June 30, 2010
|
December 31,
2009
|
|||||||||||||||
Notes
|
RMB
|
US$
|
RMB
|
|||||||||||||
ASSETS
|
||||||||||||||||
Current
assets
|
|
|
|
|||||||||||||
Cash
and cash equivalents
|
50,615 | 7,464 | 26,804 | |||||||||||||
Restricted
cash
|
500 | 74 | 12,541 | |||||||||||||
Accounts
and bills receivable, net
|
3 | 37,289 | 5,499 | 28,785 | ||||||||||||
Inventories
|
4 | 39,357 | 5,804 | 45,039 | ||||||||||||
Advance
to suppliers
|
6,626 | 977 | 3,956 | |||||||||||||
Prepayments
and other receivables
|
829 | 122 | 957 | |||||||||||||
Deferred
tax assets - current
|
1,198 | 177 | 1,198 | |||||||||||||
Total
current assets
|
136,414 | 20,117 | 119,282 | |||||||||||||
Plant,
properties and equipment, net
|
5 | 301,710 | 44,490 | 318,600 | ||||||||||||
Construction
in progress
|
6 | 236,004 | 34,801 | 237,118 | ||||||||||||
Lease
prepayments, net
|
7 | 21,286 | 3,139 | 21,548 | ||||||||||||
Advanced
to suppliers - Long Term
|
1,457 | 215 | 2,367 | |||||||||||||
Goodwill
|
10,276 | 1,515 | 10,276 | |||||||||||||
Deposit
|
8 | 21,000 | 3,097 | 21,000 | ||||||||||||
Deferred
tax assets - non current
|
5,341 | 788 | 5,318 | |||||||||||||
Total
assets
|
733,488 | 108,162 | 735,509 | |||||||||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||||||
Current
liabilities
|
|
|
|
|||||||||||||
Short-term
borrowings
|
9 | 137,000 | 20,202 | 153,179 | ||||||||||||
Accounts
payables
|
21,750 | 3,207 | 25,898 | |||||||||||||
Advance
from customers
|
13,220 | 1,949 | 12,608 | |||||||||||||
Accrued
expenses and other payables
|
14,463 | 2,135 | 6,981 | |||||||||||||
|
186,433 | 27,493 | 198,666 | |||||||||||||
Long-term
loan
|
9 | 35,000 | 5,161 | 25,000 | ||||||||||||
Total
liabilities
|
221,433 | 32,654 | 223,666 | |||||||||||||
Commitments
and contingencies
|
13 | |||||||||||||||
Equity
|
||||||||||||||||
Shareholders’
equity
|
|
|
|
|||||||||||||
Registered
capital(of US$0.129752 par value; 20,000,000 shares authorized; 13,062,500
issued and outstanding)
|
13,323 | 1,965 | 13,323 | |||||||||||||
Additional
paid-in capital
|
311,907 | 45,994 | 311,907 | |||||||||||||
Statutory
reserve
|
29,338 | 4,326 | 29,338 | |||||||||||||
Retained
earnings
|
156,303 | 23,048 | 156,006 | |||||||||||||
Cumulative
translation adjustment
|
977 | 144 | 993 | |||||||||||||
Total
shareholders’ equity
|
511,849 | 75,477 |
511,567
|
|||||||||||||
Non-controlling
interest
|
207 | 31 | 276 | |||||||||||||
Total
equity
|
512,056 | 75,508 |
511,843
|
|||||||||||||
Total
liabilities and equity
|
733,488 | 108,162 | 735,509 |
The
Three Month
|
The
Six Month
|
|||||||||||||||||||||||
Period Ended June 30, 2010
|
Period Ended
June 30, 2009
|
Period Ended June 30, 2010
|
Period Ended
June 30, 2009
|
|||||||||||||||||||||
RMB
|
US$
|
RMB
|
RMB
|
US$
|
RMB
|
|||||||||||||||||||
Net
sales
|
