意见反馈 手机随时随地看行情

公司公告

飞亚达B:2009年第三季度报告(英文版)2009-10-28  

						SHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    1

    SHENZHEN FIYTA HOLDINGS LTD.

    2009 3rd Quarterly Report – Full Text

    §1 Important

    1.1 The Board of Directors, the Supervisory Committee, directors, supervisors and senior

    executives of the Company hereby confirm that there are no important omissions, fictitious statements or

    serious misleading information carried in this report, and shall take all responsibilities, individually and/or

    jointly, for the authenticity, accuracy and completion of the whole contents.

    1.2 The Company’s financial report of the third quarter has not been audited by the certified public

    accountants.

    1.3. Mr. Wu Guangquan, the Company leader, Mr. Li Dehua, chief financial officer, and Mr. Hu

    Xinglong, the manager of the accounting department (accounting supervisor) hereby confirm the

    authenticity and completeness of the financial report enclosed in this quarterly report.

    §2 Company Information

    2.1 Financial Highlights

    In RMB

    September 30, 2009 December 31, 2008 Increase/Decrease rate

    (+/-%)

    Total assets, in RMB 1,484,390,816.72 1,441,187,545.35 3.00%

    Owner’s equity attributable to the

    Company’s shareholders, in RMB

    696,801,089.57 670,923,545.85 3.86%

    Capital stock (share) 249,317,999.00 249,317,999.00 0.00%

    Net asset per share attributable to the

    Company’s shareholders (RMB/share) 2.79 2.69 3.86%

    Jul – Sep, 2009

    Year-on-year

    increase/decrease

    (%)

    Jan – Sep, 2009

    Year-on-year

    increase/decrease

    (%)

    Gross income in RMB 313,123,034.10 20.61% 885,816,723.98 13.83%

    Net profit attributable to the Company’s

    shareholders, in RMB 20,651,393.66 27.21% 47,818,455.08 -12.51%

    Net cash flows arising from operating

    activities, in RMB - - 81,159,012.38

    Net cash flows per share arising from

    operating activities (RMB/share) - - 0.33

    Basic earning per share (RMB/share) 0.083 27.69% 0.192 -12.51%

    Diluted earning per share (RMB/share) 0.083 27.69% 0.192 -12.51%

    Net assets-income ratio (%) 2.96% 20.82% 6.86% -16.94%

    Net assets-income ratio after

    deducting the non-recurring gains and

    3.09% 29.40% 6.75% -17.22%SHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    2

    loss (%)

    In RMB

    Non-recurring profit and loss items Amount from year beginning to

    the end of the report period Notes

    Net income and expense of the business other than the above

    items 1,009,366.79

    Amount influencing the income tax -201,873.36

    Total 807,493.43 -

    2.2 Total shares and shares held by the top ten shareholders of non-restricted shares at the end

    of the report period

    Shares

    Total shareholders at the end of the report

    period 28,787

    Shares held by top 10 shareholders of non-restricted shares

    Full names of shareholders

    Quantity of the non-restricted

    negotiable shares held at the end of

    the period

    Types

    Industrial and Commercial Bank of China –

    E-Fund Value Growth Mixed Securities

    Investment Fund

    5,851,877 A Shares

    LEHMAN BROTHERS INTERNATIONAL

    (EUROPE) 2,511,883 A Shares

    UBS AG 2,108,280 A Shares

    HANG SENG CONSUMER SECTOR

    FLEXIPOWER FUND 1,472,200 B shares

    SBCI FINANCE ASIA LTD A/C SBC HONG

    KONG 926,580 B shares

    LAU,WANG 685,600 B shares

    Dai Wen 557,333 A Shares

    PRO PERFORMANCE 518,000 B shares

    Luo Kaifu 488,140 A Shares

    Zeng Xiangrong 466,464 A Shares

    §3 Important Events

    3.1 Big Changes in Principal Accounting Statement Items and Financial Indexes and the Causes

    √ applicable □ inapplicable

    (1) In the report period, increase of the account payable by RMB 28.4854 million was mainly due to increase of loans for

    opening new Harmony shops

    (2) In the report period, increase of the liability of deferred income tax by RMB 0.7186 million was due to increase of the

    market value of the shares held by the Company;

    (3) In the report period, increase of the financial assets available for sale by RMB 3.553 million over the year beginning was

    due to increase of the market value of the shares held by the Company.SHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    3

    3.2 Progress of Significant Events, its Impacts and the Solutions

    □ applicable √ inapplicable

    3.3 Implementation of the Commitments of the Company, the Shareholders and the Eventual

    Controller

    √ applicable □ inapplicable

    Commitments Description Implementation

    Commitment for Equity Separation

    Reform

    (1) Shenzhen CATIC Group

    committed that upon completion

    of the equity separation reform

    of FIYTA, the non-negotiable

    shares held by Shenzhen

    CATIC Group would not be

    listed with Shenzhen Stock

    Exchange for trading within 36

    months after the day when such

    shares got approved for listing.

