意见反馈 手机随时随地看行情

公司公告

宝 石B:2012年第三季度报告全文(英文版)2012-10-29  

						                                                                          石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



                       Shijiazhuang Baoshi Electronic Glass Co., Ltd.
                              The Third Quarterly Report 2012

I . Important notes
The Board of Directors of the Company hereby guarantees that there are no misstatement, misleading
representation or important omissions in this report and shall assume joint and several liability for the authenticity,
accuracy and completeness of the contents hereof.
All of the directors presented the board meeting at which this Quarterly Report was examined.
Mr. Li Zhaoting, Person in charge of the Company, Mr.Shi Zhiqiang , Person in charge of accounting works, Mr.
Xie Guozhong ,CFO as well as person in charge of accounting institution represent and warrant the financial and
accounting report in the Third report is true and complete.
II. Basic Information of the Company
(I)Main accounting data and indices
If retrospective adjustment has been carried our on financial reports of previous periods.
□ Yes √ No □ Not applicable
                                                               September 30,2012            December 31,2011            Increase /decrease(%)
               Total assets(RMB)                                   1,818,888,347.54              374,112,091.30                     386.19%
Owner’s equity attributable to the shareholders of
                                                                       349,020,664.55              232,478,763.31                      50.13%
         the listed company (RMB)
             Stock capital(Shares)                                   383,000,000.00              383,000,000.00                          0%
      Net assets per share attributable to the
                                                                                   0.91                          0.61                  50.13%
shareholders of the listed company(RMB/shares)
                                                                                                                      Increase/decrea
                                                                                    Increase/decreas
                                                                                                                       se in the report
                                                                                     e in the report
                                                                                                                            period
                                                                                    period compared January-September
                                                             July-September 2012                                       compared with
                                                                                     with the same         2012
                                                                                                                      the same period
                                                                                    period of the last
                                                                                                                          of the last
                                                                                        year(%)
                                                                                                                           year(%)
               Total turnover(RMB)                                 217,238,193.07           506.63%           578,593,939.24          823.82%
Net profit attributable to shareholders of the listed
                                                                    61,109,162.97           706.86%           102,284,947.15         4,591.84%
                 company(RMB)
  Net cash flow arising from operating activities
                                                        --                          --                    -328,370,684.88          -3,125.95%
                    (RMB)
  Net cash flow per share arising from operating
                                                        --                          --                                   -0.86     -3,075.42%
            activities(yuan/shares)
    Basic earnings per share(yuan/shares)                                  0.16           697.77%                       0.27       4,591.84%
   Diluted earnings per share(yuan/shares)                                 0.16           697.77%                       0.27       4,591.84%
    Weighted average return on equity(%)                                19.62%            501.95%                     35.17%       3,763.67%
   Weighted average Return on net assets after
                                                                          17.85%            449.11%                     33.13%       3,624.07%
 deducting non-recurring gains and losses(%)
Deducted items of noncurrent and losses and amount deducted
√ applicable □ not applicable
                                                                                      Amount from the
                                                                                   beginning of year to the
                                    Items                                            end of report period                  Remarks
                                                                                         (RMB)
Gain/loss form disposal of non-current assets
Tax refund, deduction and exemption that is examined and approved by
authority exceeding or has no official approval document.



                                                                                                                                                 1
                                                                       石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



Governmental Subsidy accounted as current gain/loss, except for those
subsidies at with amount or quantity fixed by the national government                   4,659,864.00
and closely related to the Company’s business operation.
Capital adoption fee collected from non-financial organizations and
accounted into current gain/loss
Gain/loss from differences between the cost of enterprise merger and the
fair value of recognizable net asset of the invested entities
Gain/loss from non-monetary assets
Gain/loss from commissioned investment or assets
Asser impairment provisions provided for force-majeur
Gain/loss from debt reorganization
Enterprise reorganizing expenses, such as employee placement fee and
integration fee
Gain/loss from trade departing from fair value
Current net gain/loss of subsidiaries under same control from beginning
of term till date of consolidation
Gain/loss generated by contingent liabilities without connection with
main businesses
In addition to normal business with the company effective hedging
related business, holders of tradable financial assets, transactions and
financial liabilities arising from changes in fair value gains and losses, as
well as the disposal of trading of financial assets, trading financial
liabilities and available-for-sale financial assets gains return on
investment;
Restoring of receivable account impairment provision tested individually                1,920,114.33
Gain/loss from commissioned loans
Gain/loss from change of fair value of investment property measured at
fair value in follow-up measurement
Influence of one-time adjustment made on current gain/loss account
according to the laws and regulations regarding tax and accounting
Consigning fee received for cosigned operation                                          2,500,000.00
Net amount of non-operating income and expense except the aforesaid
                                                                                       -1,630,284.96
items
Other gain/loss items satisfying the definition of non-recurring gain/loss
account
Influenced amount of minority shareholders’ equity                                       479,836.11
Amount of influence of income tax                                                      -1,982,382.37


Total                                                                                   5,947,147.11                    --
The information of main accounting data and main financial indices of the company by the end of report
period.(Filling the adjustment explanation if retroactive adjusted)
            Items                    Amount(RMB)                                             Remarks


(II)Total number of shareholders and top 10 holders of shareholders at the end of report
period
Total number of shareholders at
                                19,233(including 11825 shareholders holding A shares and 7408 shareholders holding B shares)
the end of report period
                  Particulars about the shares held by the top ten tradable shareholders with unrestricted conditions
                                                Amount of tradable                          Type and amount
                                                    shares with
          Full name of shareholder                 unrestricted
                                                conditions held at                      Type                                 Amount
                                                 the end of report