110,319 | 16,268 | 72,571 | 198,774 | 29,311 | 147,088 | ||||||||||||||||||
Cost
of sales
|
(90,648 | ) | (13,367 | ) | (66,297 | ) | (166,337 | ) | (24,528 | ) | (140,741 | ) | ||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||
Gross
profit
|
19,670 | 2,901 | 6,274 | 32,437 | 4,783 | 6,347 | ||||||||||||||||||
|
|
|
||||||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||
Selling
expenses
|
(4,159 | ) | (613 | ) | (2,734 | ) | (7,555 | ) | (1,114 | ) | (7,631 | ) | ||||||||||||
Administrative
expenses
|
(12,896 | ) | (1,902 | ) | (4,609 | ) | (20,425 | ) | (3,012 | ) | (16,071 | ) | ||||||||||||
Total
operating expenses
|
(17,055 | ) | (2,515 | ) | (7,343 | ) | (27,980 | ) | (4,126 | ) | (23,702 | ) | ||||||||||||
Operating
income/(loss)
|
2,615 | 386 | (1,069 | ) | 4,457 | 657 | (17,355 | ) | ||||||||||||||||
Other
income/(expense)
|
|
|
||||||||||||||||||||||
-
Interest income
|
157 | 23 | 41 | 171 | 25 | 143 | ||||||||||||||||||
-
Interest expense
|
(2,669 | ) | (394 | ) | (4,119 | ) | (4,287 | ) | (632 | ) | (4,119 | ) | ||||||||||||
-
Others income, net
|
(180 | ) | (27 | ) | (3,437 | ) | (136 | ) | (20 | ) | (3,882 | ) | ||||||||||||
|
|
|
||||||||||||||||||||||
Total
other income/(expense)
|
(2,692 | ) | (397 | ) | (7,515 | ) | (4,251 | ) | (627 | ) | (7,858 | ) | ||||||||||||
|
|
|
||||||||||||||||||||||
Income/
(loss) before income tax benefit/(expense)
|
(77 | ) | (11 | ) | (8,584 | ) | 205 | 30 | (25,213 | ) | ||||||||||||||
Income
tax benefit/(expense)
|
42 | 6 | 1,210 | 23 | 3 | 3,704 | ||||||||||||||||||
|
|
|
||||||||||||||||||||||
Net
income/(loss)
|
(35 | ) | (5.2 | ) | (7,374 | ) | 228 | 34 | (21,510 | ) | ||||||||||||||
Net
income/(loss) attributable to non-controlling interests
|
(33 | ) | (4.8 | ) | - | (69 | ) | (10 | ) | - | ||||||||||||||
Net
income/(loss) attributable to the Company
|
(3 | ) | (0.4 | ) | (7,374 | ) | 297 | 44 | (21,510 | ) | ||||||||||||||
|
|
|
||||||||||||||||||||||
Other
comprehensive income
|
||||||||||||||||||||||||
-
Foreign currency translation adjustments
|
- | - | (416 | ) | (16 | ) | (2 | ) | (428 | ) | ||||||||||||||
Comprehensive
income/ (loss)
|
(3 | ) | (0.4 | ) | (7,790 | ) | 281 | 41 | (21,937 | ) | ||||||||||||||
Earnings/
(loss) per share, Basic and diluted
|
(0.0002 | ) | (0.00003 | ) | (0.56 | ) | 0.02 | 0.003 | (1.65 | ) | ||||||||||||||
Weighted
average number ordinary shares, Basic and diluted
|
13,062,500 | 13,062,500 | 13,062,500 | 13,062,500 | 13,062,500 | 13,062,500 |
|
The Six Month Period
Ended June 30, 2010
|
The Six Month
Period Ended
June 30, 2009
|
||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Cash
flow from operating activities
|
|
|
|
|||||||||
Net
income
|
228 | 34 | (21,510 | ) | ||||||||
Adjustments
to reconcile net income to net cash
|
|
|
|
|||||||||
