CONSOLIDATED
INCOME STATEMENT
|
||||||||||
for
the six months ended 30 June 2007 - unaudited
|
||||||||||
(Expressed
in Renminbi)
|
||||||||||
Six
months ended 30 June
|
||||||||||
2007
|
2006
|
|||||||||
Note
|
RMB
million
|
RMB
million
|
||||||||
Operating
revenue
|
||||||||||
Traffic
revenue
|
24,086
|
20,223
|
||||||||
Other
operating revenue
|
470
|
381
|
||||||||
Total
operating revenue
|
3
|
24,556
|
20,604
|
|||||||
Operating
expenses
|
||||||||||
Flight
operations
|
13,226
|
11,053
|
||||||||
Maintenance
|
2,361
|
1,702
|
||||||||
Aircraft
and traffic servicing
|
3,974
|
3,426
|
||||||||
Promotion
and sales
|
1,565
|
1,460
|
||||||||
General
and administrative
|
839
|
697
|
||||||||
Depreciation
and amortisation
|
2,546
|
2,453
|
||||||||
Others
|
63
|
56
|
||||||||
Total
operating expenses
|
24,574
|
20,847
|
||||||||
Operating
loss
|
(18
|
)
|
(243
|
)
|
Six
months ended 30 June
|
||||||||||
2007
|
2006
|
|||||||||
Note
|
RMB
million
|
RMB
million
|
||||||||
Non-operating
income/(expenses)
|
||||||||||
Interest
income
|
16
|
18
|
||||||||
Interest
expense
|
6
|
(1,132
|
)
|
(1,004
|
)
|
|||||
Share
of associates’ results
|
32
|
4
|
||||||||
Share
of jointly controlled entities’ results
|
51
|
78
|
||||||||
Gain
on derivative financial instruments, net
|
69
|
-
|
||||||||
Gain
on sale of property, plant and equipment, net
|
80
|
-
|
||||||||
Exchange
gain, net
|
1,266
|
279
|
||||||||
Others,
net
|
84
|
95
|
||||||||
Total
net non-operating income/(expense)
|
466
|
(530
|
)
|
|||||||
|
||||||||||
Profit/(loss)
before taxation
|
448
|
(773
|
)
|
|||||||
Income
tax expense
|
5
|
(222
|
)
|
(11
|
)
|
|||||
Profit/(loss)
for the period
|
6
|
226
|
(784
|
)
|
||||||
Attributable
to:
|
||||||||||
Equity
shareholders of the Company
|
168
|
(825
|
)
|
|||||||
Minority
interests
|
58
|
41
|
||||||||
Profit/(loss)
for the period
|
226
|
(784
|
)
|
|||||||
Earnings/(loss)
per share
|
8
|
|||||||||
Basic
|
RMB0.04
|
RMB(0.19
|
)
|
|||||||
Diluted
|
RMB0.04
|
RMB(0.19
|
)
|
CONSOLIDATED
BALANCE SHEET
|
||||||||||
at
30 June 2007 - unaudited
|
||||||||||
(Expressed
in Renminbi)
|
||||||||||
At
30 June
|
At
31 December
|
|||||||||
2007
|
2006
|
|||||||||
Note
|
RMB
million
|
RMB
million
|
||||||||
Non-current
assets
|
||||||||||
Property,
plant and equipment, net
|
9
|
58,073
|
56,335
|
|||||||
Construction
in progress
|
1,230
|
911
|
||||||||
Lease
prepayments
|
506
|
493
|
||||||||
Interest
in associates
|
177
|
149
|
||||||||
Interest
in jointly controlled entities
|
921
|
870
|
||||||||
Other
investments in equity securities
|
330
|
330
|
||||||||
Lease
and equipment deposits
|
9,254
|
9,458
|
||||||||
Deferred
tax assets
|
195
|
95
|
||||||||
Other
assets
|
240
|
260
|
||||||||
70,926
|
68,901
|
|||||||||
|
||||||||||
Current
assets
|
||||||||||
Inventories
|
1,347
|
1,315
|
||||||||
Financial
assets
|
21
|
-
|
||||||||
Trade
receivables
|
10
|
1,776
|
1,512
|
|||||||
Other
receivables
|
939
|
879
|