                                                                                                                                      2
                                                                     石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文


                                                      period
Shijiazhuang Baoshi Electronic Group Co.,
                                                       110,785,500 RMB Common shares                                          110,785,500
Ltd.
China Great Wall Asset Management
                                                        17,614,880 RMB Common shares                                           17,614,880
Corporation
China Minsheng Bank-Huashang lead
Enterprise Mixed Securities Investment                  14,999,986 RMB Common shares                                           14,999,986
Fund
China East Asset Management Corporation                 10,010,941 RMB Common shares                                           10,010,941
Yao Yanbin                                               9,023,011 RMB Common shares                                            9,023,011
Taifook Securities Company
                                                         4,765,303 Foreign shares placed in domestic exchange                   4,765,303
Limited-Account Client
China Merchants Securities(HK) Co., Ltd.                 3,631,590 Foreign shares placed in domestic exchange                   3,631,590
GUOTAI JUNAN
                                                         3,436,615 Foreign shares placed in domestic exchange                   3,436,615
SECURITIES(HONGKONG) LIMITED
Chen Qianfen                                             3,368,300 Foreign shares placed in domestic exchange                   3,368,300
LI LEON ZHAN WEI                                         3,210,300 Foreign shares placed in domestic exchange                   3,210,300
                                              Among the top ten shareholders as listed above, there exists no associated relationship
Notes to the related relationship between     among the shareholders of legal person share. The relation between the top ten
the top ten shareholders or their concerted   shareholders was unknown. It was unknown whether they are persons taking
action                                        concerted action specified in Regulations on the Information Disclosure of the Change
                                              of Shareholding of Shareholders of Listed Companies.

III.Significant Events
(I)Particular about large-margin change of main accounting statement item and financial
index and its reason.
√ Applicable □ Not applicable
Items                    Amount of current                Percentage        of           Reason for increase or decrease
                         year                      increase or decrease
1.Items of Balance sheet
Monetary capital                  375,605,030.52          2270.16%               Mainly due to increase of loans and payment recovery
Bills receivable                    2,010,234.03           346.72%               Mainly due to increase of business settlement with
                                                                                 banker's acceptance bills
Accounts receivable               379,805,249.66          2989.46%               Mainly due to fast growth of business and increase of
                                                                                 accounts receivable that were not due yet
Payment in advance                528,994,741.27          9226.08%               Mainly due to increase of prepayment for project and
                                                                                 equipment expenditure for the construction of glass
                                                                                 substrate production line
Construction in progress          131,842,713.72           491.16%               Mainly due to increase of expenditure for the
                                                                                 construction of glass substrate production line
Intangible assets                  58,547,425.87           409.18%               Mainly due to increase of land use right for operation
Short-term loan                   450,000,000.00     The last year has no        Mainly due to increase of bank loans for operation and
                                                          outcome                construction
Accounts payable                   95,190,104.86           608.13%               Mainly due to increase of accounts payable to suppliers
Advance collections                32,021,219.93          2919.92%               Mainly due to increase of advance collections from
                                                                                 customers after business growth
Remuneration payable to            15,340,677.59           259.33%               Mainly due to increase of wages and bonuses payable to
staff and workers                                                                staff and workers after enlargement of operation scale
Taxes and levies payable           38,982,973.92          4747.03%               Mainly due to increase of taxes and levies payable after
                                                                                 enlargement of operation scale
Other payables                     45,088,050.80           42.68%                Mainly due to increase of other current accounts after
                                                                                 enlargement of operation scale




                                                                                                                                            3
                                                                    石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文


Long-term loan                    600,000,000.00    The last year has no   Mainly due to increase of bank loans for construction
                                                         outcome
Other non-current                  37,264,000.00        35389.52%          Mainly due to increase of governmental subsidies
liabilities                                                                received including infrastructure subsidy
2.Items of Profit
statement
Operating income                  578,593,939.24         823.82%           Mainly due to increase of income from sales and
                                                                           technical services
Operating cost                    279,915,406.82         481.58%           Mainly due to increase of cost corresponding to increase
                                                                           of income from sales and technical services
Business tax and surtax            22,614,578.36        1876.68%           Mainly due to increase of business tax corresponding to
                                                                           increase of income
Selling expenses                     2,283,460.73        298.68%           Mainly due to increase of corresponding expenses after
                                                                           enlargement of operation scale
Management expenses                49,046,358.92         229.74%           Mainly due to increase of corresponding expenses after
                                                                           enlargement of operation scale
Financial expenses                  -1,160,399.28       -1838.34%          Mainly due to increase of exchange gains and income
                                                                           from deposit interests
Assets impairment loss              -1,920,114.33       54760.41%          Mainly due to increase of recovery of accounts
                                                                           receivable for which provision for bad debts was made
Non-operating income                 7,549,151.86       11381.44%          Mainly due to increase of governmental subsidies
                                                                           received
Non-operating expenses               2,019,572.82       1605.69%           Mainly due to increase of all kinds of non-operating
                                                                           expenses
3.Items of Consolidation
Cash Flow Statement
Net cash flows from              -328,370,684.88        3125.95%           Mainly due to increase of cash paid for operating
operating activities                                                       activities after enlargement of operation scale
Net cash flows from              -410,098,765.51       761336.70%          Mainly due to increase of cash expenditure for the
investing activities                                                       construction of glass substrate production line
Net cash flows from              1,098,227,255.18       54811.36%          Mainly due to increase of loans applied for to banks for
financing activities                                                       daily operation and construction of production line


