意见反馈 手机随时随地看行情

公司公告

飞亚达B:2011年半年度报告摘要(英文版)2011-08-16  

						  FIYTA HOLDINGS LTD.                                                        SEMI-ANNUAL REPORT 2011, SUMMARY




Stock Code: 200026             Short form of the Stock: FIYTA B              Announcement No.:2011-031


                                        FIYTA HOLDINGS LTD.


                          Semi-Annual Report 2011, Summary


§1 Important

1.1. The Board of Directors, the Supervisory Committee, directors, supervisors and senior executives
hereby individually and collectively accept responsibility for the correctness, accuracy and completeness
of the contents of this report and confirm that there are no material omissions or errors which would
render any statement misleading.

This summary of the Semi-annual Report is taken from the full text of the Semi-annual Report and is
published together with it on the CSRC designated website Investors are advised to read carefully the
full text of the semi-annual report if they want to know the detailed information.

1.2 The Company’s Semi-annual Financial Statements Have Not been Audited by CPAs.

1.3. Mr. Wu Guangquan, the Company leader, Mr. Li Dehua, chief financial officer and the Mr. Hu
Xinglong, the person in charge of the accounting department (the person in charge of the accounting)
hereby confirm the authenticity and completeness of the financial report enclosed in this semi-annual
report..

§2 Company Information

2.1 Basic Data

     Short form of the stock         FIYTA A, FIYTA B
          Stock Code                 000026, 200026
   Stock Exchange Listed with        Shenzhen Stock Exchange
                                               Secretary of the Board                 Securities Affairs Representative
            Names                    Chen Libin                               Zhang Yong
                                        th                                       th
                                     20 Floor, FIYTA Technology Building,     20 Floor, FIYTA Technology Building,
        Liaison Address              Gaoxin S. Road One, Nanshan District,    Gaoxin S. Road One, Nanshan District,
                                     Shenzhen                                 Shenzhen
              Tel.                   0755-86013992                            0755-86013669
             Fax                     0755-83348369                            0755-83348369
             E-mail                  investor@fiyta.com.cn                    investor@fiyta.com.cn


2.2 Financial highlights

2.2.1 Summary of Accounting and Financial Data

                                                                                                                  In CNY



                                                                                                                          1
  FIYTA HOLDINGS LTD.                                                           SEMI-ANNUAL REPORT 2011, SUMMARY



                                                                                             Increase/decrease of the report
                                                    End of the report    End of the previous
                                                                                             period vs the same period of the
                                                         period                  year
                                                                                                    previous year (%)
                Total assets, in CNY                2,430,200,977.09       2,436,539,054.39                            -0.26%
 Owner’s equity attributable to the Company’s
                                                    1,325,486,367.29       1,265,996,583.67                             4.70%
            shareholders, in CNY
            Capital stock, in shares                  392,767,870.00        280,548,479.00                             40.00%
    Net asset per share attributable to the
                                                                3.375                  4.51                           -25.17%
    Company’s shareholders (CNY/share)
                                                     Report period       Same Period of the Year-on-year increase/decrease
                                                     (Jan. to Jun.)        Previous Year                  (%)
              Turnover, in CNY                      1,232,010,736.41         810,811,910.82                            51.95%
           Operating Profit in CNY
                                                      102,601,007.36          44,751,195.21                          129.27%

                 Total profit in CNY                  103,969,019.95          51,957,376.73                          100.10%
    Net profit attributable to the Company’s
                                                       85,990,142.75          42,399,471.66                          102.81%
             shareholders in CNY

   Net profit attributable to the Company’s           87,145,297.28          36,774,788.99                          136.97%
 shareholders less the non-recurring gain and
                   loss, in CNY
   Basic earnings per share, in CNY/share                       0.219                 0.171                            28.07%
   Diluted earnings per share (CNY/share)                       0.219                 0.171                            28.07%
Net assets-income ratio (%), weighted average                   6.75%                5.62%                              1.13%
  Net assets-income ratio less non- recurring
                                                                6.84%                5.00%                              1.84%
       loss/gain (%), weighted average
Net cash flows arising from operating activities,
                                                     -103,426,718.82             875,685.15                                    -
                    in CNY
Net cash flows per share arising from operating
                                                                -0.263                0.003                                    -
            activities, in CNY/share


2.2.2 Non-recurring gain and loss items

√ Applicable      □ Inapplicable
                                                                                                                     in CNY
                    Non-recurring gain and loss                                  Amount                 Note (if applicable)
Gain/loss from disposal of non-current assets                                              50,357.86
Governmental subsidy charged to the current gain and loss
which has close relation with the Company’s normal businesses
excluding the governmental subsidy in compliance with the                              1,026,556.00 Government subsidy
national policy and allotted according to some standard or
continuously enjoyable in fixed amount.
Other gains/losses in compliance with the definition of
                                                                                       -1,965,352.12
non-recurring gain/loss
Amount affected by the income tax                                                         -266,716.27
                                Total                                                  -1,155,154.53             -


2.2.3 Discrepancies between Chinese Accounting Standards (CAS) and International Accounting
Standards (IAS)

□ Applicable      √ Inapplicable




                                                                                                                           2
  FIYTA HOLDINGS LTD.                                                                  SEMI-ANNUAL REPORT 2011, SUMMARY



§3 Changes in Share Capital and Particulars about Shareholders

3.1 Change in the Company’s Shares

√ Applicable       □ Inapplicable
                                                                                                                           In shares
                         Before the change               Increase/ Decrease (+ / -) as of the year              After the change
                                                                           Shares
                                                     New       Bonus      converted
                          Q’ty     Proportion                                          Others    Sub-total      Q’ty     Proportion
                                                   issuing     shares        from
                                                                           reserve
                        142,681,5                                          57,072,60              57,072,60 199,754,1
I. Restricted Shares                   50.86%                                                                                 50.86%
                               05                                                  1                      1        06
1. State shares
2. State corporate      123,645,9                                          49,458,39              49,458,39 173,104,3
                                       44.07%                                                                                 44.07%
shares                         81                                                  2                      2        73
3. Other domestic       19,000,00                                                                              26,600,00
                                        6.77%                              7,600,000              7,600,000                    6.77%
shares                          0                                                                                      0
 including:
                   19,000,00                                                                                   26,600,00
domestic non-state                      6.77%                              7,600,000              7,600,000                    6.77%
                           0                                                                                           0
corporate shares
     Domestic
natural person
shares
4. Foreign shares
 including: foreign
corporate shares
     Foreign
natural person
shares
5. Senior executive
                           35,524       0.01%                                 14,209                 14,209      49,733        0.01%
shares
II. Unrestricted        137,866,9                                          55,146,79              55,146,79 193,013,7
                                       49.14%                                                                                 49.14%
shares                         74                                                  0                      0        64
1. CNY ordinary         79,546,97                                          31,818,79              31,818,79 111,365,7
                                       28.35%                                                                                 28.35%
shares                          4                                                  0                      0        64
2. Foreign shares       58,320,00                                          23,328,00              23,328,00 81,648,00
                                       20.79%                                                                                 20.79%
listed domestically             0                                                  0                      0         0
3. Foreign shares
listed abroad
4. Others
                        280,548,4                                          112,219,3              112,219,3 392,767,8
III. Total Shares                     100.00%                                                                                100.00%
                               79                                                91                      91        70


3.2 Shares Held by Top 10 Shareholders and Top 10 Shareholders of Unrestricted Shares

                                                                                                                           In shares
      Total Number of
                                                                                                                               18,302
       Shareholders
            Shares held by the top 10 shareholders
                                   Nature of        Proportion of       Total shares    Number of restricted    Shares pledged or
        Shareholders
                                  Shareholders      shares held             held           shares held               frozen
Shenzhen CATIC Group              State    owned
                                                             41.49%      162,977,327             162,977,327                           0
Co., Ltd.                         corporate