||||||||
Prepaid
expenses and other current assets
|
623
|
585
|
||||||||
Amounts
due from related companies
|
150
|
128
|
||||||||
Cash
and cash equivalents
|
3,551
|
2,264
|
||||||||
8,407
|
6,683
|
|||||||||
|
||||||||||
Current
liabilities
|
||||||||||
Financial
liabilities
|
13
|
26
|
||||||||
Bank
and other loans
|
11
|
24,369
|
23,822
|
|||||||
Obligations
under finance leases
|
2,974
|
3,091
|
||||||||
Trade
and bills payables
|
12
|
1,426
|
1,909
|
|||||||
Sales
in advance of carriage
|
1,542
|
1,436
|
||||||||
Taxes
payable
|
256
|
126
|
||||||||
Amounts
due to related companies
|
138
|
254
|
||||||||
Accrued
expenses
|
6,830
|
5,463
|
||||||||
Other
liabilities
|
2,776
|
2,736
|
||||||||
40,324
|
38,863
|
|||||||||
|
||||||||||
Net
current liabilities
|
(31,917
|
)
|
(32,180
|
)
|
||||||
|
||||||||||
Total
assets less current liabilities
|
39,009
|
36,721
|
At
30 June
|
At
31 December
|
|||||||||
2007
|
2006
|
|||||||||
Note
|
RMB
million
|
RMB
million
|
||||||||
Non-current
liabilities and deferred items
|
||||||||||
Bank
and other loans
|
11
|
10,590
|
10,018
|
|||||||
Obligations
under finance leases
|
13,709
|
12,307
|
||||||||
Provision
for major overhauls
|
832
|
805
|
||||||||
Provision
for early retirement benefits
|
279
|
306
|
||||||||
Deferred
credits
|
750
|
792
|
||||||||
Deferred
tax liabilities
|
502
|
372
|
||||||||
26,662
|
24,600
|
|||||||||
|
|
|||||||||
Net
assets
|
12,347
|
12,121
|
||||||||
Capital
and reserves
|
||||||||||
Share
capital
|
4,374
|
4,374
|
||||||||
Reserves
|
13
|
5,982
|
5,814
|
|||||||
Total
equity attributable to equity shareholders
|
|
|||||||||
of
the Company
|
10,356
|
10,188
|
||||||||
Minority
interests
|
1,991
|
1,933
|
||||||||
Total
equity
|
12,347
|
12,121
|
For
the six months ended 30 June
|
|||||||||||||
Hong
Kong
|
|||||||||||||
Domestic
|
and
Macau
|
International
|
Total
|
||||||||||
RMB
million
|
RMB
million
|
RMB
million
|
RMB
million
|
||||||||||
2007
|
|||||||||||||
Traffic
revenue
|
19,165
|
571
|
4,350
|
24,086
|
|||||||||
Other
operating revenue
|
470
|
-
|
-
|
470
|
|||||||||
Turnover
|
19,635
|
571
|
4,350
|
24,556
|
|||||||||
Operating
profit/(loss)
|
512
|
(19
|
)
|
(511
|
)
|
(18
|
)
|
||||||
2006
|
|||||||||||||
Traffic
revenue
|
16,017
|
674
|
3,532
|
20,223
|
|||||||||
Other
operating revenue
|
381
|
-
|
-
|
381
|
|||||||||
Turnover
|
16,398
|
674
|
3,532
|
20,604
|
|||||||||
Operating
profit/(loss)
|
266
|
(63
|
)
|
(446
|
)
|
(243
|
)
|
Six
months ended 30 June
|
|||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
PRC
income tax
|
192
|
5
|
|||||
Deferred
tax
|
30
|
6
|
|||||
Income
tax expense
|
222
|
11
|
Six
months ended 30 June
|
|||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Profit/(loss)
for the period is arrived at after charging/(crediting):
|
|||||||
Interest
on bank and other loans
|
1,049
|
836
|
|||||
Finance
charges on obligations under finance leases
|
363
|
272
|
|||||
Less:
borrowing costs capitalised