(II)The progress of significant events and influence, as well as the analysis and explanation
on resolving proposal reason.
1. Non-standard Opinion
□applicable √ not applicable
2 The Company provided funds to its controlling shareholder or related parties and provided guarantees in
violation of established procedures.
□applicable √ not applicable
3.Signing and performance of significant contracts for daily operation
□applicable √ not applicable
4.Other
√applicable □ not applicable
1. On August 3, 2011, Dongxu Group Co., Ltd., an indirect controlling shareholder of the Company received a notice of responding
to civil action lodged by American Conning Company against Dongxu Group in respect of infringement upon business secrets.
Beijing Second Intermediate People's Court accepted and heard the case. Dongxu Group held objection and responded to the action.
On August 16, 2011, it raised jurisdiction objection to Beijing Second Intermediate People's Court on August 16, 2011. Beijing
Higher People's Court has not made a judgment on the jurisdiction objection concerning the action lodged by Dongxu Group against
American Conning Company.
2. According to the actual conditions of domestic A share market, the 30th meeting of the sixth board of directors and the fourth
provisional shareholders' general meeting of the Company in 2012 examined and adopted the Proposal for Adjusting the Scheme for
the Company's Private Issue of A Shares to ensure the smooth progress of private issue of shares.
3. To meet the fund demand for constructing the project of liquid crystal glass substrate of Wuhu Dongxu Optoelectronic Technology
Co., Ltd. and ensure the smooth progress of project construction, the 26th meeting of the sixth board of directors and the second



                                                                                                                                      4
                                                                   石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文


provisional shareholders' general meeting of the Company in 2012 examined and adopted the proposal for increasing the capital of
Wuhu Dongxu Optoelectronic Technology Co.., Ltd., a wholly-owned subsidiary, in cash by RMB 225 million. The 28th meeting of
the sixth board of directors and the third provisional shareholders' general meeting of the Company in 2012 examined and adopted
the proposal for increasing the capital of Wuhu Dongxu Optoelectronic Technology Co., Ltd., a wholly-owned subsidiary, in cash for
the second time by RMB 225 million. Wuhu Dongxu Optoelectronic Technology Co., Ltd. has settled the procedures for industrial
and commercial registration of changes for capital increase and received the changed business license.
4. After examination and adoption at the 29th meeting of the sixth board of directors of the Company, the Company unilaterally
increased the capital of Wuhu Dongxu Optoelectronic Equipment Technology Co., Ltd., a controlled subsidiary, by RMB 6.40
million. Before the capital increase, the total amount of the Company's capital contribution was RMB 5.10 million and the
shareholding ratio was 51%. After the capital increase, the total amount of the Company's capital contribution was RMB 11.50
million and the shareholding ratio was 70.12%. The original amount of capital contribution of Dongxu Group Co., Ltd., i.e., RMB
4.9 million, remained unchanged. The ratio of its shareholding lowered from 49% to 29.88%. Wuhu Dongxu Optoelectronic
Equipment Technology Co., Ltd. has settled the procedures for industrial and commercial registration of changes for capital increase
and received the changed business license.
5. After examination and adoption by the 27th meeting of the sixth board of directors and the third provisional shareholders' general
meeting of the Company in 2012, Wuhu Dongxu Optoelectronic Technology Co., Ltd., a wholly-owned subsidiary, applied to Anhui
Branch of State Development Bank for credit limit of RMB 3090.00 million. Wuhu Dongxu Optoelectronic Technology Co., Ltd.
signed RMB Fund Loan Contract with State Development Bank. The amount of loan is RMB 800 million, which is to be used for
(phase-I) project of panel display glass substrate production line of Wuhu Dongxu Optoelectronic Technology Co., Ltd. 2On July 31,
2012, RMB 400 million was withdrawn.
6. Wuhu Dongxu Optoelectronic Technology Co., Ltd., a wholly-owned subsidiary of the Company, obtained special fund of RMB 8
million for independent innovation in Anhui Province in 2012.
7. In accordance with Fundamental Norms of Internal Control of Enterprises jointly promulgated by five ministries and commissions
including Ministry of Finance and CSRC, the Company formulated the work scheme for implementation of internal control standards
in light of actual conditions. So far, the Company has checked its important business flows and formulated risk list and business flow
charts to find defects of internal control.
(III)Companies or shareholders holding more than 5% equity during the reporting period
or the commitments continued to the reporting period.
√applicable □ not applicable
                                                                                                     Time of Term of
                                                                                                                     Impleme
 Items of commitments       Promisee                     Content of commitments                     commitme Commit
                                                                                                                      ntation
                                                                                                       nts    ments
Promise in share
holding structure reform
Commitments made in
Acquisition Report or
Reports on Change in
interests
Commitments made in
Material assets
Reorganization
                                       1.From the date of commitment letter issued, except
                                       Shijiazhuang Xuxin Optoelectronic technology co., Ltd.,
                                       this company and majority-owned subsidiaries do not in
                                       any way, directly or indirectly, engaged in business and
                                       gem shares and its subsidiaries are the same, or similar,
                                       future gem shares and its subsidiaries are not engaged in the
                                       same or similar businesses.
                                       2.The company assurances against the use of precious
                           Shijiazhuan stones share any act prejudicial to the control relationship
                           g Baoshi    of stones share interests and its wholly-owned subsidiaries,
Commitments made in                                                                                                       Perform
                           Electronic holding, or causing Baoshi shares and its wholly-owned April 2012
issuing                                                                                                                   strictly
                           Group Co., subsidiaries, holding form business competition decisions.
                           Ltd.        3. The company will not directly invest, purchase and
                                       Baoshi shares identical or similar business enterprises and
                                       projects.
                                       4.If the assets owned by the company due to any reason in
                                       the future competition with Baoshi shares, the company
                                       (person) will take positive and effective measures to give
                                       up such a competitive business.
                                       5. If the company cause competition with Baoshi shares and
                                       caused loss of gem shares, the company will assume



