March 31, 2010
|
December 31, 2009
|
|||||||||||
|
||||||||||||
RMB
|
US$
|
RMB
|
||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
34,265 | 5,020 | 26,804 | |||||||||
Restricted
cash
|
9,891 | 1,449 | 12,541 | |||||||||
Accounts
and bills receivable, net
|
34,123 | 4,999 | 28,785 | |||||||||
Inventories
|
46,993 | 6,885 | 45,039 | |||||||||
Advance
to suppliers
|
3,694 | 541 | 3,956 | |||||||||
Prepayments
and other receivables
|
911 | 134 | 957 | |||||||||
Deferred
tax assets - current
|
1,251 | 183 | 1,198 | |||||||||
Total
current assets
|
131,129 | 19,211 | 119,282 | |||||||||
Plant,
properties and equipment, net
|
310,362 | 45,468 | 318,600 | |||||||||
Construction
in progress
|
237,781 | 34,835 | 237,118 | |||||||||
Lease
prepayments, net
|
21,417 | 3,138 | 21,548 | |||||||||
Advanced
to suppliers - Long Term
|
2,041 | 299 | 2,367 | |||||||||
Goodwill
|
10,276 | 1,505 | 10,276 | |||||||||
Deposit
|
21,000 | 3,077 | 21,000 | |||||||||
Deferred
tax assets - non current
|
5,246 | 769 | 5,318 | |||||||||
Total
assets
|
739,252 | 108,302 | 735,509 | |||||||||
LIABILITIES
AND EQUITY
|
||||||||||||
Current
liabilities
|
||||||||||||
Short-term
borrowings
|
143,179 | 20,976 | 153,179 | |||||||||
Accounts
payables
|
25,766 | 3,775 | 25,898 | |||||||||
Advance
from customers
|
15,683 | 2,298 | 12,608 | |||||||||
Accrued
expenses and other payables
|
7,530 | 1,103 | 6,981 | |||||||||
Total current liabilities | 192,158 | 28,152 | 198,666 | |||||||||
Long-term
loan
|
35,000 | 5,128 | 25,000 | |||||||||
Total
liabilities
|
227,158 | 33,280 | 223,666 | |||||||||
Commitments
and contingencies
|
||||||||||||
Equity
|
||||||||||||
Shareholders’
equity
|
||||||||||||
Registered
capital (of US$0.129752 par value; 20,000,000 shares authorized;
13,062,500 issued and outstanding)
|
13,323 | 1,952 | 13,323 | |||||||||
Additional
paid-in capital
|
311,907 | 45,695 | 311,907 | |||||||||
Statutory
reserve
|
29,338 | 4,298 | 29,338 | |||||||||
Retained
earnings
|
156,307 | 22,899 | 156,006 | |||||||||
Cumulative
translation adjustment
|
979 | 143 | 993 | |||||||||
Total
shareholders’ equity
|
511,854 | 74,987 | 511,567 | |||||||||
Non-controlling
interest
|
240 | 35 | 276 | |||||||||
Total
equity
|
512,094 | 75,022 | 511,843 | |||||||||
Total
liabilities and equity
|
739,252 | 108,302 | 735,509 |
The Periods End March 31,
|
||||||||||||
2010
|
2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Revenues,
net
|
88,455 | 12,956 | 74,517 | |||||||||
Cost
of sales
|
(75,689 | ) | (11,086 | ) | (74,444 | ) | ||||||
Gross
profit
|
12,767 | 1,870 | 73 | |||||||||
Operating
expenses
|
||||||||||||
Distribution
expenses
|
(3,396 | ) | (497 | ) | (4,897 | ) | ||||||
Administrative
expenses
|
(7,529 | ) | (1,103 | ) | (11,462 | ) | ||||||
Total
operating expenses
|
(10,925 | ) | (1,600 | ) | (16,359 | ) | ||||||
Operating
income/(loss)
|
1,842 | 270 | (16,286 | ) | ||||||||
Other
income/(expense)
|
||||||||||||
-
Interest income
|
14 | 2 | 101 | |||||||||
-
Interest expense
|
(1,618 | ) | (237 | ) | - | |||||||
-
Others income/(expense), net
|
44 | 6 | (445 | ) | ||||||||
Total
other expense
|
(1,559 | ) | (228 | ) | (344 | ) | ||||||
Income/(loss)
before income tax benefit/(expense)
|
283 | 41 | (16,630 | ) | ||||||||
Income
tax benefit/(expense)
|
(19 | ) | (3 | ) | 2,494 | |||||||
Net
income/(loss)
|
264 | 39 | (14,136 | ) | ||||||||
Net
income/(loss) attributable to noncontrolling interests