(used
in)/provided by operating activities
|
||||||||||||
-
Depreciation of property, plant and equipment
|
18,158 | 2,678 | 16,048 | |||||||||
-
Amortization of intangible assets
|
227 | 33 | 227 | |||||||||
-
Deferred income taxes
|
(23 | ) | (3 | ) | (3,320 | ) | ||||||
-
Bad debt expense/(recovery)
|
(2 | ) | (0.2 | ) | 5,945 | |||||||
-
Accounts receivable
|
(8,502 | ) | (1,254 | ) | 13,948 | |||||||
-
Inventories
|
5,682 | 838 | 1,567 | |||||||||
-
Advance to suppliers
|
(2,670 | ) | (394 | ) | 2,504 | |||||||
-
Prepaid expenses and other current assets
|
87 | 13 | (5,842 | ) | ||||||||
-
Accounts payable
|
(4,147 | ) | (611 | ) | 2,637 | |||||||
-
Accrued expenses and other payables
|
5,922 | 899 | (247 | ) | ||||||||
-
Advance from customers
|
613 | 90 | 3,383 | |||||||||
-
Tax payable
|
1,610 | 237 | (3,042 | ) | ||||||||
Net
cash provided by operating activities
|
17,184 | 2,560 | 12,298 | |||||||||
Cash
flow from investing activities
|
|
|
|
|||||||||
Purchases
of property, plant and equipment
|
(1,234 | ) | (182 | ) | (88,458 | ) | ||||||
Restricted
cash related to trade finance
|
12,041 | 1,776 | (644 | ) | ||||||||
Advanced
to suppliers - non current
|
910 | 134 | - | |||||||||
Addition
to construction in progress
|
1,114 | 164 | 78,953 | |||||||||
Net
cash used in investing activities
|
12,832 | 1,892 | (10,149 | ) | ||||||||
Cash
flow from financing activities
|
|
|
|
|||||||||
Principal
payments of short-term bank loans
|
(16,179 | ) | (2,386 | ) | (11,585 | ) | ||||||
Proceeds
from short-term bank loans
|
10,000 | 1,475 | 10,000 | |||||||||
Net
cash (used in)/provided by financing activities
|
(6,179 | ) | (911 | ) | (1,585 | ) | ||||||
Effect
of foreign exchange rate changes
|
(26 | ) | (3 | ) | (431 | ) | ||||||
Net
increase (decrease) in cash and cash equivalent
|
23,810 | 3,538 | 134 | |||||||||
Cash
and cash equivalent
|
|
|
|
|||||||||
At
beginning of period
|
26,804 | 3,926 | 15,823 | |||||||||
At
end of period
|
50,615 | 7,464 | 15,957 | |||||||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||||||
Interest
paid
|
4,441 | 655 | 3,901 | |||||||||
Income
tax paid
|
- | - |
-
|
Years
|
||
Buildings
and improvements
|
25 - 30
|
|
Plant
and equipment
|
10
- 15
|
|
Computer
equipment
|
5
|
|
Furniture
and fixtures
|
5
|
|
Motor
vehicles
|
5
|
June 30, 2010
|
December 31,
2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Accounts
receivable
|
29,367 | 4,330 | 22,289 | |||||||||
Less:
Allowance for doubtful accounts
|
(2,257
|
) |
(333
|
) |
(2,259
|
) | ||||||
27,109 | 3,997 | 20,030 | ||||||||||
Bills
receivable
|
10,180 | 1,501 | 8,755 | |||||||||
37,289 | 5,499 | 28,785 |
June 30, 2010
|
December 31,
2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Raw
materials
|
23,413 | 3,453 | 28,756 | |||||||||
Work-in-progress