|
(280
|
)
|
(104
|
)
|
|||
|
1,132
|
1,004
|
|||||
Jet
fuel costs
|
8,598
|
7,080
|
|||||
Depreciation
|
|||||||
-
Owned assets
|
1,779
|
1,651
|
|||||
-
Assets acquired under finance leases
|
756
|
811
|
|||||
Amortisation
of deferred credits
|
(42
|
)
|
(26
|
)
|
|||
Other
amortisation
|
11
|
16
|
|||||
Operating
lease charges
|
|||||||
-
Aircraft and flight equipment
|
1,801
|
1,418
|
|||||
-
Land and buildings
|
159
|
148
|
|||||
Staff
costs
|
2,576
|
2,124
|
|||||
Share
of associates’ taxation
|
5
|
5
|
|||||
Share
of jointly controlled entities’ taxation
|
11
|
9
|
|||||
Dividend
income from unlisted securities
|
-
|
(1
|
)
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Within
1 month
|
1,419
|
1,355
|
|||||
More
than 1 month but less than 3 months
|
321
|
131
|
|||||
More
than 3 months but less than 12 months
|
33
|
24
|
|||||
More
than 12 months
|
3
|
2
|
|||||
1,776
|
1,512
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Non-interest
bearing and unsecured
|
22
|
22
|
|||||
Interest
bearing and secured
|
9,113
|
8,726
|
|||||
Interest
bearing and unsecured
|
25,824
|
25,092
|
|||||
|
|||||||
Total
bank and other loans
|
34,959
|
33,840
|
|||||
Less:
loans due within one year classified as current
liabilities
|
(24,369
|
)
|
(23,822
|
)
|
|||
10,590
|
10,018
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Within
1 month
|
803
|
1,125
|
|||||
More
than 1 month but less than 3 months
|
257
|
448
|
|||||
More
than 3 months but less than 6 months
|
366
|
336
|
|||||
1,426
|
1,909
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Commitments
in respect of aircraft and flight equipment
|
|||||||
-
authorised and contracted for
|
56,480
|
66,881
|
|||||
Other
commitments
|
|||||||
-
authorised and contracted for
|
485
|
420
|
|||||
-
authorised but not contracted for
|
1,808
|
1,404
|
|||||
2,293
|
1,824
|
||||||
58,773
|
68,705
|
Six
months ended 30 June
|
|||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Expenses
paid to the CSAHC Group
|
|||||||
|
|||||||
Handling
charges
|
9
|
14
|
|||||
Air
catering supplies
|
93
|
90
|
|||||
Commission
expense
|
7
|
21
|
|||||
Sundry
aviation supplies
|
23
|
29
|
|||||
Lease
charges for land and buildings
|
50
|
45
|
|||||
Property
management fee
|
13
|
9
|
|||||
|
|||||||
Expenses
paid to an associate and jointly controlled entities
|
|||||||
|
|||||||
Repairing
charges
|
671
|
617
|
|||||
Flight
simulation service charges
|
54
|
73
|
|||||
Ground
service charges
|
19
|
24
|
|||||
Interest
expense
|
7
|
6
|
|||||
Income
from an associate and jointly controlled entities
|
|||||||
|
|||||||
Rental
income
|
16
|
16
|
|||||
Interest
income
|
3
|
3
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Receivables
|
|||||||
|
|||||||
The
CSAHC Group
|
5
|
4
|
|||||
An
associate
|
5
|
2
|
|||||
Jointly
controlled entities
|
140
|
122
|
|||||
|
|||||||
Payables
|
|||||||
|
|||||||
The
CSAHC Group
|
107
|
178
|
|||||
Jointly