                                                                                                                                  3
  FIYTA HOLDINGS LTD.                                                         SEMI-ANNUAL REPORT 2011, SUMMARY



China Construction Bank – Domestic
Huaxia Superior Growth     non-state                  3.80%       14,920,073                       0                         0
Securities Investment Fund corporate
Industrial and Commercial
                           Domestic
Bank of China – E Fund
                           non-state                  2.55%       10,000,000                       0                         0
Value Based Growth Mixed
                           corporate
Securities Investment Fund
China Construction Bank –
                           Domestic
GONGHANG RUIXIN
                           non-state                  2.14%        8,400,000              8,400,000                          0
Steady Growth Stock Type
                           corporate
Securities Investment Fund
Bohong Shujun (Tianjin)        Domestic
Equity Investment Fund         non-state
                                                      1.78%        7,000,000              7,000,000                          0
Partnership Co., Ltd.          corporate
                               shares
                               State-owned
Changzhou Investment
                               corporate              1.43%        5,600,000              5,600,000                          0
Group Co., Ltd.
                               shares
China Construction Bank –     Domestic
First State Cinda Leading      non-state
                                                      1.39%        5,460,000              5,460,000                          0
Growth Stock Type              corporate
Securities Investment Fund     shares
                            Domestic
Taikang Life Insurance Co.,
                            non-state
Ltd. – Toulian – Jinqu                              1.25%        4,900,000              4,900,000                          0
                            corporate
-019L-TL002 SHEN
                            shares
                             State-owned
Caitong Securities Co., Ltd. corporate                1.15%        4,527,326              4,527,046                          0
                             shares
China Merchants Securities Overseas
                                                       1.11%       4,353,189                       0                         0
(HK) Co., Ltd.             corporate
           Shareholding of the top 10 shareholders of unrestricted shares
                Shareholders                  Quantity of unrestricted shares held                Share type
China Construction Bank – Huaxia
Superiority Growth Stock Based Securities                                14,920,073 A Shares
Investment Fund
Industrial and Commercial Bank of China –
E-Fund Value Growth Mixed Securities                                     10,000,000 A Shares
Investment Fund
China Merchants Securities (HK) Co., Ltd.                                   4,353,189 B shares
KGI ASIA LIMITED                                                            4,337,622 B shares
BANK JULIUS BAER & CO.LTD                                                   3,485,769 B shares
International Finance -Citibank -MARTIN
CURRIE INVESTMENT MANAGEMENT                                                2,232,959 A Shares
LIMITED
NOMURA SECURITIES CO. LTD.                                                  1,773,611 A Shares
GSI S/A GOLDEN CHINA PLUS MASTER
                                                                            1,729,125 B shares
FUND
First Shanghai Securities Co., Ltd.                                         1,727,719 B shares
Industrial and Commercial Bank of China –
Guotou Ruiyin Core Enterprise Stock Based                                   1,685,633 A Shares
Securities Investment Fund
  Note to the association     The Company has not found any connectivity relations among the aforesaid shareholders or
relation or acting in concert any persons acting in concert as specified in the Measures for Administration of Information
 of the above shareholders on the Shareholder Equity Change of Listed Companies.




                                                                                                                        4
  FIYTA HOLDINGS LTD.                                                           SEMI-ANNUAL REPORT 2011, SUMMARY



3.3 Change in Controlling Shareholder and Actual Controller

□ Applicable     √ Inapplicable


§4   Directors, Supervisors and Senior Executives

4.1 Change in Shares Held by Directors, Supervisors and Senior Executives

√ applicable     □ inapplicable
                                                                                                Number of
                                              Number of Number of
                                  Number of                              Number of Including: stock option
                                                 shares      shares
                                 shares held                            shares held number of held at the             Reason of
   Names             Posts                   increased in decreased
                                   at year                                at end of  restricted end of the             Change
                                               the report in the report
                                  beginning                              the period shares held   report
                                                 period       period
                                                                                                 period
                                                                                                                    Shares
                                                                                                                    converted
Lu              Deputy General
                                      47,365               0            0      66,311        49,733               0 from the
Bingqiang       Manager
                                                                                                                    public
                                                                                                                    reserve


§5. Report of the Board of Directors
5.1 Status of Principal Business Based on Sectors and Products

                                                                                                                 In CNY 10,000
                                             Principal Businesses Based on Sectors
                                                                                                Increase/decre
                                                                              Increase/decre                     Increase/decrea
                                                                                                ase of principal
                                                                              ase of revenue                     se of gross profit
                                                                                                 business cost
  Based on sectors or                          Operating       Gross profit   over the same                        rate over the
                             Revenue                                                            over the same
      products                                  costs           rate (%)       period of the                      same period of
                                                                                                   period of
                                                                               previous year                       the previous
                                                                                                 previous year
                                                                                    (%)                              year (%)
                                                                                                      (%)
Commerce                     101,074.44          75,903.38           24.90%          50.62%             44.77%              3.04%
Industry                         20,382.60         7,561.07          62.90%          73.86%             67.51%              1.40%
Property operation                3,440.49         1,051.64          69.43%             3.87%            3.56%              0.09%
                                             Principal Businesses Based on Products
Sales of foreign top
                             101,074.44          75,903.38           24.90%          50.62%             44.77%              3.04%
brand watches
Sales of FIYTA watches           20,382.60         7,561.07          62.90%          73.86%             67.51%              1.40%


5.2 Principal Businesses Based on Regions

                                                                                                                 In CNY 10,000
                                                                                             Year-on-year increase/decrease of
                       Regions                                       Revenue
                                                                                                       revenue (%)
Northeast China                                                                  11,621.14                                41.83%
North China                                                                      22,855.51                                54.23%
Northwest China                                                                  29,768.57                                51.88%
Southwest China                                                                   8,232.47                                69.93%
East China                                                                       14,890.88                                67.60%
South China                                                                      37,750.36                                46.33%