    (2) Within 24 months after the

    3-year sales restriction term

    expires, in case Shenzhen

    CATIC Group would sell the

    non-negotiable FIYTA shares it

    was holding through listing with

    Shenzhen Stock Exchange, the

    sales price must not be lower

    than RMB 25.00 per share.

    The commitment is in process of implementation.

    Commencing from the date when the equity

    separation reform was finished to the end of the

    report period, Shenzhen CATIC Group has not

    reduced or assigned any shares with sales

    restriction held by Shenzhen CATIC Group.

    Commitment for restricted shares

    (1) Shenzhen CATIC Group

    committed that upon completion

    of the equity separation reform

    of FIYTA, the non-negotiable

    shares held by Shenzhen

    CATIC Group would not be

    listed with Shenzhen Stock

    Exchange for trading within 36

    months after the day when such

    shares got approved for listing.

    (2) Within 24 months after the

    3-year sales restriction term

    expires, in case Shenzhen

    CATIC Group would sell the

    non-negotiable FIYTA shares it

    was holding through listing with

    Shenzhen Stock Exchange, the

    sales price must not be lower

    than RMB 25.00 per share.

    The commitment is in process of implementation.

    Commencing from the date when the equity

    separation reform was finished to the end of the

    report period, Shenzhen CATIC Group has not

    reduced or assigned any shares with sales

    restriction held by Shenzhen CATIC Group.

    Commitments in the acquisition report

    or report on change of equity Nil Nil

    Commitment at the time of important

    assets reorganization Nil Nil

    Commitment at the time of issuing Nil Nil

    Other commitment (including

    additional commitment) Nil Nil

    3.4 Prediction of the possibility of the accumulated net profit from the year beginning to the end

    of the next report period being of loss; or warning for big changes in the net profit in comparison

    with the same period of the previous year and the reasons

    □ applicable √ inapplicableSHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    4

    3.5 Other Important Matters Necessary to be Clarified

    (1) In the report period, the Company was never engaged in such activities as supply of fund to the controlling shareholders

    or other related parties or offered guarantee against the specified procedures;

    (2) In the report period, the Company neither proposed nor implemented the shareholding increase plan for the

    shareholders holding over 30% of the Company’s shares;

    (3) In the report period, the Company had no important contract necessary to be disclosed.

    3.5.1 Statement of such activities as reception, research, communication, interview in the report

    period

    Reception Time Reception place Way of reception Visitor received Topics and information furnished

    July 9, 2009 The Company On-the-spot survey Huili Fund

    Management Co.

    Development trend of the domestic

    luxury goods sector, some measures

    concerning the Company’s strategic

    development, brand construction,

    terminal management in the past

    three years. Provision of the

    Company’s public brochures

    August 27, 2009 The Company On-the-spot survey Xingye Securities

    Co., Ltd.

    Development trend of the domestic

    luxury goods sector, some measures

    concerning the Company’s strategic

    development, brand construction,

    terminal management in the past

    three years. Provision of the

    Company’s public brochures

    September 7,

    2009 The Company On-the-spot survey

    Shanghai Haotong

    Investment

    Consulting Co., Ltd.

    Development trend of the domestic

    luxury goods sector, some measures

    concerning the Company’s strategic

    development, brand construction,

    terminal management in the past

    three years. Provision of the

    Company’s public brochures

    September 10,

    2009 The Company On-the-spot survey Guosen Securities

    Development trend of the domestic

    luxury goods sector, some measures

    concerning the Company’s strategic

    development, brand construction,

    terminal management in the past

    three years. Provision of the

    Company’s public brochures

    3.6 Investment in Derivatives

    □ applicable √ inapplicable

    3.6.1 Investment Based Derivatives Held at the End of the Report Period

    □ applicable √ inapplicableSHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    5