controlled entities
|
31
|
87
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
CSAHC
|
1,297
|
1,484
|
|||||
SA
Finance
|
4
|
5
|
Six
months ended 30 June
|
|||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Jet
fuel cost
|
6,934
|
5,619
|
|||||
Interest
income
|
10
|
13
|
|||||
Interest
expense
|
921
|
597
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Cash
and deposits at bank
|
2,266
|
1,434
|
|||||
Short-term
bank loans and current portion of long-term
|
|||||||
bank
loans
|
22,962
|
21,209
|
|||||
Long-term
bank loans, less current portion
|
8,879
|
8,223
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
|
|||||||
Guarantees
on certain bank loans of the Group
|
62
|
201
|
|||||
Guarantees
on certain documentary letters of credit
|
|||||||
issued
by the Group
|
177
|
-
|
CONSOLIDATED
INCOME STATEMENT
|
|||||||
For
the six months ended 30 June 2007 - unaudited
|
|||||||
(Expressed
in Renminbi)
|
|||||||
Six
months ended 30 June
|
|||||||
2007
|
2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Operating
revenue
|
25,210
|
21,144
|
|||||
Less:
Cost of operations
|
21,971
|
18,686
|
|||||
Business
taxes and surcharges
|
699
|
548
|
|||||
Selling
expenses
|
1,605
|
1,488
|
|||||
General
and administrative expenses
|
818
|
690
|
|||||
Financial
expenses/(income)
|
(104
|
)
|
752
|
||||
Add:
Gain in change of fair value of derivative
|
|||||||
financial
instruments
|
34
|
-
|
|||||
Investment
income
|
118
|
80
|
|||||
Including:
share of associates’ and jointly
|
|||||||
controlled
entities’ results
|
83
|
82
|
|||||
Operating
income/(loss)
|
373
|
(940
|
)
|
||||
Add:
Non-operating income
|
263
|
153
|
|||||
Less:
Non-operating expenses
|
13
|
8
|
|||||
Including:
loss on disposal of non-current assets
|
3
|
1
|
|||||
Profit/(loss)
before taxation
|
623
|
(795
|
)
|
||||
Less:
Income tax
|
251
|
9
|
|||||
Net
profit/(loss) for the period
|
372
|
(804
|
)
|
||||
Net
profit/(loss) attributable to
|
|||||||
Equity
shareholders of the Company
|
308
|
(854
|
)
|
||||
Minority
interests
|
64
|
50
|
|||||
Earnings/(loss)
per share
|
|||||||
Basic
|
RMB0.07
|
RMB(0.20
|
)
|
||||
Diluted
|
RMB0.07
|
RMB(0.20
|
)
|
CONSOLIDATED
BALANCE SHEET
|
|||||||
At
30 June 2007 - unaudited
|
|||||||
(Expressed
in Renminbi)
|
|||||||
At
|
At
|
||||||
30
June 2007
|
31
December 2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Assets
|
|||||||
Current
assets
|
|||||||
Cash
at bank and on hand
|
3,551
|
2,264
|
|||||
Trading
financial assets
|
21
|
-
|
|||||
Trade
receivables
|
1,781
|
1,512
|
|||||
Payments
in advance
|
641
|
603
|
|||||
Dividends
receivable
|
33
|
33
|
|||||
Other
receivables
|
1,029
|
956
|
|||||
Inventories
|
1,347
|
1,315
|
|||||
Total
current assets
|
8,403
|
6,683
|
|||||
|
|||||||
Non-current
assets
|
|||||||
Long-term
receivables
|
29
|
29
|
|||||
Long-term
equity investments
|
1,455
|
1,375
|
|||||
Investment
properties
|
201
|
206
|
|||||
Fixed
assets
|
57,741
|
55,834
|
|||||