                                                                                                                                5
  FIYTA HOLDINGS LTD.                                                            SEMI-ANNUAL REPORT 2011, SUMMARY



5.3 Material Changes in the Principal Business or its Structure

□ Applicable   √ Inapplicable


5.4 Material Changes in the Earning Capacity (Gross Profit Rate) of the Principal Business over
the Previous Year

□ Applicable   √ Inapplicable


5.5 Reasons of Big Change in the Profit Composition over the Previous Year

□ Applicable   √ Inapplicable


5.6. Application of the Proceeds Raised through Share Offering

5.6.1 Table of Comparisons of Application of the Proceeds Raised through Share Offering

√ applicable   □ inapplicable
                                                                                                              In CNY 10,000
Total proceeds raised through share
                                                     48,276.00
              offering
                                                                  Total proceeds invested in the
  Total proceeds whose application                                                                                     37,522.00
                                                                            report year
   has been changed in the report                          0.00
               period
 Total proceeds whose application
                                                           0.00
 has been changed accumulatively
                                                                  Total proceeds accumulatively
 Proportion of the proceeds whose                                                                                      39,201.00
                                                                             invested
application has been changed in the                      0.00%
           total proceeds
                                                              Amou
                       Has                                        nt
                                                                                                               Has
                        the                                   accum      Investme                                         Has
                                 Total                                                                         the
                     projec                                   ulativel       nt                                        significant
                               commit                                                  Date when             predict
     Committed       t been               Total                   y      progress                    Result             change
                                  ted               Amount                              the project             ed
 investment projects chang             investment             invest       by the                   realized             taken
                                invest            invested in                         has reached            operati
 and investment with     ed               after                ed up     end of the                  in the             place in
                                 ment              the report                         the predicted             on
     the surplus      (inclu           adjustment              to the      report                    report               the
                                 with                period                             applicable            result
      proceeds         ding                (1)                end of       period                    period            feasibility
                               procee                                                     status              been
                     partial                                     the     (%) (3) =                                       of the
                                   ds                                                                        reache
                     chang                                    report       (2)/(1)                                      project?
                                                                                                                d?
                         e)                                   period
                                                                 (2)
 Investment projects
    as committed
1. HARMONY World
Watch Chain Network            41,000                     34,407                      December
                    No                41,000.00 33,696.00                  83.92%                  2,408.00 Yes        No
Development and                   .00                        .00                      30, 2011
Improvement Project
2. Project of putting
                               5,000.                           3,382.                December
new FIYTA watches to No                  5,000.00    2,719.00              67.64%                  1,695.00 Yes        No
                                   00                               00                30, 2011
the market
3. FIYTA Brand
                               4,000.                           1,412.                December
Marketing and          No                4,000.00    1,107.00              35.30%                       0.00 Yes       No
                                   00                               00                30, 2012
Promotion Project
     Sub-total of
                               50,000                     39,201
 investment projects    -             50,000.00 37,522.00                    -             -       4,103.00     -           -
                                  .00                        .00
    as committed



                                                                                                                                6
  FIYTA HOLDINGS LTD.                                                        SEMI-ANNUAL REPORT 2011, SUMMARY



   Investment with
  surplus proceeds
 Repayment of bank
                         -      0.00         0.00          0.00   0.00              -          -       -        -
    loan (if any)
   Supplementing
  working capital (if    -      0.00         0.00          0.00   0.00              -          -       -        -
        any)
     Sub-total of
   investment with       -      0.00         0.00          0.00   0.00   -          -          0.00    -        -
  surplus proceeds
                              50,000                     39,201
        Total            -           50,000.00 37,522.00                 -          -      4,103.00    -        -
                                 .00                        .00
   Note to failure to
    comply with the
planned progress and
  predicted earnings
   and the cause(s)
(based on the specific
       projects)
 Explanation of the
significant change in
  project feasibility
  Amount of surplus
fund, application and Inapplicable
   progress of use
    Change of the
implementation site of
                       Inapplicable
 the projects invested
    with proceeds
 Adjustment of the
  implementation
method of the projects Inapplicable
    invested with
      proceeds
                       Applicable
   About the initial
  investment in the The Proposal on Replacement of the Self-raised Fund Invested in the Project Which should be
projects planned to be Invested with the thProceeds Raised through Share Offering with the Proceeds as reviewed and
  invested with the approved at the 19 meeting of the Sixth Board of Directors held on December 20, 2010 approved to
  proceeds and the replace CNY 164,703,186.65 of the self-raised fund in the project which should be invested with the
     replacement       proceeds raised through share offering with the proceeds amounting to CNY 164,703,186.65 raised
                       through this share offering.
    Using the idle
     proceeds to
   supplement the      Inapplicable
  working capital on
   temporary basis
   Balance of the
proceeds incurred in
 process of project Inapplicable
implementation and
     the cause
About application and
status of the proceeds Originally determined application
        unused
 Problems existing in
   application of the
   proceeds and the Not exist
information disclosure
    or other issues




                                                                                                                    7
  FIYTA HOLDINGS LTD.                                                     SEMI-ANNUAL REPORT 2011, SUMMARY



5.6.2 Statement of the Changed Projects Invested with the Proceeds

□ Applicable   √ Inapplicable


5.7 Plan of the Board of Directors for Amendment of the Operation Plan in the Second Half Year

□ Applicable   √ Inapplicable


5.8 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   √ Inapplicable


5.9 Explanation of the Board on the Qualified Auditor’s Report Issued by CPAs

□ Applicable   √ Inapplicable


5.10 Explanation of the Management on the Changes and Handling of the Issues Involved in the
Qualified Auditor’s Report Issued by CPAs in the Previous Year

□ Applicable   √ Inapplicable


§6 Important Events

6.1. Acquisition and Sales of Assets and Assets Reorganization

7.1.1 Assets Acquisition

□ Applicable   √ Inapplicable


6.1.2 Sales of Assets

□ Applicable   √ Inapplicable


6.1.3 The progress of the assets reorganization or assets acquisition/sale activities and the
consequent influence upon the Company’s operation result and financial position in the report
period since the publication of the corresponding report or notice

□ Applicable   √ Inapplicable


6.2. Guarantees

√ applicable   □ inapplicable
                                                                                                             In CNY
                             Outward guarantees (excluding guarantee to the subsidiaries)
                 Date and
                 number of                  Date of
                    the                   occurrence     Actual                                         Guarantee to
  Names of                  Guarantee                                Type of     Guarantee Implement
                announcem                  (date of    amount of                                        related party?
  Gurantees                   line                                  guarantee     period   ation status
                 ent on the               agreement    guarantee                                             (Y/N)
                 guarantee                execution)
                    line



                                                                                                                   8
  FIYTA HOLDINGS LTD.                                                               SEMI-ANNUAL REPORT 2011, SUMMARY



   Total amount of outward                                          Total amount of outward
  guarantee approved in the                                  0.00 guarantee actually incurred in                           0.00
      report period (A1)                                             the report period (A2)
    Total amount of outward
                                                                     Total ending balance of
 guarantee already approved
                                                             0.00 outward guarantee at the end                             0.00
at the end of the report period
                                                                    of the report period (A4)
             (A3)
                                                 Guarantees to the Subsidiaries
                   Date and
                   number of                     Date of
                      the                      occurrence        Actual                                           Guarantee to
  Names of                    Guarantee                                        Type of     Guarantee Implement
                  announcem                     (date of       amount of                                          related party?
  Gurantees                     line                                          guarantee     period   ation status
                   ent on the                  agreement       guarantee                                               (Y/N)
                   guarantee                   execution)
                      line
Shenzhen
                                                                          Guarantee
Harmony World
                                            February 24,                  with joint
Watches       2011-003             6,800.00                      6,800.00               1             No          No
                                            2011                          responsibilit
Center Co.,
                                                                          y
Ltd.
                                                                             Guarantee
FIYTA (Hong                                                                  with joint
                 2011-021          1,673.00 May 13, 2011            837.00                 1          No          No
Kong) Limited                                                                responsibilit
                                                                             y
                                                                             Guarantee
FIYTA (Hong                                 August 5,                        with joint
                 2011-025          4,956.00                             0.00               2          No          No
Kong) Limited                               2011                             responsibilit
                                                                             y
Total amount of guarantee to                                     Total amount of guarantee to
the subsidiaries approved in                           13,429.00 subsidiaries actually incurred                        7,637.00
    the report period (B1)                                         in the report period (B2)
 Total amount of guarantee to
                                                                 Total balance of guarantee to
subsidiaries already approved
                                                       13,429.00 subsidiaries at the end of the                        11,637.00
at the end of the report period
                                                                       report period (B4)
             (B3)
                    Total amount of guarantees offered by the Company (i.e. total of the above two items)
Total amount of guarantee line                                    Total amount of guarantee
approved in the report period                          13,429.00 actually incurred in the report                       7,637.00
          (A1+B1)                                                       period (A2+B2)
Total amount of guarantee line                                     Total balance of actual
already approved in the report                         13,429.00 guarantee at the end of the                           11,637.00
       period (A3 +B3)                                             report period (A4+B4)
Proportion of the actual guarantee in the Company’s net assets
                                                                                                                          8.78%
(i.e. A4+B4)
Including:
Amount of guarantees offered to the shareholders, actual
                                                                                                                            0.00
controller and its related parties (C)
Amount of guarantee for liabilities directly or indirectly offered to
                                                                                                                            0.00
the guarantees with the asset-liability ratio exceeding 70%. (D)
Amount with the total guarantee exceeding 50% of the net assets
                                                                                                                            0.00
(E)
Total of the aforesaid three guarantees (C+D+E)                                                                             0.00
                                                                        All the outward guarantees offered by the Company are to
                                                                        satisfy the subsidiaries’ production and operation
Note to the joint responsibility for discharge upon expiry of the       requirements and are the guarantees offered to the
guarantee term                                                          Company’s subsidiaries for their loans. The Company
                                                                        has neither provided any guarantee to the controlling
                                                                        shareholder or any related parties nor been involved in
                                                                        any other outward guarantee activity. There has been no