                                                                                                                                     5
                                                                    石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文


                                         responsibility for all related.
                                         6. Subject to securities regulation under the relevant
                                         conditions, the company makes a commitment to inject full
                                         ownership of Shijiazhuang Xuxin shares in Baoshi Shares.
                                         The Commitments will be effective during the company is
                                         still the controlling shareholders of Baoshi Shares.
                                       If plans to sell tradable stocks of Shijiazhuang Baoshi
                                       Electronic Glass Company Limited through the bid trading
                           Shijiazhuan system of Shenzhen Stock Exchange and sell greater than
Other commitments
                           g Baoshi    5% of shares within six months after the first sales, Baoshi
offered to the                                                                                      July 23,               Perform
                           Electronic Group will disclose the contents specified by the Form
company’s minority                                                                                 2009                   strictly
                           Group Co., Guide to Prompt Announcement of Removing Restriction
shareholders
                           Ltd.        on Sales of Non-tradable Stocks of Listed Companies
                                       through the prompt announcement of disclosing sales of
                                       listed companies.
Whether the
commitments fulfilled      √ Yes □ No □not applicable
in a timely manner
The specific reason for
the unfinished
commitments and the
next step
Whether leads to
competition and the
                         √ Yes □ No □not applicable
problem of related party
transaction commitment
Committed settled
deadline
Solution way
Commitments fulfill
                           Perform strictly
status
(IV)Prediction of Business performance for 2012.
Estimation of accumulative net profit from the beginning of the year to the end of next report period to be loss
probably or the warning of its material change compared with the corresponding period of the last year and
explanation of reason.
□applicable √ not applicable
(V)Other significant events need to be explained
1.Securities investment
□applicable √ not applicable
2. Derivative Investment
□applicable √ not applicable
3.Particulars about derivatives investment held at the end of report period
□applicable √ not applicable
4. The registration form of acceptance of investigation, communication and interview in the report period
for future reference
        Date              Place      Mode            Type         Visitor          Content of discussion and materials provided

                                                                               Shrinkage of CRT industry and whether it is possible
                                                                               to exchange this business for existing glass substrate
July 4, 2012                      Telephone      Individual
                                                                               production line in Shijiazhuang and distribute bonus
                                                                               shares to stimulate stock price
July 9, 2012                      Telephone      Individual                    Earnings for the first half of 2012
                                                                               Progress of secondary offering and projects planned
July 18, 2012                     Telephone      Individual
                                                                               to use raised proceeds
                                                                               Reason for the wholly-owned subsidiary's
July 30,2012                      Telephone      Individual                    application for high comprehensive credit limit, fall
                                                                               of stock price in secondary market



                                                                                                                                        6
                                                                    石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



                                                                               Earnings for the third quarter, G5 glass substrate
September24, 2012                 Telephone    Individual
                                                                               business
5.Issue of corporate bond
Have the company issued any corporate bond
□Yes √ No

IV Appendix
(I)Financial statements
Consolidated or not:
√Yes □ No□not applicable
All figures in the notes to the financial statements are in RMB yuan except for otherwise stated.
1. Consolidated Balance sheet
Prepared by Shijiazhuang Baoshi Electronic Glass Co., Ltd.                                          Unit:RMB
                                                          Year-end balance
                   Items                                                                             Year-beginning balance

Current asset:
  Monetary fund                                                          375,605,030.52                                15,847,225.73
     Settlement provision
  Outgoing call loan
     Trading financial assets                                                       0.00                                            0.00
     Bill receivable                                                       2,010,234.03                                   450,000.00
  Account receivable                                                     379,805,249.66                                12,293,588.86
       Prepayments                                                       528,994,741.27                                 5,672,207.76
     Insurance receivable
  Reinsurance receivable
  Provisions of Reinsurance contracts
receivable
  Interest receivable                                                               0.00                                            0.00
  Dividend receivable                                                               0.00                                            0.00
     Other account receivable                                             21,041,075.56                                24,349,986.54
 Repurchasing of financial assets
  Inventories                                                            182,934,946.60                              141,982,009.03
Non-current asset due in 1 year
  Other current asset                                                     58,000,000.00                                58,153,190.35
Total of current assets                                                1,548,391,277.64                              258,748,208.27
Non-current assets:
   Loans and payment on other’s behalf
disbursed
  Disposable financial asset                                                        0.00                                            0.00
 Expired investment in possess                                                      0.00                                            0.00
 Long-term receivable                                                               0.00                                            0.00
 Long term share equity investment                                           150,000.00                                   150,000.00
  Property investment                                                     15,127,170.50                                17,817,841.32
 Fixed assets                                                             49,027,208.02                                52,896,805.40
 Construction in progress                                                131,842,713.72                                22,302,509.06
  Engineering material
  Fixed asset disposal                                                              0.00                                            0.00
  Production physical assets




