As
of Mar. 31, 2009
|
||||||||||||
(Unaudited)
|
As of Dec. 31, 2008
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
ASSETS | ||||||||||||
Current
assets
|
|
|
|
|||||||||
Cash
and cash equivalents
|
22,764 | 3,325 | 15,823 | |||||||||
Restricted
cash
|
7,764 | 1,134 | 10,411 | |||||||||
Accounts
receivable, net
|
27,628 | 4,036 | 38,579 | |||||||||
Inventory
|
33,222 | 4,853 | 30,589 | |||||||||
Advance
to suppliers
|
2,813 | 411 | 6,846 | |||||||||
Prepayments
and other receivables
|
1,528 | 223 | 1,857 | |||||||||
Deferred
tax assets - current
|
1,379 | 201 | 457 | |||||||||
Total
current assets
|
97,098 | 14,183 | 104,562 | |||||||||
|
||||||||||||
Plant
and equipment, net
|
252,377 | 36,867 | 259,235 | |||||||||
Construction
in progress
|
321,613 | 46,981 | 319,408 | |||||||||
Lease
prepayments, net
|
22,376 | 3,269 | 22,507 | |||||||||
Advanced
to suppliers - Long Term
|
4,613 | 675 | 4,308 | |||||||||
Goodwill
|
10,276 | 1,501 | 10,276 | |||||||||
Deposit
|
18,808 | 2,747 | 17,613 | |||||||||
Deferred
tax assets - non current
|
3,566 | 521 | 1,995 | |||||||||
Total
assets
|
730,727 | 106,744 | 739,904 | |||||||||
|
|
|||||||||||
Current
liabilities
|
|
|||||||||||
Short-term
borrowings
|
152,500 | 22,277 | 164,764 | |||||||||
Accounts
payables
|
23,257 | 3,397 | 23,301 | |||||||||
Advance
from customers
|
17,866 | 2,610 | 8,781 | |||||||||
Accrued
expenses and other payables
|
5,652 | 826 | 7,460 | |||||||||
Total
current liabilities
|
199,275 | 29,110 | 204,305 | |||||||||
Long-term
loan
|
15,000 | 2,191 | 5,000 | |||||||||
Total
liabilities
|
214,275 | 31,301 | 209,305 | |||||||||
Shareholders’
equity
|
|
|||||||||||
Registered
capital (US$0.129752 par value; 20,000,000 shares authorized; 13,062,500
shares issued and outstanding)
|
13,323 | 1,946 | 13,323 | |||||||||
Additional
paid-in capital
|
311,907 | 45,563 | 311,907 | |||||||||
Statutory
reserve
|
29,338 | 4,286 | 29,338 | |||||||||
Retained
earnings
|
160,835 | 23,495 | 174,970 | |||||||||
Cumulative
translation adjustment
|
1,049 | 153 | 1,061 | |||||||||
Total
shareholders’ equity
|
516,452 | 75,443 | 530,599 | |||||||||
Total
liabilities and shareholders’ equity
|
730,727 | 106,744 | 739,904 |
Three Month Period ended Mar.