                                                                                                                             9
  FIYTA HOLDINGS LTD.                                                          SEMI-ANNUAL REPORT 2011, SUMMARY



                                                                  loss the Company has to bear due to overdue guarantee,
                                                                  any guarantee in connection of any lawsuit or being
                                                                  judged as having lost in lawsuit due to guarantee. All the
                                                                  fund dealings with the related parties belong to normal
                                                                  operation fund dealings, and there existed no such case
                                                                  that a related party has occupied the Company’s funds
                                                                  against the law.


6.3 Non-operational Related Credits and Debts

□ Applicable    √ Inapplicable


6.4 Significant Lawsuits and Arbitrations

□ Applicable    √ Inapplicable


6.5 Other Significant Events, their Impacts and the Solutions

□ Applicable    √ Inapplicable


6.5.1 Securities Investment

□ Applicable    √ Inapplicable


6.5.2 Equity in other listed companies held by the Company

□ Applicable    √ Inapplicable


6.5.3 Fund Occupancy by Principal Shareholders and Subsidiaries for Mon-operating Purpose
and Payment

□ Applicable    √ Inapplicable


6.5.4 Implementation of the Commitments of the Company, the Shareholders and the Eventual
Controller

The commitments of the Company, its directors, supervisors and senior executives, and the related parties, including the
shareholder holding over 5% of the Company’s total shares and the actual controller in the report period or extending to
the report period are as follows:
√ applicable     □ inapplicable
            Commitments                    Acceptors           Description                          Implementation
                                                         (1) Shenzhen CATIC
                                                         Group committed that
                                                         upon completion of the
                                                         equity separation
                                                         reform of FIYTA, the         Implementation of the commitment: The
                                                         non-negotiable shares        commitment is in process of
                                                         held by Shenzhen             implementation. Commencing from the
Commitment for Equity Separation       Shenzhen          CATIC Group would            date when the equity separation reform
Reform                                 CATIC Group       not be listed with           was fulfilled to the end of the report period,
                                                         Shenzhen Stock               Shenzhen CATIC Group has not reduced
                                                         Exchange for trading         or assigned any restricted shares held by
                                                         within 36 months after       Shenzhen CATIC Group.
                                                         the day when such
                                                         shares got approved
                                                         for listing; (2) Within 24
                                                         months after the 3-year



                                                                                                                               10
  FIYTA HOLDINGS LTD.                                                         SEMI-ANNUAL REPORT 2011, SUMMARY



                                                          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 CNY 25.00 per
                                                          share.
Commitments in the acquisition report
or the written report on change of    -                   -                         -
equity
Commitment at the time of important
                                        -                 -                         -
assets reorganization
                                                          Commitment of
                                                          Shenzhen CATIC
                                                          Group: Within 36
                                                          months commencing
                                                          from the end of the
                                                          Company’s non-public Status of implementation of the
                                        Shenzhen
Commitment at the time of issuing                         issuing (from          commitment: The commitment is in
                                        CATIC Group
                                                          December 30, 2010 to process of implementation.
                                                          December 29, 2013),
                                                          Shenzhen CATIC
                                                          Group shall not assign
                                                          any of the new shares
                                                          it has subscribed.
Other commitment (including
                                        -                 -                         -
supplementary commitment)


6.5.5 Profit Distribution or Converting Capital Public Reserve into Capital Stock

□ Applicable    √ Inapplicable


6.5.6 Items of Other Comprehensive Income

                                                                                                                In CNY
                                                          Amount incurred in the report   Amount incurred in the previous
                         Items
                                                                    period                           period
1. Gain (Loss) from available-for-sale financial assets
Less: Influence upon income tax from
available-for-sale financial assets
Net gain/loss previously recorded in other
comprehensive gains transferred to the current
gain/loss
Sub-total
2. The share calculated according to the equity
method and enjoyed in the other comprehensive
income of the investee
Less: Influence upon the income tax arising from the
share calculated according to the equity method and
enjoyed in the other comprehensive income of the
investee
Net gain/loss previously recorded in other
comprehensive gains transferred to the current
gain/loss



                                                                                                                     11
  FIYTA HOLDINGS LTD.                                                        SEMI-ANNUAL REPORT 2011, SUMMARY



Sub-total
3. Amount of gain (or loss) arising from the cash flow
hedge instrument
Less: Influence upon income tax arising from the cash
flow hedge instrument
Net gain/loss previously recorded in other
comprehensive gains transferred to the current
gain/loss
Amount of adjustment of the amount transferred into
the hedge item recognized initially
Sub-total
4. Converted difference in Foreign Currency
                                                                           2,071,076.23                           -18,896.52
Statements
Less: Net in disposal of overseas operation
transferred to the current gain/loss
Sub-total                                                                  2,071,076.23                           -18,896.52
5. Others
Less: Influence upon the income tax arising from
others recorded in the other comprehensive income
Net of the gain/loss recorded previously in the other
comprehensive gains transferred to the current gain
and loss
Sub-total
Total                                                                      2,071,076.23                           -18,896.52


6.6 Receptions of Surveyors, Communications, Interviews

                                                                                          Discussion topics and provision of
Reception Time       Reception place          Way of reception    Visitors received
                                                                                                      materials
                                                                 Fortis Haitong
                                                                 Investment
                                                                 Management Co.,
                                                                 Ltd.,
                                                                 CITIC-Prudential
                                                                 Fund Management
                                                                 Company Ltd.,
                                                                 China Nature Asset      Development trend of the domestic
                                                                 Management Co.,         luxury goods sector, some measures
                                                                 Ltd.,                   concerning the Company’s strategic
January 11,
                 Company                  On-Site Survey         Minsheng Royal          development, brand construction,
2011
                                                                 Fund Management         terminal management in the past
                                                                 Co., Ltd.,              three years. Provision of the
                                                                 Dongxing                Company’s public brochures in 2011.
                                                                 Securities Co., Ltd.,
                                                                 Da Cheng Fund
                                                                 Management Co.,
                                                                 Ltd.,
                                                                 Rongtong Fund
                                                                 Management Co.,
                                                                 Ltd.
                                                                                      Development trend of the domestic
                                                                                      luxury goods sector, some measures
                                                                                      concerning the Company’s strategic
January 14,                                                      Zheshang
                 Company                  On-Site Survey                              development, brand construction,
2011                                                             Securities Co., Ltd.
                                                                                      terminal management in the past
                                                                                      three years. Provision of the
                                                                                      Company’s public brochures in 2011.