|
1,509 | 223 | 2,274 | |||||||||
Finished
goods
|
18,038 | 2,660 | 17,617 | |||||||||
Consumables
and spare parts
|
639 | 93 | 633 | |||||||||
Inventory—impairment
|
(4,242 | ) | (625 | ) | (4,242 | ) | ||||||
|
|
|
|
|||||||||
39,357 | 5,804 | 45,038 |
June 30, 2010
|
December 31,
2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Buildings
|
43,903 | 6,474 | 43,273 | |||||||||
Plant
and equipment
|
417,328 | 61,539 | 416,143 | |||||||||
Computer
equipment
|
1,558 | 230 | 1,421 | |||||||||
Furniture
and fixtures
|
5,929 | 874 | 5,929 | |||||||||
Motor
vehicles
|
1,654 | 244 | 1,739 | |||||||||
|
470,372 | 69,361 | 468,505 | |||||||||
Less:
accumulated depreciation
|
(168,662 | ) | (24,871 | ) | (149,905 | ) | ||||||
|
301,710 | 44,490 | 318,600 |
RMB
|
US$
|
||||
1
year after
|
454
|
67
|
|||
2
year after
|
454
|
67
|
|||
3
year after
|
454
|
67
|
|||
4
year after
|
454
|
67
|
|||
5
year after
|
454
|
67
|
Interest rate
|
June 30, 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 | |||||||||||
-
June 9, 2009 to June 8, 2010
|
5.84
|
% |
-
|
-
|
70,000 | |||||||||||
-
June 8, 2010 to June 7, 2011
|
5.84 | % | 67,000 | 9,880 | - | |||||||||||
-
June 7, 2010 to June 6, 2011
|
5.84
|
% | 70,000 | 10,322 |
-
|
|||||||||||
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 | ) | ||||||||||
-
June 4, 2009 to June 4, 2010
|
1.38 | % | - | - | 3,259 | |||||||||||
|
|
|
|
|
||||||||||||
LONG-TERM
LOANS
|
||||||||||||||||
Bank
of Weifang
|
|
|
|
|
||||||||||||
-
December 2, 2008 to December 2, 2011
|
0.00 | % | 5,000 | 737 | 5,000 | |||||||||||
-
January 16, 2009 to January 12, 2012
|
0.00
|
% | 10,000 | 1,475 | 10,000 | |||||||||||
-
January 13, 2010 to January 12, 2012
|
0.00 | % | 10,000 | 1,475 | - | |||||||||||
|
|
|
|
|
||||||||||||
Weifang
Dongfang State-owned Assets Management Co.,
Ltd.
|
||||||||||||||||
-
October 19, 2009 to October 18, 2017
|
5.346
|
% | 10,000 | 1,475 | 10,000 | |||||||||||
|
172,000 | 25,363 | 178,179 |
|
RMB
|
US$
|
||||||
2
year after
|
25,000 | 3,687 | ||||||
8
year after
|
10,000 | 1,475 |
June 30, 2010
|
June 30,
2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Cayman
Islands Current Income Tax (Expense)Benefit
|
- | |||||||||||
PRC
Current Income (Expense)Benefit
|
- | |||||||||||
Deferred
Tax (Expense)Benefit
|
23 | 3 | 3,704 | |||||||||
|
||||||||||||
Total
Provision for Income Tax
|
23 | 3 | 3,704 |
June 30,
2010
|
June 30,
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 | % |
June 30,
2010
|
June 30,
2009
|
|||||||
Expected
tax benefit
|
34 | % | 34 | % | ||||
State
income taxes, net of federal benefit
|
5 | % | 5 | % | ||||
Changes
in valuation allowance
|
(39 | )% | (39 | )% | ||||
Total
|
- | - |
June 30, 2010
|
December 31,
2009
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Current