31
|
||||||||||||
2009 |
2008
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
Revenue
|
74,517 | 10,885 | 104,034 | |||||||||
Cost
of revenue
|
(74,444 | ) | (10,874 | ) | (82,409 | ) | ||||||
|
|
|||||||||||
Gross
profit
|
73 | 11 | 21,625 | |||||||||
|
|
|||||||||||
Operating
expenses
|
||||||||||||
Selling
expenses
|
(4,897 | ) | (715 | ) | (3,438 | ) | ||||||
Administrative
expenses
|
(11,462 | ) | (1,675 | ) | (7,724 | ) | ||||||
Total
operating expenses
|
(16,359 | ) | (2,390 | ) | (11,163 | ) | ||||||
Operating
income/(loss)
|
(16,286 | ) | (2,379 | ) | 10,463 | |||||||
Other
income/(expense)
|
|
|||||||||||
-
Interest income
|
101 | 15 | 16 | |||||||||
-
Interest expense
|
- | - | (3,790 | ) | ||||||||
-
Other, net
|
(445 | ) | (65 | ) | 2,241 | |||||||
|
||||||||||||
Total
other income/(expense)
|
(344 | ) | (50 | ) | (1,533 | ) | ||||||
Income/(loss)
before income tax expense
|
(16,630 | ) | (2,429 | ) | 8,930 | |||||||
Income
tax benefit/(expense)
|
2,494 | 364 | (993 | ) | ||||||||
|
||||||||||||
Net
income/(loss)
|
(14,136 | ) | (2,065 | ) | 7,937 | |||||||
|
||||||||||||
Other
comprehensive income
|
||||||||||||
-Foreign
currency translation adjustments
|
(11 | ) | (2 | ) | 620 | |||||||
|
||||||||||||
Comprehensive
income
|
(14,147 | ) | (2,067 | ) | 8,557 | |||||||
|
|
|||||||||||
Earnings
per share, basic and diluted
|
(1.08 | ) | (0.16 | ) | 0.61 | |||||||
Weighted
average number ordinary shares, basic and diluted
|
13,062,500 | 13,062,500 | 13,062,500 |
Period Ended Mar. 31, 2009
|
Period Ended Mar. 31, 2008
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
income/(loss)
|
(14,136 | ) | (2,065 | ) | 7,937 | |||||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
|
|||||||||||
-
Depreciation of property, plant and equipment
|
7,284 | 1,064 | 5,909 | |||||||||
-
Amortization of intangible assets
|
113 | 17 | 149 | |||||||||
-
Deferred income taxes
|
(2,493 | ) | (364 | ) | - | |||||||
-
Bad debt expense/(recovery)
|
6,148 | 898 | 73 | |||||||||
Changes
in operating assets and liabilities, net of
|
||||||||||||
Share
capital contribution - rental and interest paid by
shareholders
|
2,756 | |||||||||||
-
Accounts receivable
|
9,534 | 1,393 | 856 | |||||||||
-
Inventories
|
(2,632 | ) | (385 | ) | (8,020 | ) | ||||||
-
Advance to suppliers
|
3,728 | 545 | - | |||||||||
-
Prepaid expenses and other current assets
|
(5,579 | ) | (815 | ) | (18,859 | ) | ||||||
-
Accounts payable
|
(44 | ) | (6 | ) | 1,695 | |||||||
-
Accrued expenses and other payables
|
(361 | ) | (53 | ) | 11,667 | |||||||
-
Advance from customers
|
9,086 | 1,327 | - | |||||||||
-
Tax payable
|
(1,445 | ) | (211 | ) | - | |||||||
Net
cash provided by operating activities
|
9,203 | 1,344 | 4,162 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchases
of property, plant and equipment
|
(427 | ) | (62 | ) | (946 | ) | ||||||
Restricted
cash related to trade finance
|
2,647 | 387 | 33,464 | |||||||||
Addition
to construction in progress
|
(2,205 | ) | (322 | ) | (25,673 | ) | ||||||
Deposit
for purchase
|
- | - | (21,000 | ) | ||||||||
Net
cash (used in)/provided by investing activities
|
15 | 2 | (19,155 | ) | ||||||||
CASH
FLOW FROM FINANCING ACTIVITIES
|
||||||||||||
Net
proceeds from issuance of share capital
|
||||||||||||
Principal
payments of short-term bank loans
|
(12,264 | ) | (1,792 | ) | (12,869 | ) | ||||||
Proceeds
from short-term bank loans
|
10,000 | 1,461 | 11,139 | |||||||||
Net