                                                                                                                         12
  FIYTA HOLDINGS LTD.                                   SEMI-ANNUAL REPORT 2011, SUMMARY



                                                                    Development trend of the domestic
                                            China Merchants         luxury goods sector, some measures
                                            Securities Co., Ltd.,   concerning the Company’s strategic
January 18,
                 Company   On-Site Survey   Shenzhen Haiheng        development, brand construction,
2011
                                            Investment Co.,         terminal management in the past
                                            Ltd.                    three years. Provision of the
                                                                    Company’s public brochures in 2011.
                                                                    Development trend of the domestic
                                            Shanghai Shenyin        luxury goods sector, some measures
                                            & Wanguo                concerning the Company’s strategic
March 14, 2011 Company     On-Site Survey   Securities              development, brand construction,
                                            Research Institute      terminal management in the past
                                            Co., Ltd.               three years. Provision of the
                                                                    Company’s public brochures in 2011.
                                                                    Development trend of the domestic
                                                                    luxury goods sector, some measures
                                                                    concerning the Company’s strategic
                                            China Securities
April 1, 2011    Company   On-Site Survey                           development, brand construction,
                                            Co., Ltd.
                                                                    terminal management in the past
                                                                    three years. Provision of the
                                                                    Company’s public brochures in 2011.
                                            Shanghai Zexi
                                            Investment              Development trend of the domestic
                                            Management Co.,         luxury goods sector, some measures
                                            Ltd., Guosen            concerning the Company’s strategic
April 20, 2011   Company   On-Site Survey   Securities Co., Ltd.,   development, brand construction,
                                            Sealand Securities      terminal management in the past
                                            Co., Ltd., Huaxia       three years. Provision of the
                                            Fund Management         Company’s public brochures in 2011.
                                            Co., Ltd.
                                                                Development trend of the domestic
                                                                luxury goods sector, some measures
                                                                concerning the Company’s strategic
                                            Xiangcai Securities
April 28, 2011   Company   On-Site Survey                       development, brand construction,
                                            Co., Ltd.
                                                                terminal management in the past
                                                                three years. Provision of the
                                                                Company’s public brochures in 2011.
                                                                 Development trend of the domestic
                                                                 luxury goods sector, some measures
                                                                 concerning the Company’s strategic
                                            China Galaxy
May 12, 2011     Company   On-Site Survey                        development, brand construction,
                                            Securities Co., Ltd.
                                                                 terminal management in the past
                                                                 three years. Provision of the
                                                                 Company’s public brochures in 2011.
                                                                    Development trend of the domestic
                                                                    luxury goods sector, some measures
                                                                    concerning the Company’s strategic
                                            Liuhe Investment
May 17, 2011     Company   On-Site Survey                           development, brand construction,
                                            Co., Ltd.
                                                                    terminal management in the past
                                                                    three years. Provision of the
                                                                    Company’s public brochures in 2011.
                                                                    Development trend of the domestic
                                                                    luxury goods sector, some measures
                                            Lion Fund               concerning the Company’s strategic
May 18, 2011     Company   On-Site Survey   Management Co.,         development, brand construction,
                                            Ltd.                    terminal management in the past
                                                                    three years. Provision of the
                                                                    Company’s public brochures in 2011.
                                                                    Development trend of the domestic
                                            Shenzhen                luxury goods sector, some measures
June 9, 2011     Company   On-Site Survey   Team-Top                concerning the Company’s strategic
                                            Investment              development, brand construction,
                                            Management Co.,         terminal management in the past



                                                                                                   13
  FIYTA HOLDINGS LTD.                                                       SEMI-ANNUAL REPORT 2011, SUMMARY



                                                                 Ltd., Pingan Dawa three years. Provision of the
                                                                 Funds              Company’s public brochures in 2011.
                                                                 Management Co.,
                                                                 Ltd., Yinhua Fund
                                                                 Management Co.,
                                                                 Ltd., Jiangsu
                                                                 Winlast Investment
                                                                 & Development
                                                                 Co., Ltd., Beijing
                                                                 Xinyuan Lanzhong
                                                                 Investment
                                                                 Management Co.,
                                                                 Ltd., Guotai Asset
                                                                 Management
                                                                 Co., Ltd., Orient
                                                                 Securities Assets
                                                                 Management Co.,
                                                                 Ltd., Invesco Great
                                                                 Wall Fund
                                                                 Management Co.,
                                                                 Ltd. and
                                                                 CITIC Securities
                                                                 Co., Ltd.




§7   Financial Report

7.1 Auditor’s Opinions

XI. Financial Report         √ Unaudited         □ Audited


7.2. Financial Statements

7.2.1 Balance Sheet

Prepared by: FIYTA Holdings Ltd.            June 30, 2011                                           In CNY

                                            Ending balance                                   Opening balance
            Items
                                   Consolidated        Parent company                Consolidated       Parent company
Current assets:
  Monetary fund                      298,373,212.07         148,907,030.69            613,455,817.52         529,568,738.47
  Settlement Reserve
  Inter-bank lending
  Trading financial assets
  Notes receivable
  Accounts receivable                238,457,840.66            71,455,328.46          175,896,199.78          41,753,368.93
  Prepayments                         24,779,790.36                                    36,644,253.43
  Insurance premium
receivable
  Reinsurance accounts
receivable
   Accounts receivable
reinsurance reserve
  Interest receivable                                          84,383,298.62                                  50,196,167.69




                                                                                                                       14
  FIYTA HOLDINGS LTD.                                               SEMI-ANNUAL REPORT 2011, SUMMARY



  Dividends receivable
  Other receivables                 30,183,758.83     475,676,778.79      27,390,628.12     545,533,120.97
   Buying back the sale of
financial assets
  Inventories                     1,284,088,612.66    174,026,511.09    1,048,392,625.70    103,224,490.80
  Non-current assets due
within a year
  Other current assets                6,643,386.40                          3,946,533.14
Total current assets              1,882,526,600.98    954,448,947.65    1,905,726,057.69   1,270,275,886.86
Non-Current Assets:
  Disbursement of loans and
advances
  Available-for-sale financial
assets
  Held –to-due investment
  Long-term accounts
receivable
  Long-term equity investment         1,932,928.17    707,248,128.17        1,981,913.65    354,489,913.65
  Investment based real estate     162,284,137.68     162,284,137.68     165,381,973.79     165,381,973.79
  Fixed assets                     247,181,868.71     224,783,029.02     251,742,068.63     228,700,096.61
  Construction-in-process              203,000.00         203,000.00                0.00
  Engineering supplies
  Disposal of fixed assets
  Productive biological assets
  Oil and gas asset
  Intangible assets                 19,168,485.61      12,186,271.87      19,237,532.22      12,241,014.82
  Development expenses
  Goodwill
  Long-term expenses to be
                                    83,450,930.94      23,391,567.25      72,152,718.07      21,221,733.80
apportioned
  Deferred income tax asset         33,453,025.00        3,926,911.99     20,316,790.34        3,926,911.99
  Other non-current assets
Total non-current assets           547,674,376.11    1,134,023,045.98    530,812,996.70     785,961,644.66
Total assets                      2,430,200,977.09   2,088,471,993.63   2,436,539,054.39   2,056,237,531.52
Current liabilities:
  Short-term Loan                  622,311,000.00     544,000,000.00     728,253,730.00     600,000,000.00
  Amount due to the Central
Bank
  Receipt of deposits and
deposits from other banks
  Borrowing from banks
  Trading financial liabilities
  Notes payable
  Accounts payable                 205,300,470.39     136,714,189.27     156,353,328.00      57,467,235.33
  Advance receipts                    3,464,531.40       2,939,051.02       8,464,969.63       1,589,073.41
  Financial assets sold for
repurchase
  Service charge and
commission payable