    §4 Appendix

    4.1. Balance Sheet

    Prepared by: SHENZHEN FIYTA HOLDINGS LTD. September 30, 2009 In RMB

    Items

    Ending balance Opening Balance

    Consolidated Parent company Consolidated Parent company

    Current assets:

    Monetary funds 85,816,429.55 41,981,496.44 108,233,795.73 54,938,436.99

    Settlement funds

    Lendings

    Transaction based financial

    assets

    Notes receivable

    Accounts receivable 117,756,842.00 37,410,591.90 100,540,669.65 30,970,485.15

    Advance to Suppliers 12,187,350.07 20,772,416.86

    Receivable premium

    Reinsurance accounts

    receivable

    Reserve for reinsurance

    contract receivable

    Interest receivable

    Dividend receivable 45,838,566.24 45,838,566.24

    Other receivables 23,813,828.82 293,456,832.44 19,547,646.16 328,199,004.65

    Reverse repurchase

    agreement

    Provisions for price falling of

    inventories 722,405,862.12 68,436,557.76 677,127,363.08 70,057,384.10

    Non-current assets due

    within a year

    Other current assets 0.00 2,623,608.52

    Total current assets 961,980,312.56 487,124,044.78 928,845,500.00 530,003,877.13

    Non-current assets:

    Provision of loans and

    advance in cash

    Available-for-sale financial

    assets 8,096,000.00 8,096,000.00 4,543,000.00 4,543,000.00

    Held- to-due investments

    Long term accounts

    receivable

    Long-term equity investment 7,738,614.00 346,441,614.00 7,701,374.39 336,404,374.39

    Investment Based Real

    Estate 173,126,564.05 173,126,564.05 177,773,318.21 177,773,318.21

    Fixed assets 256,784,414.35 243,546,186.33 262,829,687.92 249,121,975.84

    Construction-in-progress

    Engineering supplies

    Disposal of fixed assets

    Productive biological asset

    Oil and gas asset

    Intangible assets 12,957,806.64 12,844,606.64 12,896,865.80 12,783,665.80SHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    6

    Development expenditures

    Goodwill

    Long-term expenses to be

    apportioned 53,285,253.07 13,291,299.30 35,880,151.86 10,834,367.04

    Deferred income tax asset 10,421,852.05 3,589,700.58 10,717,647.17 3,940,470.02

    Other non-current assets

    Total non-current assets 522,410,504.16 800,935,970.90 512,342,045.35 795,401,171.30

    TOTAL ASSETS 1,484,390,816.72 1,288,060,015.68 1,441,187,545.35 1,325,405,048.43

    Current liabilities:

    Short-term Loan 515,000,000.00 495,000,000.00 575,000,000.00 575,000,000.00

    Borrowings from the Central

    Bank

    Absorption of deposit and

    inter-bank deposit and loan

    Loan from bank

    Transaction based financial

    assets

    Notes payable

    Accounts payable 87,294,626.47 29,839,493.64 58,809,238.66 7,827,286.28

    Advance from customers 1,411,285.70 1,216,587.00 2,092,162.76 318,790.01

    Repurchase agreement

    Service charge and

    commission payable

    Staff’s wages payable 7,898,183.35 1,895,914.53 11,845,608.17 3,946,072.82

    Taxes payable 6,331,352.09 6,849,178.13 -10,317,406.43 7,421,939.59

    Interest payable 519,407.17 519,407.17 987,587.50 987,587.50

    Dividends payable 395,426.76 395,426.76

    Other payables 32,646,027.89 29,718,027.33 36,863,962.80 31,429,069.07

    Reinsurance accounts

    payable

    Reserve for insurance

    contract

    Income from securities

    trading on commission

    Income from securities

    underwriting on commission

    Non-current liabilities due

    within a year

    Total other current liabilities 0.00 1,546,453.73 800,000.00

    Total current liabilities 651,496,309.43 565,038,607.80 677,223,033.95 627,730,745.27

    Non-current liabilities:

    Long-term Loan 110,000,000.00 110,000,000.00 70,000,000.00 70,000,000.00

    Bonds payable

    Long term accounts payable 10,000,000.00 10,050,000.00 50,000.00

    Special accounts payable

    Predicted liabilities

    Deferred income tax liability 1,090,386.87 1,082,374.70 371,774.70 371,774.70

    Other non-current liabilities 5,000,000.00 5,000,000.00 4,050,000.00 4,050,000.00

    Total non-current liabilities 126,090,386.87 116,082,374.70 84,471,774.70 74,471,774.70SHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    7