                                                                                                                                           7
                                            石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



 Gas & petrol
     Intangible assets                          58,547,425.87                       11,498,305.96
  R & D petrol                                   5,076,833.09
  Goodwill
 Long-germ expenses to be amortized                 27,297.41
  Differed income tax asset                     10,698,421.29                       10,698,421.29
  Other non-current asset                                0.00                                0.00
Total of non-current assets                    270,497,069.90                      115,363,883.03
Total of assets                               1,818,888,347.54                     374,112,091.30
Current liabilities
 Short-term loans                              450,000,000.00                                0.00
  Loan from Central Bank
  Deposit received and hold for others
  Call loan received
 Trade off financial liabilities
  Bill payable
  Account payable                               95,190,104.86                       13,442,371.13
  Advance payment                               32,021,219.93                        1,060,332.76
  Selling of repurchased financial assets
 Fees and commissions receivable
 Employees’ wage payable                       15,340,677.59                        4,269,284.78
 Tax payable                                    38,982,973.92                          804,265.53
  Interest payable                               5,644,955.52                                0.00
  Dividend payable                                       0.00                                0.00
 Other account payable                          45,088,050.80                       31,601,289.10
  Reinsurance fee payable
 Insurance contract provision
  Entrusted trading of securities
 Entrusted selling of securities
  Non-current liability due in 1 year
  Other current liability                       63,009,000.00                       63,009,000.00
Total of current liability                     745,276,982.62                      114,186,543.30
Non-current liabilities:
  Long-term loan                               600,000,000.00
     Bond payable
  Long-term payable
  Special payable                                        0.00                                0.00
  Expected liabilities
  Differed income tax liability
Other non-current liabilities                   37,264,000.00                          105,000.00
Total of non-current liabilities               637,264,000.00                          105,000.00
Total of liability                            1,382,540,982.62                     114,291,543.30
Owners’ equity
  Share capital                                383,000,000.00                      383,000,000.00
     Capital reserves                          401,637,368.63                      387,380,227.13
  Less:Shares in stock




                                                                                                    8
                                                                石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



  Special reserve
  Surplus reserves                                                   27,454,788.05                        27,454,788.05
     Common risk provision
     Undistributed profit                                          -463,071,492.13                      -565,356,251.87
 Different of foreign currency translation
Total of owner’s equity belong to the
                                                                    349,020,664.55                       232,478,763.31
parent company
Minor shareholders’ equity                                          87,326,700.37                        27,341,784.69
Total of owners’ equity                                            436,347,364.92                       259,820,548.00
Total of liabilities and owners’ equity                          1,818,888,347.54                       374,112,091.30
2. Balance sheet of the Parent Company
Prepared by Shijiazhuang Baoshi Electronic Glass Co., Ltd.                                              Unit:RMB
                                                       Year-end balance
                     Items                                                               Year-beginning balance

Current asset:
        Monetary fund                                                 3,403,853.68                          2,267,777.81
Trading financial assets
 Bill receivable                                                      1,610,234.03                           450,000.00
 Account receivable                                                  10,510,750.23                        10,244,977.45
  Prepayments                                                         7,675,543.67                          3,397,641.09
  Interest receivable
  Dividend receivable
 Other account receivable                                             8,292,126.20                        20,745,751.98
 Inventories                                                         91,568,233.25                       140,601,359.82
  Non-current asset due in 1 year
  Other current asset                                                                                        153,190.35
Total of current assets                                             123,060,741.06                       177,860,698.50
Non-current assets:
  Disposable financial asset
  Expired investment in possess
 Long-term receivable
 Long term share equity investment                                  538,944,306.96                        79,419,306.96
 Property investment                                                  6,452,810.23                          8,660,614.54
  Fixed assets                                                       29,273,096.47                        32,773,520.42
  Construction in progress                                           23,415,502.56                        21,561,509.06
Engineering material
  Fixed asset disposal
  Production physical assets
 Gas & petrol
 Intangible assets                                                   11,243,751.86                        11,498,305.96
 R & D petrol
 Goodwill
  Long-germ expenses to be amortized
Differed income tax asset                                            10,698,421.29                        10,698,421.29
 Other non-current asset
Total of non-current assets                                         620,027,889.37                       164,611,678.23
Total of assets                                                     743,088,630.43                       342,472,376.73



                                                                                                                           9
                                                                石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