Construction
in progress
|
9,766
|
9,591
|
|||||
Intangible
assets
|
712
|
713
|
|||||
Equipment
lease deposits
|
723
|
783
|
|||||
Long-term
deferred expenses
|
62
|
38
|
|||||
Deferred
tax assets
|
188
|
115
|
|||||
Total
non-current assets
|
70,877
|
68,684
|
|||||
|
|||||||
Total
assets
|
79,280
|
75,367
|
At
|
At
|
||||||
30
June 2007
|
31
December 2006
|
||||||
RMB
million
|
RMB
million
|
||||||
Liabilities
and shareholders’ equity
|
|||||||
Current
liabilities
|
|||||||
Short-term
loans
|
22,134
|
19,907
|
|||||
Trading
financial liabilities
|
13
|
26
|
|||||
Trade
payables
|
6,808
|
6,028
|
|||||
Sales
in advance of carriage
|
1,542
|
1,436
|
|||||
Wages
and other welfare payables
|
1,020
|
952
|
|||||
Taxes
payable
|
692
|
526
|
|||||
Interest
payable
|
445
|
449
|
|||||
Other
payables
|
2,451
|
2,528
|
|||||
Long-term
liabilities due within one year
|
5,188
|
6,964
|
|||||
Total
current liabilities
|
40,293
|
38,816
|
|||||
Non-current
liabilities
|
|||||||
Long-term
loans
|
10,590
|
10,018
|
|||||
Obligations
under finance leases
|
13,709
|
12,307
|
|||||
Provision
for major overhauls
|
832
|
805
|
|||||
Deferred
credits
|
750
|
792
|
|||||
Other
provisions
|
287
|
314
|
|||||
Deferred
tax liabilities
|
506
|
374
|
|||||
Total
non-current liabilities
|
26,674
|
24,610
|
|||||
|
|||||||
Total
liabilities
|
66,967
|
63,426
|
|||||
Shareholders’
equity
|
|||||||
Share
capital
|
4,374
|
4,374
|
|||||
Capital
reserve
|
5,898
|
5,898
|
|||||
Surplus
reserve
|
732
|
732
|
|||||
Retained
profit/(accumulated losses)
|
(693
|
)
|
(1,001
|
)
|
|||
Total
equity attributable to equity shareholders
|
|||||||
of
the Company
|
10,311
|
10,003
|
|||||
Minority
interests
|
2,002
|
1,938
|
|||||
Total
equity
|
12,313
|
11,941
|
|||||
|
|
||||||
Total
liabilities and equity
|
79,280
|
75,367
|
Six
months ended 30 June
|
|||||||
2007
|
2006
|
||||||
RMB
Million
|
RMB
Million
|
||||||
Net
profit/(loss) attributable to equity
|
|||||||
shareholders
of the Company in the
|
|||||||
financial
statements prepared under
|
|||||||
PRC
GAAP
|
308
|
(854
|
)
|
||||
Adjustments:
|
|||||||
Losses
on staff housing benefits
|
(12
|
)
|
(13
|
)
|
|||
Revaluation
of land use rights
|
1
|
2
|
|||||
Capitalisation
of overhaul costs
|
(162
|
)
|
49
|
||||
Effect
of minority interests of the
|
|||||||
above
adjustments
|
4
|
-
|
|||||
Effect
of the above adjustments on taxation
|
29
|
(9
|
)
|
||||
Net
profit/(loss) attributable to equity
|
|||||||
shareholders
of the Company in
|
|||||||
financial
Statements prepared under IFRSs
|
168
|
(825
|
)
|
At
|
At
|
||||||
30
June
|
31
December
|
||||||
2007
|
2006
|
||||||
RMB
Million
|
RMB
Million
|
||||||
Total
equity attributable to equity
|
|||||||
shareholders
of the Company in the
|
|||||||
financial
statements prepared under
|
|||||||
PRC
GAAP
|
10,311
|
10,003
|
|||||
Adjustments:
|
|||||||
Losses
on staff housing allocations
|
132
|
144
|
|||||
Revaluation
of land use rights
|