    Total Liabilities 777,586,696.30 681,120,982.50 761,694,808.65 702,202,519.97

    Owners’/shareholders’ equity:

    Paid-up capital (or capital

    stock) 249,317,999.00 249,317,999.00 249,317,999.00 249,317,999.00

    Capital Reserve 195,924,032.65 195,924,032.65 193,081,632.65 193,081,632.65

    Less: shares in stock

    Specialized reserve

    Surplus Reserve 109,362,340.60 109,362,340.60 109,362,340.60 109,362,340.60

    Provisions for general risks

    Retained Earnings 142,912,052.93 52,334,660.93 120,025,397.75 71,440,556.21

    Cumulative translation

    adjustments -715,335.61 -863,824.15

    Total owners’ equity

    attributable to the parent

    company

    696,801,089.57 606,939,033.18 670,923,545.85 623,202,528.46

    Minority shareholders’ interests 10,003,030.85 8,569,190.85

    Total owner’s equity 706,804,120.42 606,939,033.18 679,492,736.70 623,202,528.46

    Total liabilities and owners’

    equity 1,484,390,816.72 1,288,060,015.68 1,441,187,545.35 1,325,405,048.43

    4.2 Statement of Profit in the Report Period

    Prepared by: SHENZHEN FIYTA HOLDINGS LTD. July to September, 2009 In RMB

    Items

    Report Period Same Period of the Previous Year

    Consolidated Parent company Consolidated Parent company

    I. Total operating income 313,123,034.10 62,361,775.25 259,625,877.22 65,457,925.29

    Including: Operating income 313,123,034.10 62,361,775.25 259,625,877.22 65,457,925.29

    Interest income

    Earned premium

    Service charge and

    commission income

    II. Total operating costs 287,195,944.14 56,863,091.73 242,347,322.79 63,316,394.29

    Including: Operating costs 209,684,521.78 25,936,740.82 160,439,377.93 26,837,465.39

    Interest expense

    Service charge and

    commission payment

    Surrender Value

    Net payment per claim

    Net provision for

    insurance contract

    Expenditures

    dividend policy

    Reinsurance expense

    Business Taxes and

    Surcharges 1,852,627.90 1,083,979.48 1,818,151.91 898,258.71

    Sales expenses 41,956,314.04 17,232,616.62 40,823,243.61 18,690,110.46

    Overheads 24,804,207.11 9,524,549.37 26,587,237.18 9,552,302.02

    Financial expenses 8,898,273.31 3,085,205.44 12,679,312.16 7,338,257.71

    Loss from impairment of

    assetsSHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    8

    Plus: Income from change in

    fair value (loss stated with “-“)

    Investment return (loss

    stated with “-“) 7,617.02 7,617.02 93,500.00 781,873.73

    Including: Investment

    income in associates and joint

    ventures

    7,617.02 7,617.02 -9,065.35 -9,065.35

    Exchange income (loss

    stated with “-“)

    III. Profit from businesses (loss

    stated with “-“) 25,934,706.98 5,506,300.54 17,372,054.43 2,923,404.73

    Plus: Non-operating income 1,147,988.85 846,565.62 414,230.36 412,321.60

    Less: Non-operating

    expenses 2,271,270.50 2,105,240.00 15,708.13 9,391.24

    Including: Loss from

    disposal of non-current assets 0.00 0.00 5,973.78 773.64

    IV. Total Profit (total loss stated

    with “-“) 24,811,425.33 4,247,626.16 17,770,576.66 3,326,335.09

    Less: Income tax expenses 4,181,173.02 4,396.90 1,373,091.43 705,019.67

    V. Net Profit (loss stated with

    “-“) 20,630,252.31 4,243,229.26 16,397,485.23 2,621,315.42

    Net profit attributable to

    the owner of the parent

    company

    20,651,393.66 4,243,229.26 16,233,677.65 2,621,315.42

    Minority shareholders’

    gain/loss -21,141.35 0.00 163,807.58

    VI. Earnings per share*

    (I) Basic earnings per

    share 0.083 0.065

    (II) Diluted earnings per

    share 0.083 0.065

    VII. Other comprehensive

    income

    VIII. Total comprehensive

    income 20,630,252.31 4,243,229.26 16,397,485.23 2,621,315.42

    Total comprehensive

    income attributable to the

    parent company’s owner

    20,651,393.66 4,243,229.26 16,233,677.65 2,621,315.42

    Total comprehensive

    income attributable to the

    minority shareholders

    -21,141.35 163,807.58

    4.3 Statement of Profit from the Year Beginning to the End of the Report Period

    Prepared by: SHENZHEN FIYTA HOLDINGS LTD. January to September, 2009 In RMB

    Items

    Amount in the report period Amount in the previous period

    Consolidated Parent company Consolidated Parent company

    I. Total operating income 885,816,723.98 190,850,853.60 778,175,229.41 178,425,167.44

    Including: Operating income 885,816,723.98 190,850,853.60 778,175,229.41 178,425,167.44