|
(36 | ) | (5 | ) | - | |||||||
Net
income/(loss) attributable to the Company
|
300 | 44 | (14,136 | ) | ||||||||
Other
comprehensive income/(loss)
|
||||||||||||
-
Foreign currency translation adjustments
|
(14 | ) | (2 | ) | (11 | ) | ||||||
Comprehensive
income/(loss)
|
286 | 42 | (14,147 | ) | ||||||||
Earnings/(loss)
per share, Basic and diluted
|
0.02 | 0.003 | (1.08 | ) | ||||||||
Weighted
average number ordinary shares, Basic and
diluted
|
13,062,500 | 13,062,500 | 13,062,500 |
Periods Ended March 31, 2010
|
Periods Ended
March 31, 2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Cash
flow from operating activities
|
||||||||||||
Net
income/(loss)
|
264 | 39 | (14,136 | ) | ||||||||
Adjustments
to reconcile net income/(loss) to net cash provided by operating
activities
|
||||||||||||
-
Depreciation of property, plant and equipment
|
9,707 | 1,422 | 7,284 | |||||||||
-
Amortization of intangible assets
|
113 | 17 | 113 | |||||||||
-
Deferred income taxes
|
19 | 3 | (2,493 | ) | ||||||||
-
Bad debt expense/
|
356 | 52 | 6,148 | |||||||||
Changes
in operating assets and liabilities
|
||||||||||||
-
Accounts receivable
|
(5,693 | ) | (834 | ) | 9,534 | |||||||
-
Inventories
|
(1,954 | ) | (286 | ) | (2,632 | ) | ||||||
-
Advance to suppliers
|
262 | 38 | 4,033 | |||||||||
-
Prepaid expenses and other current assets
|
23 | 3 | (5,579 | ) | ||||||||
-
Accounts payable
|
(130 | ) | (19 | ) | (44 | ) | ||||||
-
Accrued expenses and other payables
|
(419 | ) | (61 | ) | (361 | ) | ||||||
-
Advance from customers
|
3,075 | 450 | 9,086 | |||||||||
-
Tax payable
|
978 | 143 | (1,445 | ) | ||||||||
Net
cash provided by operating activities
|
6,599 | 967 | 9,508 | |||||||||
Cash
flow from investing activities
|
||||||||||||
Purchases
of property, plant and equipment
|
(1,469 | ) | (215 | ) | (427 | ) | ||||||
Restricted
cash related to trade finance
|
2,650 | 388 | 2,647 | |||||||||
Advance
to suppliers – non current
|
326 | 48 | (305 | ) | ||||||||
Addition
to construction in progress
|
(663 | ) | (97 | ) | (2,205 | ) | ||||||
Net
cash (used in)/provided by investing activities
|
844 | 124 | (290 | ) | ||||||||
Cash
flow from financing activities
|
||||||||||||
Principal
payments of short-term bank loans
|
(10,000 | ) | (1,465 | ) | (12,264 | ) | ||||||
Proceeds
from short-term bank loans
|
10,000 | 1,465 | 10,000 | |||||||||
Net
cash used in financing activities
|
- | - | (2,264 | ) | ||||||||
Effect
of foreign exchange rate changes
|
18 | 4 | (13 | ) | ||||||||
Net
increase (decrease) in cash and cash equivalent
|
7,461 | 1,094 | 6,941 | |||||||||
Cash
and cash equivalent
|
||||||||||||
At
beginning of periods
|
26,804 | 3,926 | 15,823 | |||||||||
At
end of periods
|
34,265 | 5,020 | 22,764 | |||||||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||||||
Interest
paid
|
2,045 | 299 | 1,777 | |||||||||
Income
tax paid
|
- | - | - |
Years
|
|||
Buildings
and improvements
|
25
- 30
|
||
Plant
and equipment
|
10
- 15
|
||
Computer
equipment
|
5
|
||
Furniture
and fixtures
|
5
|
||
Motor
vehicles
|
5
|
March 31, 2010
|
December 31, 2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Accounts
receivable
|
28,947 | 4,285 | 22,289 | |||||||||
Less:
Allowance for doubtful accounts
|
(2,614 | ) | (425 | ) | (2,259 | ) | ||||||
26,332 | 3,860 | 20,030 | ||||||||||
Bills
receivable
|
7,791 | 1,141 | 8,755 | |||||||||
34,123 | 4,999 | 28,785 |
March 31, 2010
|