(153
|
)
|
(154
|
)
|
|||
Capitalisation
of overhaul costs
|
86
|
248
|
|||||
Government
grants
|
(43
|
)
|
(43
|
)
|
|||
Effect
of minority interests of the
|
|||||||
above
adjustments
|
12
|
8
|
|||||
Effect
of the above adjustments on taxation
|
11
|
(18
|
)
|
||||
Total
equity attributable to equity shareholders
|
|||||||
of
the Company in the financial
|
|||||||
statements
prepared under IFRSs
|
10,356
|
10,188
|
Six
months
|
2007
vs 2006
|
||||||||||||
ended
30 June
|
Increase/
|
||||||||||||
2007
|
2006
|
(decrease)
|
(%)
|
||||||||||
Capacity
|
|||||||||||||
Available
seat kilometres
|
|||||||||||||
(ASKs)
(million)
|
|||||||||||||
- Domestic
|
42,724
|
36,924
|
5,800
|
15.7
|
|||||||||
- Hong
Kong and Macau
|
954
|
1,328
|
(374
|
)
|
(28.2
|
)
|
|||||||
- International
|
8,886
|
7,138
|
1,748
|
24.5
|
|||||||||
Total
|
52,564
|
45,390
|
7,174
|
15.8
|
|||||||||
Available
tonne kilometres
|
|||||||||||||
(ATKs)
(million)
|
|||||||||||||
- Domestic
|
4,972
|
4,314
|
658
|
15.3
|
|||||||||
- Hong
Kong and Macau
|
107
|
161
|
(54
|
)
|
(33.5
|
)
|
|||||||
- International
|
1,684
|
1,418
|
266
|
18.8
|
|||||||||
Total
|
6,763
|
5,893
|
870
|
14.8
|
|||||||||
Kilometres
flown (thousand)
|
324,499
|
278,044
|
46,455
|
16.7
|
|||||||||
Hours
flown (thousand)
|
518
|
438
|
80
|
18.3
|
|||||||||
Number
of landing and takeoff (thousand)
|
262
|
225
|
37
|
16.4
|
|||||||||
Traffic
|
|||||||||||||
Revenue
passenger kilometres
|
|||||||||||||
(RPKs)
(million)
|
|||||||||||||
- Domestic
|
31,570
|
26,605
|
4,965
|
18.7
|
|||||||||
- Hong
Kong and Macau
|
595
|
805
|
(210
|
)
|
(26.1
|
)
|
|||||||
- International
|
5,622
|
4,680
|
942
|
20.1
|
|||||||||
Total
|
37,787
|
32,090
|
5,697
|
17.8
|
|||||||||
Revenue
tonne kilometres
|
|||||||||||||
(RTKs)
(million)
|
|||||||||||||
- Domestic
|
3,334
|
2,849
|
485
|
17.0
|
|||||||||
- Hong
Kong and Macau
|
59
|
83
|
(24
|
)
|
(28.9
|
)
|
|||||||
- International
|
857
|
776
|
81
|
10.4
|
|||||||||
Total
|
4,250
|
3,708
|
542
|
14.6
|
Six
months
|
2007
vs 2006
|
||||||||||||
ended
30 June
|
Increase/
|
||||||||||||
2007
|
2006
|
(decrease)
|
(%)
|
||||||||||
Passenger
tonne kilometres
|
|||||||||||||
(million)
|
|||||||||||||
- Domestic
|
2,814
|
2,375
|
439
|
18.5
|
|||||||||
- Hong
Kong and Macau
|
53
|
72
|
(19
|
)
|
(26.4
|
)
|
|||||||
- International
|
500
|
416
|
84
|
20.2
|
|||||||||
Total
|
3,367
|
2,863
|
504
|
17.6
|
|||||||||
Cargo
and mail tonne kilometres
|
|||||||||||||
(million)
|
|||||||||||||
- Domestic
|
520
|
474
|
46
|
9.7
|
|||||||||
- Hong
Kong and Macau
|
6
|
11
|
(5
|
)
|
(45.5
|
)
|
|||||||
- International
|
357
|
360
|
(3
|
)
|
(0.8
|
)
|
|||||||
Total
|
883
|
845
|
38
|
4.5
|
|||||||||
Passengers
carried (thousand)
|
|||||||||||||
- Domestic
|
23,789
|
20,294
|
3,495
|
17.2
|
|||||||||
- Hong
Kong and Macau
|
673
|
792
|
(119
|
)
|
(15.0
|
)
|
|||||||
- International
|
1,979
|
1,600
|
379
|
23.7
|
|||||||||
Total
|
26,441
|
22,686
|
3,755
|