Current liabilities
  Short-term loans
  Trade off financial liabilities
  Bill payable
  Account payable                                                        16,857,542.68                          16,470,725.61
 Advance payment                                                         30,237,957.93                           1,025,332.76
 Employees’ wage payable                                                 3,850,206.10                           4,229,855.72
 Tax payable                                                             -4,428,060.20                           1,139,016.69
 Interest payable
 Dividend payable
  Other account payable                                              477,936,055.68                           106,445,047.72
Non-current liability due in 1 year
Other current liability
Total of current liability                                           524,453,702.19                           129,309,978.50
Non-current liabilities:
  Long-term loan
 Bond payable
  Long-term payable
 Special payable
 Expected liabilities
Differed income tax liability
  Other non-current liabilities                                             95,000.00                              105,000.00
Total of Non-current liabilities                                            95,000.00                              105,000.00
Total of liability                                                   524,548,702.19                           129,414,978.50
Owners’ equity
  Share capital                                                      383,000,000.00                           383,000,000.00
 Capital reserves                                                    358,047,576.01                           358,047,576.01
  Less:Shares in stock
 Special reserves
     Surplus reserves                                                    32,204,150.60                          32,204,150.60
     Common risk provision
  Undistributed profit                                              -554,711,798.37                           -560,194,328.38
  Different of foreign currency translation
Total of owners’ equity                                             218,539,928.24                           213,057,398.23
Total of liabilities and owners’ equity                             743,088,630.43                           342,472,376.73
3. Profit statement(Consolidated) of the report period
Prepared by Shijiazhuang Baoshi Electronic Glass Co., Ltd.                                            Unit:RMB
                      Items                              Report period                   Same period of the previous year
I. Total operating income                                            217,238,193.07                             35,810,612.23
Including:Operating income                                          217,238,193.07                             35,810,612.23
      Interest income
        Insurance gained
 Commission charge and commission
income
II. Total operating cost                                             110,578,775.28                             27,988,178.21
Including:Operating cost                                                86,635,061.46                          18,485,149.17




                                                                                                                            10
                                                                       石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



        Interest expense
Commission chare and commission
expense
        Cash surrender value
  Net amount of expense of compensation
 Net amount of withdrawal of insurance
contract reserve
        Bonus expense of guarantee slip
        Reinsurance expense
        Operating tax and extras                                             9,802,010.64                                  724,051.27
      Sales expenses                                                          913,137.77                                   213,649.90
        Administration expenses                                             15,551,279.12                                8,530,065.19
     Financial expenses                                                       -652,586.47                                   38,762.68
Losses of devaluation of assets                                             -1,670,127.24                                   -3,500.00
 Add :Changing income of fair value
 Investment income
Including:Investment income on affiliate
 company and joint venture
 Exchange income
III. Operating profit                                                     106,659,417.79                                 7,822,434.02
Add :Non-operating income                                                   7,230,000.90                                   17,246.00
  Less:Non-operating expense                                                2,001,472.82
Including :Disposal loss of non-current
assets
IV. Total profit                                                          111,887,945.87                                 7,839,680.02
Less:Income tax                                                            27,094,919.74                                  126,180.72
V. Net profit                                                               84,793,026.13                                7,713,499.30
  Including: Net profit realized by the
                                                                                     0.00
entity taken over before the takeover
Net profit attributable to owner’s equity of
                                                                            61,109,162.97                                7,573,700.28
parent company
     Minority shareholders’ gains and
                                                                            23,683,863.16                                  139,799.02
 losses
VI. Earnings per share:                                          --                                           --
(I)Basic earnings per share                                                        0.16                                         0.02
 (II)Diluted earnings per share                                                      0.16                                         0.02
VII. Other comprehensive income
VIII. Total comprehensive income                                            84,793,026.13                                7,713,499.30
Total comprehensive income attributable to
                                                                            61,109,162.97                                7,573,700.28
the owner of the parent company
 Total comprehensive income attributable
                                                                            23,683,863.16                                  139,799.02
minority shareholders
Enterprise combination under same controlling at the end of current period. the net profit for the enterprise to be combined is 0.00.
4. Profit statement(Parent Company) of the report period
Prepared by Shijiazhuang Baoshi Electronic Glass Co., Ltd.                                                Unit:RMB
                     Items                                  Report period                      Same period of the previous year
I. Business income                                                           9,585,935.39                              32,037,698.93
  Less:Business cost                                                        7,001,307.99                              16,579,521.13
     Business tax and surcharge                                               256,732.55                                   672,156.23



                                                                                                                                        11
                                                                   石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



     Sales expense                                                         202,066.22                              213,649.90
 Administrative expense                                                   3,216,768.20                           7,571,715.60
    Financial expenses                                                       -6,986.04                              41,694.30
 Asset impairment loss                                                   -1,670,127.24                              -3,500.00
  Add:Gains from change of fir value
(“-”for loss)
  Investment gain(“-”for loss)
  Incl: investment gains from affiliates
II. Operational profit                                                     586,173.71                            6,962,461.77
 Add:Non-business income                                                 2,580,000.00                              17,246.00
 Less:Non business expenses                                                   300.00
       Incl:Loss from disposal of
non-current assets
III.Total profit                                                          3,165,873.71                           6,979,707.77
     Less:Income tax expenses
IV. Net profit                                                            3,165,873.71                           6,979,707.77
V. Earnings per share                                         --                                        --
(I)Basic earnings per share                                                     0.01                                      0.02
 (II)Diluted earnings per share                                                   0.01                                      0.02
VII. Other comprehensive income
VIII. Total comprehensive income                                          3,165,873.71                           6,979,707.77
5. Profit statement(Consolidated) from year-begin to the end of report period
Prepared by Shijiazhuang Baoshi Electronic Glass Co., Ltd.                                                   Unit:RMB
                     Items                               Report period                   Same period of the previous year
I. Total operating income                                             578,593,939.24                            62,630,800.67
Including:Operating income                                           578,593,939.24                            62,630,800.67
      Interest income
        Insurance gained
 Commission charge and commission
income
II. Total operating cost                                              350,779,291.22                            64,784,767.70
Including:Operating cost                                             279,915,406.82                            48,130,452.41
        Interest expense
Commission chare and commission
expense
        Cash surrender value
  Net amount of expense of compensation
 Net amount of withdrawal of insurance
contract reserve
        Bonus expense of guarantee slip
        Reinsurance expense
        Operating tax and extras                                         22,614,578.36                           1,144,067.28
      Sales expenses                                                      2,283,460.73                             572,748.95
        Administration expenses                                          49,046,358.92                          14,874,245.63
     Financial expenses                                                  -1,160,399.28                              66,753.43
Losses of devaluation of assets                                          -1,920,114.33                              -3,500.00
 Add :Changing income of fair value                                              0.00                                      0.00