December 31, 2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Raw
materials
|
24,496 | 3,589 | 28,756 | |||||||||
Work-in-progress
|
1,573 | 230 | 2,274 | |||||||||
Finished
goods
|
23,650 | 3,465 | 17,617 | |||||||||
Consumables
and spare parts
|
652 | 95 | 633 | |||||||||
Inventory—impairment
|
(3,377 | ) | (495 | ) | (4,242 | ) | ||||||
46,993 | 6,885 | 45,039 |
March 31, 2010
|
December 31, 2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Buildings
|
43,668 | 6,397 | 43,273 | |||||||||
Plant
and equipment
|
417,328 | 61,139 | 416,143 | |||||||||
Computer
equipment
|
1,558 | 228 | 1,421 | |||||||||
Furniture
and fixtures
|
5,929 | 869 | 5,929 | |||||||||
Motor
vehicles
|
1,655 | 242 | 1,739 | |||||||||
470,137 | 68,876 | 468,505 | ||||||||||
Less:
accumulated depreciation
|
(159,775 | ) | (23,407 | ) | (149,905 | ) | ||||||
310,362 | 45,468 | 318,600 |
RMB
|
US$
|
|||||||
1
year after
|
454 | 66 | ||||||
2
year after
|
454 | 66 | ||||||
3
year after
|
454 | 66 | ||||||
4
year after
|
454 | 66 | ||||||
5
year after
|
454 | 66 | ||||||
Thereafter | 19,147 | 2,803 |
|
Interest rate
|
March 31, 2010
|
December 31, 2009
|
|||||||||||||
Lender |
per annum
|
RMB
|
US$
|
RMB
|
||||||||||||
SHORT-TERM LOANS
|
||||||||||||||||
Bank of Communications Co.,
Ltd.
|
||||||||||||||||
-
June 9, 2009 to June 8, 2010
|
5.84 | % | 70,000 | 10,254 | 70,000 | |||||||||||
-
June 9, 2009 to June 8, 2010
|
5.84 | % | 70,000 | 10,254 | 70,000 | |||||||||||
Bank of Weifang
|
||||||||||||||||
-
January 13, 2009 to January 12, 2010
|
0.00 | % | - | - | 10,000 | |||||||||||
Bank of China
|
||||||||||||||||
-
March 13, 2008 to March 13, 2009
|
5.45 | % | (80 | ) | (12 | ) | (80 | ) | ||||||||
-
June 4, 2009 to June 4, 2010
|
1.38 | % | 3,259 | 477 | 3,259 | |||||||||||
LONG-TERM
LOANS
|
||||||||||||||||
Bank of Weifang
|
||||||||||||||||
-
December 2, 2008 to December 2, 2011
|
0.00 | % | 5,000 | 732 | 5,000 | |||||||||||
-
January 16, 2009 to January 12, 2012
|
0.00 | % | 10,000 | 1,465 | 10,000 | |||||||||||
-
January 13, 2010 to January 12, 2012
|
0.00 | % | 10,000 | 1,465 | - | |||||||||||
Weifang Dongfang State-owned Assets Management
Co., Ltd.
|
||||||||||||||||
-
October 19, 2009 to October 18, 2017
|
5.346 | % | 10,000 | 1,465 | 10,000 | |||||||||||
178,179 | 26,104 | 178,179 |
RMB
|
US$
|
|||||||
1
year after
|
- | - | ||||||
2
year after
|
5,000 | 730 | ||||||
3
year after
|
20,000 | 2,930 |
March 31, 2010
|
March 31, 2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Cayman
Islands Current Income Tax Expense (Benefit)
|
- | - | - | |||||||||
PRC
Current Income Expense (Benefit)
|
- | - | - | |||||||||
Deferred
Tax Expense (Benefit)
|
19 | 3 | (2,494 | ) | ||||||||
Total
Provision for Income Tax
|
18 | 3 | (2,494 | ) |
March 31, 2010
|
March 31, 2009
|
|||||||
Tax
expense (credit) – Cayman Islands
|
0 | % | 0 | % | ||||
Foreign
income tax – PRC
|
15 | % | 15 | % | ||||
Exempt
from income tax due to tax holidays
|
(0 | )% | (0 | )% | ||||
Tax
expense at actual rate
|
15 | % | 15 | % |
March 31, 2010
|
March 31, 2009
|
|||||||
Expected
tax benefit
|
34 | % | 34 | % | ||||
State
income taxes, net of federal benefit
|
5 | % | 5 | % | ||||
Changes
in valuation allowance
|
(39 | )% | (39 | )% | ||||
Total
|
- | - |
March 31, 2010
|
December 31, 2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Current
|
||||||||||||
Accounts
receivable
|
(299 | ) | (44 | ) | (353 | ) | ||||||
Other
