.40                199,779.60
                      Shenzhen Chiwan Tugboat Co., Ltd                          105,827.93                         -
                      Hinwin Development Limited                                 38,270.45                 38,270.45
                      Shenzhen Mawan Terminals Co., Ltd.                                 -             95,000,000.00
                      Nanshan Group                                           1,022,760.39              1,022,760.39
                      Chiwan Base                                               135,621.91                280,049.31
                      Chiwan Property                                               150.00                    150.00
                      Total                                                 411,873,122.39           582,537,624.36




                                                                                                                - 118 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 30 JUNE 2018


(XIV) NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS -
      continued

     7. Amounts due from/to related parties - continued
                                                                                               Unit: RMB
                  Item                    Related parties                Closing balance   Opening balance
     Long-term receivables   Chiwan Wharf Holdings (Hong Kong) Limited     11,004,284.75      11,004,284.75
     Accounts payable        Nanshan Group                                  3,302,785.56       3,784,069.48
                             Xuqin                                            414,404.35         513,673.35
                             Haixing                                                   -         250,000.00
                             Total                                          3,717,189.91       4,547,742.83
     Interests payable       CHCC                                           3,268,376.71       1,542,500.00
                             CMFC                                           2,256,345.00                  -
                             Shenzhen Chiwan Transportation Co., Ltd          670,853.45         445,086.19
                             Shenzhen Chiwan Tugboat Co., Ltd                 318,090.42         165,131.27
                             CCT                                                       -       1,855,000.00
                             Shenzhen Mawan Wharf Co., Ltd.                            -         323,797.50
                             Total                                          6,513,665.58       4,331,514.96
     Dividends payable       Chiwan Wharf Holdings (Hong Kong) Limited     37,608,540.65      37,608,540.65
     Other payables          CHCC                                         230,829,408.03     268,600,179.30
                             Hinwin Development Limited                   154,000,000.00     154,000,000.00
                             Shenzhen Chiwan Transportation Co., Ltd       39,783,255.42      47,236,691.69
                             Shenzhen Chiwan TugboatCo., Ltd               31,565,218.79      37,644,370.44
                             DGW                                           14,686,061.65      14,073,224.80
                             DGT                                            8,784,893.57       9,951,537.15
                             CCT                                            5,191,748.85     212,442,335.07
                             Shenzhen Chiwan International Freight
                                                                            1,321,499.05       1,740,733.05
                             AgencyCo., Ltd
                             Chiwan Wharf Holdings (Hong Kong) Limited      1,030,885.81       1,022,082.14
                             Haiqin Engineering                                97,913.82                  -
                             Chiwan Shipping (Hong Kong) Limited               82,851.10         538,047.40
                             China Merchants Holdings (International)
                                                                                6,400.00           6,400.00
                             Information TechnologyCo., Ltd
                             ShenzhenMawanWharfCo.,Ltd.                                -      73,800,000.00
                             Shenzhen Mawan Terminals Co., Ltd.                        -         672,562.50
                             Xuqin                                             44,497.40         210,869.00
                             Nanshan Group                                    325,275.11          77,863.00
                             Chiwan Property                                   41,702.70               6.40
                             Chiwan Base                                      139,354.40                  -
                             Total                                        487,930,965.70     822,016,901.94
     Long-term payables      Chiwan Wharf Holdings (Hong Kong) Limited    150,386,000.00     150,098,000.00

     Note: The Company collectively manages and coordinates the use of the capital within the Group.
           The subsidiaries deposit their funds with the Company, and apply for fund when needed.
           The Company collects fund usage expenses based on the actual financing costs incurred.



                                                                                                     - 119 -
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

SUPPLEMENTARY INFORMATION
FOR THE SIX MONTHS ENDED 30 JUNE 2018


1. BREAKDOWN OF EXTRAORDINARY GAINS AND LOSSES
                                                                                                          Unit: RMB
                                         Item                                             Amounts         Remarks
Gains or losses on disposal of non-current assets                                           19,702.38
Tax refunds or reductions with ultra vires approval or without official approval
                                                                                                      -
documents
Government grants recognized in profit or loss (except for grants that are closely
related to the Company's business and are in amounts and quantities fixed in                969,240.75
accordance with the national standard)
Money lending income earned from non-financial institutions in profit or loss                         -
The excess of attributable fair value of identifiable net assets over the
                                                                                                      -
consideration paid for subsidiaries, associates and joint ventures
Gains or losses on exchange of non-monetary assets                                                    -
Gains or losses on entrusted investments or assets management                                         -
Provision of impairment losses for each asset due to force majeure, e.g. natural
                                                                                                      -
disasters
Gains or losses on debt restructuring                                                                 -
Business restructuring expenses, e.g., expenditure for layoff of employees,
                                                                                                      -
integration expenses, etc.
Gains or losses relating to the unfair portion in transactions with unfair transaction
                                                                                                      -
price
Net profit or loss of subsidiaries recognized as a result of business combination of
enterprises under common control from the beginning of the period up to the                           -
business combination date (Note)
Gains or losses arising from contingencies other than those related to normal
                                                                                                      -
operating business
Gains or losses on changes in the fair value of financial assets and financial
liabilities held for trading and investment income on disposal of held-for-trading
financial assets, held-for-trading financial liabilities and available-for-sale                       -
financial assets, other than the effective hedging activities relating to normal
operating business
Reversal of provision for accounts receivable that are tested for impairment losses
                                                                                                      -
individually
Gains or losses on entrusted loans                                                                    -
Gains or losses on changes in the fair value of investment properties that are
                                                                                                      -
subsequently measured using the fair value model
Effects on profit or loss of one-off adjustment to profit or loss for the period
                                                                                                      -
according to the requirements by tax laws and accounting laws and regulations
Custodian fees earned from entrusted operation                                                        -
Other non-operating income or expenses other than above                                   (547,274.44)
Other profit or loss that meets the definition of non-recurring profit or loss                        -
Tax effects                                                                                  21,177.58
Effects of minority interest (after tax)                                                 (1,028,463.84)
Total                                                                                     (565,617.57)
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED

SUPPLEMENTARY INFORMATION
FOR THE SIX MONTHS ENDED 30 JUNE 2018


2. RETURN ON NET ASSETS AND EARNINGS PERSHARE ("EPS")

The return on net assets and EPS have been prepared by Shenzhen Chiwan Wharf Co., Ltd. in accordance
with Information Disclosure and Presentation Rules for Companies Making Public Offering No. 9 -
Calculation and Disclosure of Return on Net Assets and Earnings per Share (revised in 2010) issued by
China Securities Regulatory Commission.
                                                                                           Unit: RMB
                                                              Weighted average                  EPS
                                                             return on net assets
             Profits incurred in the current period                  (%)            Basic ESP         Diluted EPS
Net profit for the current period attributable to ordinary
                                                                           6.786           0.490              0.490
shareholders
Net profit attributable to ordinary shareholders after
                                                                           6.799           0.491              0.491
deducting extraordinary gains and losses