cash provided by financing activities
|
(2,264 | ) | (331 | ) | (1,730 | ) | ||||||
Effect
of foreign exchange rate changes
|
(13 | ) | 1 | (2,770 | ) | |||||||
Net
increase/(decrease) in cash and cash equivalent
|
6,941 | 1,017 | (19,493 | ) | ||||||||
Cash
and cash equivalent
|
||||||||||||
At
beginning of period/year
|
15,823 | 2,308 | 30,909 | |||||||||
At
end of period/year
|
22,764 | 3,325 | 11,416 | |||||||||
Supplemental disclosure of cash
flow information
|
||||||||||||
-Interest
paid
|
1,777 | 260 | 2,966 | |||||||||
-Income
taxes paid
|
- | - | 802 |
Years
|
||||
Buildings
and improvements
|
25 - 30
|
|||
Plant
and equipment
|
10 - 15
|
|||
Computer
equipment
|
5
|
|||
Furniture and
fixtures
|
5
|
|||
Motor
vehicles
|
5
|
3-31-2009
|
12-31-2008
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Accounts
receivable
|
31,621 | 4,619 | 41,245 | |||||||||
Less:
Allowance for doubtful accounts
|
(5,491 | ) | (802 | ) | (4,074 | ) | ||||||
|
26,130 | 3,817 | 37,171 | |||||||||
Bills
receivable
|
1,498 | 219 | 1,408 | |||||||||
27,628 | 4,035 | 38,579 |
3-31-2009 |
12-31-2008
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Raw
materials
|
15,752 | 2,301 | 11,239 | |||||||||
Work-in-progress
|
1,238 | 181 | 1,527 | |||||||||
Finished
goods
|
16,711 | 2,441 | 17,285 | |||||||||
Consumables
and spare parts
|
577 | 84 | 539 | |||||||||
Inventory—impairment
|
(1,056 | ) | (154 | ) | - | |||||||
|
||||||||||||
33,222 | 4,853 | 30,589 |
3-31-2009
|
12-31-2008
|
|||||||||||
RMB
|
US$
|
RMB
|
||||||||||
(Unaudited)
|
||||||||||||
Buildings
|
38,022 | 5,554 | 34,807 | |||||||||
Plant
and equipment
|
327,317 | 47,814 | 330,106 | |||||||||
Computer
equipment
|
1,389 | 203 | 1,387 | |||||||||
Furniture
and fixtures
|
5,799 | 847 | 5,799 | |||||||||
Motor
vehicles
|
1,739 | 254 | 1,739 | |||||||||
|
374,266 | 54,672 | 373,838 | |||||||||
Less:
accumulated depreciation
|
(121,888 | ) | (17,805 | ) | (114,604 | ) | ||||||
|
252,377 | 36,867 | 259,235 |
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
|
Interest
rate
per
|
3-31-2009 | 12-31-2008 | ||||||||||||||
Lender
|
Annum
|
RMB
|
US$
|
RMB
|
||||||||||||
SHORT-TERM
LOANS
|
||||||||||||||||
Bank
of Communications Co., Ltd.
|
|
|
|
|||||||||||||
-
July 16, 2008 to June 10, 2009
|
5.841 | % | 82,580 | 12,063 | 82,580 | |||||||||||
-
July 18, 2008 to June 23, 2009
|
5.841 | % | 60,000 | 8,765 |
60,000
|
|||||||||||
Weifang
Commercial Bank
|
||||||||||||||||
-
January 24, 2008 to January 12, 2009
|
0.00 | % |
10,000
|
|||||||||||||
-
January 30, 2008 to January 18, 2009
|
0.00 | % | 10,000 | |||||||||||||
-
January 13, 2009 to January 12, 2010
|
0.00 | % | 10,000 | 1,461 | - | |||||||||||
|
|
|
|
|||||||||||||
Bank
of China
|
||||||||||||||||
-
March 13, 2008 to March 13, 2009
|
5.45 | % | (80 | ) | (12 | ) | 2,184 | |||||||||
LONG-TERM
LOANS
|
||||||||||||||||
-
December 2, 2008 to December 2, 2011
|
0.00 | % | 5,000 | 730 |
5,000
|
|||||||||||
-
January 16, 2009 to January 12, 2012
|
0.00 | % | 10,000 | 1,461 | - | |||||||||||
|
|
167,500 | 24,468 | 169,764 |
|
RMB
|
US$
|
||||||
1
year after
|
- | - | ||||||
2
year after
|
5,000 | 730 | ||||||
3
year after
|
10,000 | 1,461 |
3-31-2009
|
3-31-2008
|
|||||||||||
(RMB)
|
(USD)
|
(RMB)
|
||||||||||
Cayman
Islands Current Income Tax Expense (Benefit)
|
- | - | - | |||||||||
PRC
Current Income Expense (Benefit)
|
- | - | 993 | |||||||||
Deferred
Tax Expense (Benefit)
|
(2,494 | ) | (364 | ) | - | |||||||