    Interest income

    Earned premium

    Service charge and

    commission incomeSHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    9

    II. Total operating costs 827,681,397.96 185,625,944.42 713,723,129.79 165,205,788.72

    Including: Operating costs 592,630,189.22 83,371,936.76 502,456,593.14 71,074,749.89

    Interest expense

    Service charge and

    commission payment

    Surrender Value

    Net payment per claim

    Net provision for

    insurance contract

    Expenditures

    dividend policy

    Reinsurance expense

    Business Taxes and

    Surcharges 4,743,875.77 3,226,671.50 4,995,670.14 2,750,260.33

    Sales expenses 127,384,669.43 55,105,975.29 108,867,906.60 49,005,575.15

    Overheads 73,237,403.62 31,470,465.32 67,519,256.38 32,726,347.14

    Financial expenses 29,675,659.92 12,441,295.55 29,883,703.53 9,648,856.21

    Loss from impairment of

    assets 9,600.00 9,600.00

    Plus: Income from change in

    fair value (loss stated with “-“)

    Investment return (loss

    stated with “-“) 187,239.61 187,239.61 84,434.65 772,808.38

    Including: Investment

    income in associates and joint

    ventures

    187,239.61 187,239.61 -9,065.35 -9,065.35

    Exchange income (loss

    stated with “-“)

    III. Profit from businesses (loss

    stated with “-“) 58,322,565.63 5,412,148.79 64,536,534.27 13,992,187.10

    Plus: Non-operating income 3,309,874.86 2,896,996.48 881,805.37 577,459.98

    Less: Non-operating

    expenses 2,300,508.07 2,128,049.31 115,050.82 41,318.90

    Including: Loss from

    disposal of non-current assets 5,973.78 773.64

    IV. Total Profit (total loss stated

    with “-“) 59,331,932.42 6,181,095.96 65,303,288.82 14,528,328.18

    Less: Income tax expenses 11,095,242.20 355,191.34 9,972,420.91 2,710,099.07

    V. Net Profit (loss stated with

    “-“) 48,236,690.22 5,825,904.62 55,330,867.91 11,818,229.11

    Net profit attributable to

    the owner of the parent

    company

    47,818,455.08 5,825,904.62 54,652,916.69 11,818,229.11

    Minority shareholders’

    gain/loss 418,235.14 677,951.22

    VI. Earnings per share*

    (I) Basic earnings per

    share 0.192 0.219

    (II) Diluted earnings per

    share 0.192 0.219

    VII. Other comprehensive

    income

    VIII. Total comprehensive 48,236,690.22 5,825,904.62 55,330,867.91 11,818,229.11SHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    10

    income

    Total comprehensive

    income attributable to the

    parent company’s owner

    47,818,455.08 5,825,904.62 54,652,916.69 11,818,229.11

    Total comprehensive

    income attributable to minority

    shareholders

    418,235.14 677,951.22

    4.4 Statement of Cash Flow from the Year Beginning to the End of the Report Period

    Prepared by: SHENZHEN FIYTA HOLDINGS LTD. January to September, 2009 In RMB

    Items

    Amount in the report period Amount in the previous period

    Consolidated Parent company Consolidated Parent company

    I. Net cash flows arising from

    operating activities

    Cash received from sales

    of goods and supply of labor 997,120,457.55 199,740,823.55 894,116,508.90 213,217,109.27

    Net increase of the

    customers’ deposit and amount

    from banks

    Net increase of borrowing

    from the central bank

    Net increase of borrowing

    from other financial institutions

    Cash received from the

    premium of the original

    insurance contract

    Cash received from the

    reinsurance business, net

    Increase of the reserve

    from policy holders and

    investment, net

    Increase from disposal of

    transactional financial assets,

    net

    Cash from collection of

    interest, service charge and

    commission

    Increase of loan from

    other banks, net

    Increase of fund from

    repurchase business, net

    Rebated taxes received

    Other cash in connection

    with operation activities as

    received

    6,166,502.94 57,793,203.76 3,714,389.05 27,564,631.08

    Subtotal of cash flow in

    from operating activities 1,003,286,960.49 257,534,027.31 897,830,897.95 240,781,740.35