                                                                                                       15
  FIYTA HOLDINGS LTD.                                                  SEMI-ANNUAL REPORT 2011, SUMMARY



  Salaries payable to the
                                     14,047,620.84          1,675,303.84     19,980,930.64          8,500,000.00
employees
  Taxes payable                      37,468,779.86          9,298,098.25     18,492,700.45         11,056,809.52
  Interest payable                     1,712,361.62         1,160,498.61       1,202,198.61         1,160,498.61
  Dividends payable                            0.00                             190,263.50
  Other payables                     32,138,796.96         29,946,083.42     29,418,337.74         22,516,478.86
  Reinsurance payable
  Insurance contract reserve
  Acting trading securities
  Acting underwriting
securities
  Non-current liabilities due
within a year
  Other current liabilities                                                    2,645,322.20
Total current liabilities           916,443,561.07        725,733,224.41    965,001,780.77        702,290,095.73
Non-Current Liabilities:
  Long-term loan                    181,332,819.80        180,000,000.00    181,440,065.11        180,000,000.00
  Bonds payable
  Long term accounts payable
  Special accounts payable
  Predicted liabilities
  Deferred income tax liability         332,776.04            124,482.04        131,259.28            131,259.28
  Other non-current liabilities        3,450,000.00         2,950,000.00       2,400,000.00         1,900,000.00
Total non-current liabilities       185,115,595.84        183,074,482.04    183,971,324.39        182,031,259.28
Total liabilities                  1,101,559,156.91       908,807,706.45   1,148,973,105.16       884,321,355.01
Owners’ equity (or
shareholders’ equity):
  Paid up capital (or capital
                                    392,767,870.00        392,767,870.00    280,548,479.00        280,548,479.00
stock)
  Capital reserve                   530,606,952.78        531,162,493.88    643,381,884.88        643,381,884.88
  Less: shares in stock
  Special reserve
  Surplus reserve                   121,066,992.16        121,066,992.16    121,066,992.16        121,066,992.16
  Generic risk reserve
  Retained earnings                 280,449,864.44        134,666,931.14    222,514,569.59        126,918,820.47
  Translation reserve                   594,687.91                            -1,515,341.96
Total owner’s equity
attributable to the parent         1,325,486,367.29     1,179,664,287.18   1,265,996,583.67     1,171,916,176.51
company
Minority equity                        3,155,452.89                          21,569,365.56
Total owners’ equity              1,328,641,820.18     1,179,664,287.18   1,287,565,949.23     1,171,916,176.51
Total liabilities and owners’
                                   2,430,200,977.09     2,088,471,993.63   2,436,539,054.39     2,056,237,531.52
equity


7.2.2 Profit Statement

Prepared by: FIYTA Holdings Ltd.            January - June, 2011                                In CNY


               Items                  Amount in the report period            Amount in the previous period




                                                                                                             16
  FIYTA HOLDINGS LTD.                                                        SEMI-ANNUAL REPORT 2011, SUMMARY



                                      Consolidated          Parent company      Consolidated       Parent company
I. Turnover                           1,232,010,736.41         229,421,696.61     810,811,910.82      151,312,416.02
Including: revenue                    1,232,010,736.41         229,421,696.61     810,811,910.82      151,312,416.02
         Interest income
         Earned premium
     Service charge and
commission income
II. Total operating cost              1,129,360,743.57         227,590,437.45     766,060,715.61      154,668,313.10
Including: operating costs             820,486,746.77          108,169,866.25     565,307,056.65       69,292,155.00
         Interest payment
     Service charge and
commission payment
         Surrender value
         Compensation pay-out,
net
      Provision for insurance
contract, net
         Payment of policy
dividends
         Reinsurance expenses
      Business taxes and
                                          5,519,125.06           2,491,222.67       3,079,780.59        2,134,996.13
surcharge
         Sales costs                   185,744,896.33           75,701,460.95     113,555,280.39       51,090,854.22
         Administrative expenses        86,933,806.49           32,034,218.96      62,246,359.77       24,653,838.38
         Financial expenses             28,419,718.07            9,193,668.62      21,459,989.06        7,496,469.37
         Loss from impairment of
                                          2,256,450.85                   0.00        412,249.15
assets
   Plus: Income from change of
fair value (loss stated with “-“)
        Investment income (loss
                                            -48,985.48          34,138,145.45                          13,758,953.80
is stated with “-“)
          Including: income
from investment in associates               -48,985.48                   0.00
and joint ventures
     Exchange income (loss is
stated with “-“)
III. Operating Profit (loss is
                                       102,601,007.36           35,969,404.61      44,751,195.21       10,403,056.72
stated with “-“)
  Plus: Non-operating income              1,374,365.97            350,853.72        7,835,555.48        7,743,869.98
  Less: Non-operating
                                              6,353.38                487.00         629,373.96          569,408.84
expenses
    Including: Loss from
                                                     0.00                0.00          47,206.42           17,527.99
disposal of non-current assets
IV. Total profit (total loss is
                                       103,969,019.95           36,319,771.33      51,957,376.73       17,577,517.86
stated with “-“)
  Less: Income tax expense              17,802,177.43             516,812.76        9,530,853.27         846,332.48
V. Net Profit (loss is stated with
                                        86,166,842.52           35,802,958.57      42,426,523.46       16,731,185.38
“-“)
     Net profit attributable to
                                        85,990,142.75           35,802,958.57      42,399,471.66       16,731,185.38
the parent company’s owner
    Minority shareholders’
                                           176,699.77                    0.00          27,051.80                0.00
gain/loss




                                                                                                                17
  FIYTA HOLDINGS LTD.                                                        SEMI-ANNUAL REPORT 2011, SUMMARY



VI. Earnings per share:
    (I) Basic earnings per
                                                0.219                                         0.171
share
    (II) Diluted earnings per
                                                0.219                                         0.171
share
VII. Other comprehensive
                                         2,071,076.23                                    -18,896.52
income
VIII. Total comprehensive
                                        88,237,918.75         35,802,958.57          42,407,626.94          16,731,185.38
income
    Total comprehensive
income attributable to the              88,100,172.62         35,802,958.57          42,384,518.65          16,731,185.38
owner of the parent company
    Total comprehensive
income attributable to minority            137,746.13                                     23,108.29
shareholders

In consolidation of an enterprise under the same control taken place in the report period, the net profit realized by the
consolidated enterprise before the consolidation was CNY 0.00.

7.2.3 Cash Flow Statement

Prepared by: FIYTA Holdings Ltd.               January - June, 2011                                      In CNY


                                         Amount in the report period                 Amount in the previous period
             Items
                                    Consolidated          Parent company          Consolidated         Parent company
I. Net cash flows arising from
operating activities:
     Cash received from sales
                                    1,359,710,881.45         232,850,800.27         909,639,385.70         168,545,107.96
of goods and supply of labor
    Net increase of customers’
deposit and due from banks
    Net increase of borrowings
from the central bank
    Net increase of borrowings
from other financial institutions
     Cash received from former
insurance contract premium
     Net cash received from
reinsurance business
    Net increase of insurance
reserve and investment
      Net increase from disposal
of transactional financial asset
     Cash received from
interest, service charge and
commission
    Net increase of borrowings
    Net increase of fund from
repurchases
    Rebated taxes received                 217,481.16                                    623,119.27             623,119.27
     Other operation activity
                                         4,483,957.14         86,972,592.72            7,265,097.91           2,305,225.60
related cash receipts
      Subtotal of cash flow in
                                    1,364,412,319.75         319,823,392.99         917,527,602.88         171,473,452.83
from operating activity
    Cash paid for purchase of       1,147,963,105.94         118,780,238.76         696,249,537.70          61,942,930.99