                                                                                                                               12
                                                                       石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



 Investment income                                                                   0.00                                         0.00
Including:Investment income on affiliate
 company and joint venture
 Exchange income
III. Operating profit                                                     227,814,648.02                                -2,153,967.03
Add :Non-operating income                                                   7,549,151.86                                   65,750.90
  Less:Non-operating expense                                                2,019,572.82                                  118,402.41
Including :Disposal loss of non-current
assets
IV. Total profit                                                          233,344,227.06                                -2,206,618.54
Less:Income tax                                                            58,692,410.15                                  187,230.40
V. Net profit(“-”for net loss                                          174,651,816.91                                -2,393,848.94
  Including: Net profit realized by the
                                                                                     0.00
entity taken over before the takeover
  Net profit attributable to the owners of
                                                                          102,284,947.15                                -2,277,126.25
parent company
  Minority shareholders’ equity                                            72,366,869.76                                 -116,722.69
VI. Earnings per share:                                          --                                           --
(I)Basic earnings per share                                                        0.27                                        -0.01
 (II)Diluted earnings per share                                                      0.27                                        -0.01
VII. Other comprehensive income                                                      0.00                                         0.00
VIII. Total comprehensive income                                          174,651,816.91                                -2,393,848.94
Total comprehensive income attributable to
                                                                          102,284,947.15                                -2,277,126.25
the owner of the parent company
 Total comprehensive income attributable
                                                                            72,366,869.76                                 -116,722.69
minority shareholders
Enterprise combination under same controlling at the end of current period. the net profit for the enterprise to be combined is 0.00.
6. Profit statement(Parent company) from year-begin to the end of report period
Prepared by Shijiazhuang Baoshi Electronic Glass Co., Ltd.                                                 Unit:RMB
                     Items                                  Report period                      Same period of the previous year
I. Business income                                                          90,284,817.40                              54,750,693.65
  Less:Business cost                                                       73,639,810.21                              43,117,746.19
     Business tax and surcharge                                              2,378,985.36                                  990,014.41
     Sales expense                                                            394,804.61                                   572,748.95
 Administrative expense                                                     13,217,324.98                              12,076,557.50
    Financial expenses                                                         -29,538.64                                   79,429.29
 Asset impairment loss                                                      -1,920,114.33                                   -3,500.00
  Add:Gains from change of fir value
                                                                                                                                  0.00
(“-”for loss)
  Investment gain(“-”for loss)                                                                                                0.00
  Incl: investment gains from affiliates
II. Operational profit                                                       2,603,545.21                               -2,082,302.69
 Add:Non-business income                                                    2,879,284.80                                   65,750.90
 Less:Non business expenses                                                      300.00                                   118,401.94
       Incl:Loss from disposal of
                                                                                                                                  0.00
non-current assets
III.Total profit                                                             5,482,530.01                               -2,134,953.73
     Less:Income tax expenses                                                                                                    0.00



                                                                                                                                        13
                                                                   石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



IV. Net profit                                                            5,482,530.01                          -2,134,953.73
V. Earnings per share                                         --                                        --
(I)Basic earnings per share                                                     0.01                                  -0.01
 (II)Diluted earnings per share                                                   0.01                                  -0.01
VI. Other comprehensive income
VII. Total comprehensive income                                           5,482,530.01                          -2,134,953.73
7. Cash flow statement( Consolidated) from year-begin to the end of report period
Prepared by Shijiazhuang Baoshi Electronic Glass Co., Ltd.                                          Unit:RMB
                     Items                               Report period                   Same period of the previous year
I.Cash flows from operating activities
Cash received from sales of goods or
                                                                      282,744,345.38                            69,521,695.04
rending of services
  Net increase of customer deposits and
capital kept for brother company
       Net increase of loans from central
bank
     Net increase of inter-bank loans from
other financial bodies
Cash received against original insurance
contract
     Net cash received from reinsurance
business
     Net increase of client deposit and
investment
    Net increase of trade financial asset
disposal
Cash received as interest, processing fee
and commission
 Net increase of inter-bank fund received
       Net increase of repurchasing business
   Tax returned                                                            130,332.80                               44,737.07
Other cash received from business
                                                                      140,391,319.87                             3,462,906.95
operation
   Sub-total of cash inflow                                           423,265,998.05                            73,029,339.06
 Cash paid for purchasing of merchandise
                                                                      286,506,365.27                            59,191,461.71
  and services
 Net increase of client trade and advance
Net increase of savings n central bank and
brother company
Cash paid for original contract claim
 Cash paid for interest, processing fee and
commission
 Cash paid for policy dividend
  Cash paid to staffs or paid for staffs                                 68,042,658.22                          12,363,356.78
 Taxes paid                                                              74,277,053.37                           7,613,387.28
  Other cash paid for business activities                             322,810,606.07                             4,040,175.10
  Sub-total of cash outflow from business
                                                                      751,636,682.93                            83,208,380.87
  activities
  Cash flow generated by business
                                                                      -328,370,684.88                          -10,179,041.81
operation, net
II.Cash flow generated by investing