    Cash paid for purchase of

    goods and reception of labor

    services

    663,059,526.95 53,020,791.51 803,249,547.83 72,811,495.65

    Net increase of loans and

    advances to the customers

    Net increase of amounts

    due from the central bank andSHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    11

    other banks

    Cash from payment for

    settlement of the original

    insurance contract

    Cash for payment of

    interest, service charge and

    commission

    Cash for payment of policy

    dividend

    Cash paid to and for staff 100,581,984.91 42,822,170.54 87,933,062.15 39,437,703.82

    Taxes paid 56,061,859.54 18,296,306.89 38,223,774.12 13,129,096.02

    Other operation related

    cash payments 102,424,576.71 48,613,901.62 86,224,426.78 26,688,428.13

    Subtotal of cash flow out

    from operating activities 922,127,948.11 162,753,170.56 1,015,630,810.88 152,066,723.62

    Net cash flow

    generated from operating

    activities

    81,159,012.38 94,780,856.75 -117,799,912.93 88,715,016.73

    II. Cash flows arising from

    investment activities:

    Cash received from

    recovery of investment

    Cash received from

    investment income 93,500.00 93,500.00

    Net amount of cash

    received from disposal of fixed

    assets, intangible assets and

    other long term assets

    182,656.00 180,956.00 348,840.00 316,000.00

    Net cash received from

    disposal of subsidiaries and

    other operating units.

    Other investment related

    cash receipts

    Subtotal of cash flow in

    from investment activities 182,656.00 180,956.00 442,340.00 409,500.00

    Cash paid for

    construction/purchase of fixed

    assets, intangible assets and

    other long term assets

    35,064,313.73 8,346,348.47 160,359,252.16 148,034,864.55

    Cash paid for investment 10,000,000.00 176,200,000.00

    Net increase of

    hypothecated loans

    Net cash paid by

    subsidiaries and other

    operating units

    Other investment related

    cash payments

    Subtotal of cash flow out

    from investment activities 35,064,313.73 18,346,348.47 160,359,252.16 324,234,864.55

    Net cash flow arising

    from investment activities -34,881,657.73 -18,165,392.47 -159,916,912.16 -323,825,364.55

    III. Cash flows arising from

    fund raising activities:

    Cash received from

    absorption of investment 1,340,184.00

    Incl.: Cash received fromSHENZHEN FIYTA HOLDINGS LTD. 2009 3rd Quarterly Report – Full Text

    12

    absorption of minority

    shareholders’ investment

    Cash received from

    borrowings 445,000,000.00 425,000,000.00 550,000,000.00 550,000,000.00

    Cash received from bond

    issuing

    Other fund raising related

    cash receipts 34,119,083.43

    Subtotal of cash flow in

    from fund-raising activities 446,340,184.00 425,000,000.00 584,119,083.43 550,000,000.00

    Cash paid for liabilities

    repayment 465,000,000.00 465,000,000.00 250,000,000.00 250,000,000.00

    Cash paid for

    dividend/profit distribution or

    repayment of interest

    50,034,904.83 49,572,404.83 51,232,156.44 51,232,156.44

    Incl.: Dividend and profit

    paid by the subsidiaries to

    minority shareholders

    Other fund raising related

    cash payments

    Subtotal of cash flow out

    from fund-raising activities 515,034,904.83 514,572,404.83 301,232,156.44 301,232,156.44

    Net cash flow arising

    from fund-raising activities -68,694,720.83 -89,572,404.83 282,886,926.99 248,767,843.56

    IV. Amount involved in change

    of exchange rate influencing

    the cash and cash equivalent

    V. Net increase of cash and

    cash equivalents -22,417,366.18 -12,956,940.55 5,170,101.90 13,657,495.74

    Plus: Opening balance of

    cash and cash equivalents 108,233,795.73 54,938,436.99 84,043,521.74 46,746,295.03

    VI. Ending balance of cash and

    cash equivalents 85,816,429.55 41,981,496.44 89,213,623.64 60,403,790.77

    4.5 Auditor’s Report

    Auditor’s Opinion: Unaudited

    Board of Directors of

    SHENZHEN FIYTA HOLDINGS LTD.

    OCT. 29, 2009