                                                                                                                      18
  FIYTA HOLDINGS LTD.                                               SEMI-ANNUAL REPORT 2011, SUMMARY



goods and reception of labor
services
    Net increase of loans and
advances to customers
    Net increase of due from
central bank and due from
banks
     Cash for the former
insurance contract indemnity
payment
     Cash paid for interest,
service charge and
commission
     Cash paid for insurance
policy dividend
    Cash paid to and for staff      127,811,435.42     48,764,907.85      88,324,162.19    36,783,697.63
    Taxes paid                       75,126,038.21      9,941,251.63      44,399,281.37    11,607,073.29
    Other business related
                                    116,938,459.00     55,029,872.30      87,678,936.47    68,508,807.83
cash payments
      Subtotal of cash flow out
                                   1,467,839,038.57   232,516,270.54     916,651,917.73   178,842,509.74
from operating activity
        Net cash flow arising
                                    -103,426,718.82    87,307,122.45        875,685.15     -7,369,056.91
from operating activities
II. Cash flows arising from
investment activities:
    Cash received from
recovery of investment
    Cash received from
                                                                                           11,400,000.00
investment income
    Net amount of cash
received from disposal of fixed
                                         86,686.60         86,686.60      15,051,800.00    15,051,700.00
assets, intangible assets and
other long term assets
    Net cash received from
disposal of subsidiaries and
other operating units
    Other investment related
cash receipts
       Subtotal of cash flow in
                                         86,686.60         86,686.60      15,051,800.00    26,451,700.00
from investment activity
    Cash paid for
construction/purchase of fixed
                                     36,216,149.40     11,525,931.38      29,375,134.72     1,713,022.00
assets, intangible assets and
other long term assets
    Cash paid for investment         19,107,200.00    352,807,200.00       7,924,500.00
    Net increase of
hypothecated loans
    Net cash received from
payment by subsidiaries and
other operating units
    Other investment related
cash payments
       Subtotal of cash flow out
                                     55,323,349.40    364,333,131.38      37,299,634.72     1,713,022.00
from investment activity
         Net cash flow arising
                                     -55,236,662.80   -364,246,444.78    -22,247,834.72    24,738,678.00
from investment activities




                                                                                                    19
  FIYTA HOLDINGS LTD.                                              SEMI-ANNUAL REPORT 2011, SUMMARY



  III. Cash flows arising from
fund raising activities:
    Cash received from
absorption of investment
    Incl.: Cash received from
subsidiaries’ absorption of
minority shareholders’
investment
    Cash received from
                                   510,311,000.00    392,000,000.00     386,548,610.00   345,000,000.00
borrowings
     Cash received from bond
issuing
    Other fund-raising related
cash receipts
       Subtotal of cash flow in
                                   510,311,000.00    392,000,000.00     386,548,610.00   345,000,000.00
from fund raising activity
    Cash paid for liabilities
                                   616,135,405.74    448,000,000.00     335,000,000.00   335,000,000.00
repayment
     Cash paid for
dividend/profit distribution or     50,313,122.18     47,490,785.45      16,473,470.97    14,770,376.67
repayment of interest
     Including: Dividend and
profit paid by subsidiaries to
minority shareholders
    Other fund-raising related
                                       231,600.00        231,600.00       1,000,000.00     1,000,000.00
cash payments
       Subtotal of cash flow out
                                   666,680,127.92    495,722,385.45     352,473,470.97   350,770,376.67
from fund raising activity
         Net cash flow arising
                                   -156,369,127.92   -103,722,385.45     34,075,139.03    -5,770,376.67
from fund-raising activities
IV. Influence from change of
exchange rate upon cash and             -50,095.91                          -42,908.38
cash equivalents
V. Net increase of cash and
                                   -315,082,605.45   -380,661,707.78     12,660,081.08    11,599,244.42
cash equivalents
    Plus: Opening balance of
                                   613,455,817.52    529,568,738.47      95,701,580.19    46,560,890.55
cash and cash equivalents
VI. Ending balance of cash and
                                   298,373,212.07    148,907,030.69     108,361,661.27    58,160,134.97
cash equivalents




                                                                                                   20
                                                                         FIYTA HOLDINGS LTD.                                                                       SEMI-ANNUAL REPORT 2011, SUMMARY




7.2.4 Consolidated Statement of Changes in Owner’s Equity

Prepared by FIYTA Holdings Ltd.                                                              Semi-Annual 2011                                                            In CNY


                                                            Amount in the report period                                                                      Amount of Previous Year

                                     Owner’s equity attributable to the parent company                                              Owner’s equity attributable to the parent company

                              Paid                                                                                            Paid
                                                                                                                    Total                                                                                         Total
                               up                 Less: Specia Surplu Generi Retain                       Minorit              up                 Less: Specia Surplu Generi Retain                     Minorit
           Items                       Capital                                                                      owner              Capital                                                                    owner
                             capital              shares     l       s        c risk    ed                  y                capital              shares     l      s        c risk    ed                 y
                                       reserv                                                   Others                s’              reserv                                                  Others               s’
                               (or                  in     reserv reserv reserv earnin                    equity               (or                  in     reserv reserv reserv earnin                  equity
                                         e                                                                          equity               e                                                                        equity
                             capital              stock      e       e          e       gs                                   capital              stock      e      e          e       gs
                             stock)                                                                                          stock)

                             280,54 643,38                        121,06               222,51             21,569 1,287, 249,31 191,84                             115,94              158,57            20,411 735,21
I. Ending balance of the                                                                        -1,515,                                                                                        -879,9
                             8,479. 1,884.                        6,992.               4,569.             ,365.5 565,94 7,999. 7,232.                             6,088.              7,089.            ,058.3 9,525.
previous year                                                                                   341.96                                                                                          43.60
                                 00          88                          16               59                    6     9.23       00          65                         88               84                   0           07

  Plus: Change in
accounting policy

  Correction of previous
errors

  Others

                             280,54 643,38                        121,06               222,51             21,569 1,287, 249,31 191,84                             115,94              158,57            20,411 735,21
II. Opening balance of the                                                                      -1,515,                                                                                        -879,9
                             8,479. 1,884.                        6,992.               4,569.             ,365.5 565,94 7,999. 7,232.                             6,088.              7,089.            ,058.3 9,525.
report year                                                                                     341.96                                                                                          43.60
                                 00          88                          16               59                    6     9.23       00          65                         88               84                   0           07

III. Decrease/increase of    112,21 -112,7                                             57,935 2,110, -18,41 41,075 31,230 451,53                                  5,120,              63,937 -635,3 1,158, 552,34
the report year (decrease    9,391. 74,932                                             ,294.8 029.87 3,912. ,870.9 ,480.0 4,652.                                 903.28               ,479.7 98.36 307.26 6,424.