|
||||||||||||
Total
Provision for Income Tax
|
(2,494 | ) | (364 | ) | 993 |
3-31-2009
|
3-31-2008
|
|||||||
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 | % |
3-31-2009
|
12-31-2008
|
|||||||||||
RMB
|
USD
|
RMB
|
||||||||||
Current
|
||||||||||||
Accounts
receivable
|
132 | 19 | (80 | ) | ||||||||
Other
receivables
|
1,247 | 182 | 538 | |||||||||
|
1,379 | 201 | 457 | |||||||||
|
||||||||||||
Non-current
|
||||||||||||
Property,
plant and equipment, principally due to differences in depreciation and
capitalized interest
|
1958
|
286 | 1,993 | |||||||||
Construction
in progress, principally due to capitalized interest
|
738 | 108 | 422 | |||||||||
Lease
prepayments, principally due to differences in charges
|
(418 | ) | (61 | ) | (420 | ) | ||||||
Net
operating loss carryforward
|
1,288 | 188 | 0 | |||||||||
3,566 | 521 | 1,995 | ||||||||||
|
||||||||||||
Net
deferred income tax assets
|
4,945 | 722 | 2,452 |
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, 2008
|
187,500 | $ | 10.35 | $ | - | |||||||
Granted
|
- | - | - | |||||||||
Forfeited
|
- | - | - | |||||||||
Exercised
|
- | - | - | |||||||||
Outstanding,
March 31,2009
|
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 | 3. 25 | $ | 10.35 | 187,500 | $ | 10.35 |
Three Month Period Ended
March 31,2009
|
Three Month Period Ended
March 31, 2008
|
|||||||
(as
% of Revenue)
|
||||||||
Gross
profit
|
0.1 | 20.8 | ||||||
Operating
expenses
|
22.0 | 10.7 | ||||||
Operating
income/(loss)
|
(21.9 | ) | 10.1 | |||||
Other
income/(expense)
|
(0.5 | ) | (1.5 | ) | ||||
Income
tax benefit/(expense)
|
3.4 | (1.0 | ) | |||||
Net
income/(loss)
|
(19.0 | ) | 7.6 |
Three Month Period
Ended
March 31, 2009
|
Three Month Period
Ended
March 31, 2008
|
|||||||||||||||||||
RMB
|
US$
|
% of Total
|
RMB
|
% of Total
|
||||||||||||||||
Printing
film
|
7,128 | 1,041 | 9.6 | 19,230 | 18.5 | |||||||||||||||
Stamping
film
|
31,188 | 4,556 | 41.9 | 21,211 | 20.4 | |||||||||||||||
Metallization
film
|
12,273 | 1,793 | 16.5 | 2,901 | 2.8 | |||||||||||||||
Base
film for other applications
|
19,780 | 2,889 | 26.5 | 26,927 | 25.9 | |||||||||||||||
Special
film
|
4,148 | 606 | 5.6 | 33,765 | 32.5 | |||||||||||||||
|
74,517 | 10,885 | 100.0 | 104,034 | 100.0 |
|
Three Month Period
Ended March 31, 2009
|
Three Month Period
Ended March 31, 2008
|
||||||||||||||||||
RMB
|
US$
|
% of Total
|
RMB
|
% of Total
|
||||||||||||||||
Sales
in China
|
64,034 | 9,354 | 85.9 | 79,899 | 76.8 | |||||||||||||||
Sales
in other countries
|
10,483 | 1,531 | 14.1 | 24,135 | 23.2 | |||||||||||||||
|
|
|
|
|||||||||||||||||
74,517 | 10,885 | 100.0 | 104,034 | 100.0 |
Three Month Period
Ended
March 31, 2009
|
Three Month Period
Ended
March 31, 2008
|
|||||||
% of total
|
% of total
|
|||||||
Materials
costs
|
71.4 | 78.4 | ||||||
Factory
overhead
|
11.6 | 9.3 | ||||||
Power
|
11.5 | 8.2 | ||||||
Packaging
materials
|
3.3 | 2.8 | ||||||
Direct
labor
|
2.2 | 1.3 |
Payments
due by period
|
|||||||||||||||||
Less than
1
|
1-3
|
3-5
|
More
than
5
|
||||||||||||||
Contractual
obligations
|
Total
|
year
|
Years
|
Years
|
years
|
||||||||||||
Rental
obligations
|
243 | 243 | |||||||||||||||
Purchase
obligations
|
134,400 | 134,400 | |||||||||||||||
Total
|
134,643 | 134,643 |
Exhibit
No.
|
Description
|
|
99.1
|
Press
Release dated May 12,
2009.
|
Fuwei
Films (Holdings) Co., Ltd.
|
||
By:
|
/s/ Xiaoan He
|
|
Name:
Xiaoan He
|
||
Title:
Chairman, Chief Executive
Officer
|