|
|
|||||||||||
Accounts
receivable
|
(353 | ) | (52 | ) | (353 | ) | ||||||
Other
receivables
|
914 | 135 | 914 | |||||||||
Inventory
impairment
|
636 | 94 | 636 | |||||||||
|
1,198 | 177 | 1,198 | |||||||||
Non-current
|
|
|||||||||||
Property,
plant and equipment, principally due to differences in depreciation and
capitalized interest
|
2,205 | 325 | 2,134 | |||||||||
Construction
in progress, principally due to capitalized interest
|
161 | 24 | 161 | |||||||||
Lease
prepayments, principally due to differences in charges
|
(436 | ) | (64 | ) | (431 | ) | ||||||
Net
operating loss carryforward
|
3,411 | 503 | 3,454 | |||||||||
|
5,341 | 788 | 5,318 | |||||||||
Net
deferred income tax assets
|
6,539 | 964 | 6,516 |
Fair
value of shares on measurement date
|
US$ 8.28
per share
|
|||
Expected
volatility
|
57.26 | % | ||
Expected
dividends
|
0.00 | % | ||
Expected
term (in years)
|
5 | |||
Risk-free
rate
|
4.56 | % |
Options
outstanding
|
Weighted
Average
Exercise Price
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding, December
31, 2009
|
187,500 | $ | 10.35 | $ | - | |||||||
Granted
|
- | - | - | |||||||||
Forfeited
|
- | - | - | |||||||||
Exercised
|
- | - | - | |||||||||
Outstanding,
June 30,2010
|
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
|
1.50
|
$
|
10.35
|
187,500
|
$
|
10.35
|
Six Month
Period Ended
June 30, 2010
|
Six Month
Period Ended
June 30, 2009
|
|||||||
(as
% of Revenue)
|
||||||||
Gross
profit
|
16.3 | 4.4 | ||||||
Operating
expenses
|
(31.6
|
) | (16.1 | ) | ||||
Operating
income/(loss)
|
5.0 | (11.8 | ) | |||||
Other
income/(expense)
|
(4.8 | ) | (5.3 | ) | ||||
Income
tax benefit/(expense)
|
(0.01 | ) | 2.5 | |||||
Net
income/(loss)
|
0.2 | (14.6 | ) |
Six Month Period Ended
June 30, 2010
|
Six Month
Period Ended
June 30, 2009
|
|||||||||||||||||||
RMB
|
US$
|
% of Total
|
RMB
|
% of Total
|
||||||||||||||||
Printing
film
|
28,087 | 4,142 | 14.1 | % | 16,632 |
11.3
|
% | |||||||||||||
Stamping
film
|
122,580 | 18,076 | 61.7 | % | 68,422 | 46.5 | % | |||||||||||||
Metallization
film
|
12,683 | 1,870 | 6.4 | % | 20,403 | 13.9 | % | |||||||||||||
Special
film
|
24,780 | 3,653 | 12.5 | % | 10,669 | 7.3 | % | |||||||||||||
Base
film for other applications
|
10,644 | 1,570 | 5.4 | % | 30,962 | 21.0 | % | |||||||||||||
|
198,774 | 29,311 | 100.0 | % | 147,088 | 100.0 | % |
Six Month Period
Ended June 30, 2010
|
Six Month
Period
Ended
June 30, 2009
|
|||||||||||||||||||
RMB
|
US$
|
% of Total
|
RMB
|
% of Total
|
||||||||||||||||
Sales
in China
|
162,084 | 23,901 | 81.5 | % | 128,666 | 87.5 | % | |||||||||||||
Sales
in other countries
|
36,690 | 5,410 | 18.5 | % | 18,422 | 12.5 | % | |||||||||||||
198,774 | 29,311 | 100.0 | % | 147,088 | 100.0 | % |
Six Month
Period Ended
June 30, 2010
|
Six Month
Period Ended