                                                                                                                            14
                                                                石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



 Cash received from investment retrieving                                         0.00
 Cash received as investment gains                                                0.00
Net cash retrieved from disposal of fixed
assets, intangible assets, and other                                              0.00
long-term assets
Net cash received from disposal of
                                                                                  0.00
subsidiaries or other operational units
Other investment-related cash received                                   16,320,000.00
 Sub-total of cash inflow due to
                                                                         16,320,000.00
investment activities
Cash paid for construction of
fixed assets, intangible assets                                      426,418,765.51                                 53,858.55
and other long-term assets
Cash paid as investment                                                           0.00
Net increase of loan against pledge                                               0.00
Net cash received from subsidiaries and
                                                                                  0.00
other operational units
Other cash paid for investment activities                                         0.00
Sub-total of cash outflow     due to
                                                                     426,418,765.51                                 53,858.55
investment activities
 Net cash flow generated by investment                              -410,098,765.51                                -53,858.55
III.Cash flow generated by financing
     Cash received as investment                                          1,875,000.00
  Incl: Cash received as investment from
minor shareholders
     Cash received as loans                                        1,135,275,289.20                              2,000,000.00
     Cash received from bond placing
  Other financing –related ash received                                  9,207,560.42
  Sub-total of cash inflow from financing
                                                                   1,146,357,849.62                              2,000,000.00
activities
     Cash to repay debts                                                 40,000,000.00
 Cash paid as dividend, profit, or interests                              6,480,594.44
Incl: Dividend and profit paid by
subsidiaries to minor shareholders
Other cash paid for financing activities                                  1,650,000.00
 Sub-total of cash outflow due to financing
                                                                         48,130,594.44
activities
Net cash flow generated by financing                               1,098,227,255.18                              2,000,000.00
IV. Influence of exchange rate alternation
on cash and cash equivalents
V.Net increase of cash and cash
                                                                     359,757,804.79                             -8,232,900.36
equivalents
 Add: balance of cash and cash
                                                                         15,847,225.73                          10,211,579.96
equivalents at the beginning of term
VI ..Balance of cash and cash equivalents
                                                                     375,605,030.52                              1,978,679.60
at the end of term
8. Cash flow statement(Parent Company) from year-begin to the end of report period
Prepared by Shijiazhuang Baoshi Electronic Glass Co., Ltd.                                               Unit:RMB
                    Items                                Report period                   Same period of the previous year
I.Cash flows from operating activities
Cash received from sales of goods or                                 129,616,157.74                             63,229,901.39




                                                                                                                            15
                                              石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文


rending of services
   Tax returned                                      129,270.64                           44,737.07
Other cash received from business
                                                 473,295,938.80                          687,718.05
operation
  Sub-total of cash inflow                       603,041,367.18                       63,962,356.51
    Cash paid for purchasing of
                                                  15,968,989.63                       50,215,220.58
merchandise and services
  Cash paid to staffs or paid for staffs          11,098,916.15                       12,196,236.82
 Taxes paid                                       20,568,884.19                        4,612,412.76
  Other cash paid for business activities         92,807,142.37                        1,281,793.04
  Sub-total of cash outflow from business
                                                 140,443,932.34                       68,305,663.20
  activities
  Cash flow generated by business
                                                 462,597,434.84                        -4,343,306.69
operation, net
II.Cash flow generated by investing
 Cash received from investment retrieving                  0.00
 Cash received as investment gains                         0.00
Net cash retrieved from disposal of fixed
assets, intangible assets, and other                       0.00
long-term assets
Net cash received from disposal of
                                                           0.00
subsidiaries or other operational units
Other investment-related cash received                     0.00
 Sub-total of cash inflow due to
                                                           0.00                                0.00
investment activities
Cash paid for construction of
fixed assets, intangible assets                     1,936,358.97                           3,247.86
and other long-term assets
     Cash paid as investment                     459,525,000.00
Net cash received from subsidiaries and
                                                           0.00
other operational units
Other cash paid for investment activities                  0.00
Sub-total of cash outflow     due to
                                                 461,461,358.97                            3,247.86
investment activities
 Net cash flow generated by investment           -461,461,358.97                           -3,247.86
III.Cash flow generated by financing
  Cash received as investment                              0.00
     Cash received as loans                                0.00
     Cash received from bond placing                       0.00
  Other financing –related ash received                   0.00
  Sub-total of cash inflow from financing
                                                           0.00                                0.00
activities
  Cash to repay debts                                      0.00
   Cash paid as dividend, profit, or
                                                           0.00
interests
Other cash paid for financing activities                   0.00
 Sub-total of cash outflow due to financing
                                                           0.00                                0.00
activities
Net cash flow generated by financing                       0.00                                0.00
IV. Influence of exchange rate alternation
on cash and cash equivalents




                                                                                                   16
                                                              石家庄宝石电子玻璃股份有限公司 2012 年第三季度报告全文



V.Net increase of cash and cash
                                                                   1,136,075.87                         -4,346,554.55
equivalents
 Add: balance of cash and cash
                                                                   2,267,777.81                         5,070,664.29
equivalents at the beginning of term
VI ..Balance of cash and cash equivalents
                                                                   3,403,853.68                           724,109.74
at the end of term




                                                   Shijiazhuang Baoshi Electronic Glass Co., Ltd.

                                                          Board chairman:Li Zhaoting

                                            Date of submitting approved by the Board :October 29,2012




                                                                                                                    17