receivables
|
914 | 134 | 914 | |||||||||
Inventory
Impairment
|
636 | 93 | 636 | |||||||||
1251 | 183 | 1198 | ||||||||||
Non-current
|
||||||||||||
Property,
plant and equipment, principally due to differences in depreciation and
capitalized interest
|
2,170 | 318 | 2134 | |||||||||
Construction
in progress, principally due to capitalized interest
|
98 | 14 | 161 | |||||||||
Lease
prepayments, principally due to differences in charges
|
(433 | ) | (63 | ) | (431 | ) | ||||||
Net
operating loss carryforward
|
3,411 | 500 | 3454 | |||||||||
|
5,246 | 769 | 5318 | |||||||||
|
||||||||||||
Net
deferred income tax assets
|
6,497 | 952 | 6516 |
Options
outstanding
|
Weighted Average Exercise Price
|
Aggregate Intrinsic Value
|
||||||||||
Outstanding,
December 31, 2009
|
187,500 | $ | 10.35 | $ | - | |||||||
Granted
|
- | - | - | |||||||||
Forfeited
|
- | - | - | |||||||||
Exercised
|
- | - | - | |||||||||
Outstanding,
March 31,2010
|
187,500 | $ | 10.35 | $ | - |
Outstanding Options
|
Exercisable Options
|
|||||||||||||||
Exercise Price
|
Number
|
Average Remaining
Contractual Life
|
Average Exercise
Price
|
Number
|
Average Exercise Price
|
|||||||||||
$
|
10.35
|
187,500
|
1.75
|
$
|
10.35
|
187,500
|
$
|
10.35
|
Three Month Period Ended
March 31, 2010
|
Three Month Period Ended
March 31, 2009
|
|||||||
(as % of Revenue)
|
||||||||
Gross profit
|
14.4 | 0.1 | ||||||
Operating
expenses
|
(12.4 | ) | (22.0 | ) | ||||
Operating
income/(loss)
|
2.1 | (21.9 | ) | |||||
Other
income/(expense)
|
(1.8 | ) | (0.5 | ) | ||||
Income
tax benefit/(expense)
|
0.0 | 3.4 | ||||||
Net
income/(loss)
|
0.3 | (19.0 | ) |
Three Month Period Ended
March 31, 2010
|
% of Total
|
Three Month Period
Ended
March 31, 2009
|
% of Total
|
|||||||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||||||
Printing
film
|
9,286 | 1,360 | 10.5 | % | 7,128 | 9.6 | % | |||||||||||||
Stamping
film
|
57,683 | 8,451 | 65.2 | % | 31,188 | 41.9 | % | |||||||||||||
Metallization
film
|
7,705 | 1,129 | 8.7 | % | 12,273 | 16.5 | % | |||||||||||||
Special
film
|
8,532 | 1,250 | 9.6 | % | 4,148 | 5.6 | % | |||||||||||||
Base
film for other application
|
5,250 | 769 | 5.9 | % | 19,780 | 26.5 | % | |||||||||||||
88,455 | 12,959 | 100.0 | % | 74,517 | 100.0 | % |
|
Three Month Period
Ended March 31, 2010
|
Three Month Period
Ended March 31,
2009
|
||||||||||||||||||
RMB
|
US$
|
% of Total
|
RMB
|
% of Total
|
||||||||||||||||
Sales
in China
|
77,125 | 11,299 | 87.2 | % | 64,034 | 85.9 | % | |||||||||||||
Sales
in other countries
|
11,331 | 1,660 | 12.8 | % | 10,483 | 14.1 | % | |||||||||||||
88,455 | 12,959 | 100.0 | % | 74,517 | 100.0 | % |
Three Month Period
Ended
March 31, 2010
|
Three Month Period
Ended
March 31, 2009
|
|||||||
%
of total
|
%
of total
|
|||||||
Materials
costs
|
76.5 | 71.4 | ||||||
Factory
overhead
|
11.3 | 11.6 | ||||||
Power
|
7.9 | 11.5 | ||||||
Packaging
materials
|
3.0 | 3.3 | ||||||
Direct
labor
|
1.3 | 2.2 |
Payments due by period
|
|||||||||||||
Less than
1
|
1-3
|
3-5
|
More than
5
|
||||||||||
Contractual obligations
|
Total
|
year
|
Years
|
Years
|
years
|
||||||||
Rental
obligations
|
346 | 346 | |||||||||||
Purchase
obligations
|
149,340 | 149,340 | |||||||||||
Total
|
149,776 | 149,776 |
Exhibit
No.
|
Description
|
|
99.1
|
Press
Release dated May 28, 2010.
|
Fuwei
Films (Holdings) Co., Ltd.
|
||
By:
|
/s/ Xiaoan He
|
|
Name:
|
Xiaoan
He
|
|
Title:
|
Chairman,
Chief Executive
Officer
|