June 30, 2009
|
|||||||
% of total
|
% of total
|
|||||||
Materials
costs
|
76.2 | 71.3 | ||||||
Factory
overhead
|
11.7 | 13.3 | ||||||
Power
|
7.8 | 10.3 | ||||||
Packaging
materials
|
3.0 | 3.1 | ||||||
Direct
labor
|
1.3 | 2.0 |
Three Month
Period Ended
June 30, 2010
|
Three Month
Period Ended
June 30, 2009
|
|||||||
(as
% of Revenue)
|
||||||||
Gross
profit
|
17.8 | 8.6 | ||||||
Operating
expenses
|
(19.3
|
) | (10.1 | ) | ||||
Operating
income/(loss)
|
3.0 | (1.5 | ) | |||||
Other
income/(expense)
|
(3.0
|
) | (10.4 | ) | ||||
Income
tax benefit/(expense)
|
0.04 | 1.7 | ||||||
Net
income/(loss)
|
(0.002
|
) | (10.2 | ) |
Three Month
Period Ended
June 30, 2010
|
Three Month
Period Ended
June 30, 2009
|
|||||||||||||||||||
RMB
|
US$
|
% of Total
|
RMB
|
% of Total
|
||||||||||||||||
Printing
film
|
18,801 | 2,772 | 17.0 | % | 9,503 | 13.1 | % | |||||||||||||
Stamping
film
|
64,897 | 9,570 | 58.8 | % | 37,235 | 51.3 | % | |||||||||||||
Metallization
film
|
4,978 | 734 | 4.5 | % | 8,131 | 11.2 | % | |||||||||||||
Special
film
|
16,248 | 2,396 | 14.7 | % | 6,521 | 9.0 | % | |||||||||||||
Base
film for other applications
|
5,395 | 796 | 4.9 | % | 11,181 | 15.4 | % | |||||||||||||
|
110,319 | 16,268 | 100.0 | % | 72,571 | 100.0 | % |
Three Month
Period Ended
June 30, 2010
|
Three Month
Period Ended
June 30, 2009
|
|||||||||||||||||||
RMB
|
US$
|
% of Total
|
RMB
|
% of Total
|
||||||||||||||||
Sales
in China
|
84,959 | 12,529 | 77.0 | % | 64,632 | 89.1 | % | |||||||||||||
Sales
in other countries
|
25,360 | 3,739 | 23.0 | % | 7,939 | 10.9 | % | |||||||||||||
|
||||||||||||||||||||
110,319 | 16,268 | 100.0 | % | 72,571 | 100.0 | % |
Three Month
Period Ended
June 30, 2010
|
Three Month
Period Ended
June 30, 2009
|
|||||||
% of total
|
% of total
|
|||||||
Materials
costs
|
75.9 | 83.3 | ||||||
Factory
overhead
|
12.0 | 8.9 | ||||||
Power
|
7.7 | 5.1 | ||||||
Packaging
materials
|
3.1 | 1.7 | ||||||
Direct
labor
|
1.3 | 1.0 |
Payments due by period
|
||||||||||||||||||||
Less than
1
|
1-3
|
3-5
|
More than
5
|
|||||||||||||||||
Contractual
obligations
|
Total
|
year
|
Years
|
Years
|
years
|
|||||||||||||||
Rental
obligations
|
193 | 193 | - | - | - | |||||||||||||||
Purchase
obligations
|
149,430 | 149,430 | - | - | - | |||||||||||||||
Total
|
149,623 | 149,623 | - | - | - |
Exhibit
No.
|
Description
|
|
4.1
|
Loan
Contract between Fuwei Films (Shandong) Co. Ltd. and Bank of
Communication, dated June 7, 2010.
|
|
4.2
|
Loan
Contract between Fuwei Films (Shandong) Co. Ltd. and Bank of
Communication, dated June 7, 2010.
|
|
4.3
|
Loan
Contract between Fuwei Films (Shandong) Co. Ltd. and Bank of
Communication, dated June 8,
2010.
|
Fuwei
Films (Holdings) Co., Ltd.
|
||
By:
|
/s/
Xiaoan He
|
|
Name:
Xiaoan He
|
||
Title:
Chairman, Chief Executive
Officer
|