                                                                                                                                                                                                                     21
                                            FIYTA HOLDINGS LTD.                                           SEMI-ANNUAL REPORT 2011, SUMMARY


is stated with “-“)         00      .10                5                67        5        0     23                    5                        16

                                                    85,990                      85,918                              93,990                     94,018
                                                                       -71,88                                                         28,362
  (I) Net profit                                     ,142.7                     ,261.5                               ,182.9                    ,545.5
                                                                        1.16                                                             .58
                                                         5                          9                                    3                         1

  (II) Other                                                  2,110, -38,95 2,071,                                            -635,3 -78,83 -714,2
comprehensive income                                          029.87    3.64 076.23                                           98.36     1.82 30.18

                                                    85,990                      87,989                              93,990                     93,304
  Subtotal of the above (I)                                   2,110, -110,8                                                   -635,3 -50,46
                                                     ,142.7                     ,337.8                               ,182.9                    ,315.3
and (II)                                                      029.87 34.80                                                    98.36     9.24
                                                         5                          2                                    3                         3

                                                                       -18,30 -18,85 31,230 451,53                                             484,16
  (III) Owners’ input and         -555,5                                                                                             1,399,
                                                                       3,077. 8,618. ,480.0 4,652.                                             4,172.
decrease of capital                41.10                                                                                              040.00
                                                                          87       97        0     23                                             23

                                                                                         31,230 451,53                                         484,16
     1. Capital invested by                                                                                                           1,399,
                                                                                         ,480.0 4,652.                                         4,172.
the owners                                                                                                                            040.00
                                                                                             0     23                                             23

     2. Amount of payment
for shares credited to
owners’ equity

                                                                       -18,30 -18,85
                                   -555,5
     3. Others                                                         3,077. 8,618.
                                   41.10
                                                                          87       97

                                                    -28,05                      -28,05                              -30,05                     -25,12
                                                                                                         5,120,                       -190,2
  (IV) Profit distribution                           4,847.                     4,847.                               2,703.                    2,063.
                                                                                                         903.28                        63.50
                                                        90                         90                                   18                        40

     1.    Provision of                                                                                  5,120,     -5,120,
surplus reserve                                                                                          903.28     903.28


                                                                                                                                                  22
                                                   FIYTA HOLDINGS LTD.                                  SEMI-ANNUAL REPORT 2011, SUMMARY


    2. Provision of generic
risk reserve

                                                           -28,05               -28,05                            -24,93                 -25,12
    3. Distribution to the                                                                                                      -190,2
                                                            4,847.              4,847.                             1,799.                2,063.
owners (or shareholders)                                                                                                         63.50
                                                               90                  90                                 90                    40

    4. Others

  (V) Internal                 112,21 -112,2
carry-forward of owners’      9,391. 19,391
equity                            00     .00

    1. Conversion of           112,21 -112,2
capital reserve into capital   9,391. 19,391
(or capital stock)                00     .00

    2. Conversion of
surplus reserve into capital
(or capital stock)

    3. Loss made up with
surplus reserve

    4. Others

  (VI) Special reserve

    1. Provision in the
report period

    2. Applied in the report
period

  (VII) Others

IV. Ending balance of the      392,76 530,60   121,06      280,44 594,68 3,155, 1,328, 280,54 643,38   121,06     222,51 -1,515, 21,569 1,287,


                                                                                                                                           23
                                                                FIYTA HOLDINGS LTD.                                                               SEMI-ANNUAL REPORT 2011, SUMMARY


report period               7,870. 6,952.                   6,992.             9,864.     7.91 452.89 641,82 8,479. 1,884.                       6,992.             4,569. 341.96 ,365.5 565,94
                                00     78                       16                44                      0.18      00      88                       16                59                 6      9.23


7.2.5 Statement of Change in Owner’s Equity of the Parent Company

Prepared by FIYTA Holdings Ltd.                                                    Semi-Annual 2011                                                   In CNY

                                                     Amount in the report period                                                           Amount of Previous Year

                            Paid up                                                                              Paid up
                            capital              Less:                          Generic                Total     capital              Less:                          Generic                  Total
             Items                    Capital              Special   Surplus               Retained                        Capital              Special   Surplus              Retained
                              (or               shares                            risk                owners’     (or               shares                            risk               owners’
                                      reserve              reserve   reserve               earnings                        reserve              reserve   reserve              earnings
                            capital             in stock                        reserve               equity     capital             in stock                        reserve                  equity
                             stock)                                                                              stock)

I. Ending balance of the    280,548, 643,381,                        121,066,              126,918, 1,171,91 249,317, 191,847,                            115,946,             105,762, 662,873,
previous year                479.00    884.88                         992.16                 820.47 6,176.51      999.00    232.65                         088.88               490.87        811.40

  Plus: Change in
accounting policy

  Correction of previous
errors

  Others

II. Opening balance of the 280,548, 643,381,                         121,066,              126,918, 1,171,91 249,317, 191,847,                            115,946,             105,762, 662,873,
report year                  479.00    884.88                         992.16                 820.47 6,176.51      999.00    232.65                         088.88               490.87        811.40

III. Decrease/increase of
                            112,219, -112,219                                              7,748,11 7,748,11 31,230,4 451,534,                            5,120,90             21,156,3 509,042,
the report year (decrease
                             391.00 ,391.00                                                    0.67       0.67     80.00    652.23                           3.28                 29.60       365.11
is stated with “-“)

                                                                                           35,802,9 35,802,9                                                                   51,209,0 51,209,0
  (I) Net profit
                                                                                              58.57     58.57                                                                     32.78        32.78


                                                                                                                                                                                                  24
                                                   FIYTA HOLDINGS LTD.                                         SEMI-ANNUAL REPORT 2011, SUMMARY


  (II) Other
comprehensive income

  Subtotal of the above (I)                                         35,802,9 35,802,9                                             51,209,0 51,209,0
and (II)                                                                  58.57    58.57                                            32.78      32.78

  (III) Owners’ input and                                                                 31,230,4 451,534,                                 482,765,
decrease of capital                                                                          80.00   652.23                                   132.23

     1. Capital invested by                                                                31,230,4 451,534,                                 482,765,
the owners                                                                                   80.00   652.23                                   132.23

     2. Amount of payment
for shares credited to
owners’ equity

     3. Others

                                                                     -28,054, -28,054,                             5,120,90       -30,052, -24,931,
  (IV) Profit distribution
                                                                         847.90   847.90                               3.28        703.18     799.90

     1.    Provision of                                                                                            5,120,90       -5,120,9
surplus reserve                                                                                                        3.28         03.28

     2. Provision of generic
risk reserve

     3. Distribution to the                                          -28,054, -28,054,                                            -24,931, -24,931,
owners (or shareholders)                                                 847.90   847.90                                           799.90     799.90

     4. Others

  (V) Internal
                               112,219, -112,219
carry-forward of owners’
                                391.00 ,391.00
equity

     1. Conversion of          112,219, -112,219


                                                                                                                                                 25
                                                   FIYTA HOLDINGS LTD.                                       SEMI-ANNUAL REPORT 2011, SUMMARY


capital reserve into capital    391.00   391.00
(or capital stock)

    2. Conversion of
surplus reserve into capital
(or capital stock)

    3. Loss made up with
surplus reserve

    4. Others

  (VI) Special reserve

    1. Provision in the
report period

    2. Applied in the report
period

  (VII) Others

IV. Ending balance of the      392,767, 531,162,     121,066,       134,666, 1,179,66 280,548, 643,381,          121,066,       126,918, 1,171,91
report period                   870.00   493.88       992.16             931.14 4,287.18   479.00   884.88         992.16        820.47 6,176.51




                                                                                                                                             26
  FIYTA HOLDINGS LTD.                                                     SEMI-ANNUAL REPORT 2011, SUMMARY




7.3 Notes to the Financial Statements

7.3.1 In case there is any change in accounting policy or accounting estimate or any correction
of accounting errors, specify the concerned details, causes and the amount affected.

□ Applicable   √ Inapplicable


7.3.2 In case there is great change in the consolidation scope of the financial statements, specify
the causes and the amount affected

√ applicable   □ inapplicable

In the report period, HARMONY World Watches International Limited and FIYTA Sales Co., Ltd. were newly placed in the
consolidation scope.


7.3.3 If the CPAs has produced a qualified auditor’s report, state the notes to the issues involved
in the auditor’s report.

□ Applicable   √ Inapplicable




                                                                                                                 27