16.6
|
|||||||||
Cargo
and mail carried
|
|||||||||||||
(thousand
tonne)
|
|||||||||||||
- Domestic
|
340
|
309
|
31
|
10.0
|
|||||||||
- Hong
Kong and Macau
|
6
|
9
|
(3
|
)
|
(33.3
|
)
|
|||||||
- International
|
57
|
58
|
(1
|
)
|
(1.7
|
)
|
|||||||
Total
|
403
|
376
|
27
|
7.2
|
|||||||||
Load
factors
|
|||||||||||||
Passenger
load factor
|
|||||||||||||
(RPK/ASK)
(%)
|
|||||||||||||
- Domestic
|
73.9
|
72.1
|
1.8
|
2.5
|
|||||||||
- Hong
Kong and Macau
|
62.4
|
60.6
|
1.8
|
3.0
|
|||||||||
- International
|
63.3
|
65.6
|
(2.3
|
)
|
(3.5
|
)
|
|||||||
Total
|
71.9
|
70.7
|
1.2
|
1.7
|
Six
months
|
2007
vs 2006
|
||||||||||||
ended
30 June
|
Increase/
|
||||||||||||
2007
|
2006
|
(decrease)
|
(%)
|
||||||||||
Average
load factor
|
|||||||||||||
(RTK/ATK)
(%)
|
|||||||||||||
- Domestic
|
67.1
|
66.0
|
1.1
|
1.7
|
|||||||||
- Hong
Kong and Macau
|
55.1
|
51.6
|
3.5
|
6.8
|
|||||||||
- International
|
50.9
|
54.7
|
(3.8
|
)
|
(6.9
|
)
|
|||||||
Total
|
62.8
|
62.9
|
(0.1
|
)
|
(0.2
|
)
|
|||||||
Breakeven
load factor (%)
|
64.1
|
64.9
|
(0.8
|
)
|
(1.2
|
)
|
|||||||
Yield
|
|||||||||||||
Yield
per RPK (RMB)
|
|||||||||||||
- Domestic
|
0.58
|
0.57
|
0.01
|
1.8
|
|||||||||
- Hong
Kong and Macau
|
0.91
|
0.77
|
0.14
|
18.2
|
|||||||||
- International
|
0.62
|
0.58
|
0.04
|
6.9
|
|||||||||
Total
|
0.59
|
0.58
|
0.01
|
1.7
|
|||||||||
Yield
per cargo and
|
|||||||||||||
mail
tonne kilometre (RMB)
|
1.92
|
1.89
|
0.03
|
1.6
|
|||||||||
Yield
per RTK (RMB)
|
|||||||||||||
- Domestic
|
5.75
|
5.62
|
0.13
|
2.3
|
|||||||||
- Hong
Kong and Macau
|
9.66
|
8.12
|
1.54
|
19.0
|
|||||||||
- International
|
5.08
|
4.55
|
0.53
|
11.6
|
|||||||||
Total
|
5.67
|
5.45
|
0.22
|
4.0
|
|||||||||
Fleet
|
|||||||||||||
Total
number of aircraft at period end
|
|||||||||||||
- Boeing
|
173
|
143
|
30
|
21.0
|
|||||||||
- Airbus
|
109
|
85
|
24
|
28.2
|
|||||||||
- McDonnell
Douglas
|
25
|
36
|
(11
|
)
|
(30.6
|
)
|
|||||||
- Others
|
11
|
11
|
-
|
-
|
|||||||||
Total
|
318
|
275
|
43
|
15.6
|
|||||||||
Aircraft
utilisation rate (hours per day)
|
9.39
|
9.53
|
(0.14
|
)
|
(1.5
|
)
|
|||||||
Financial
|
|||||||||||||
Operating
cost per ASK (RMB)
|
0.47
|
0.46
|
0.01
|
2.2
|
|||||||||
Operating
cost per ATK (RMB)
|
3.63
|
3.54
|
0.09
|
2.5
|
Category
of Shares
|
Number
of
shares
held
|
Percentage
to the total share
capital
|
|||||
(%)
|
|||||||
State-owned
Shares (held by CSAHC)
|
2,200,000,000
|
50.30
|
%
|
||||
H
Shares
|
1,174,178,000
|
26.84
|
%
|
||||
A
Shares
|
1,000,000,000
|
22.86
|
%
|
||||
Total
share capital
|
4,374,178,000
|
100.00
|
%
|
%
of the
|
%
of the
|
||||||||||||||||||
total
issued
|
total
issued
|
||||||||||||||||||
H
shares
|
share
capital
|
||||||||||||||||||
Name
of
shareholder
|
Type
of shareholding
|
Type
of share
|
Number
of shares held
|
of
the Company
|
of
the Company
|
Short
position
|
|||||||||||||
CSAHC
|
Direct
holding
|
State-owned
Share
|
2,200,000,000
|
-
|
50.30
|
%
|
-
|
||||||||||||
HKSCC
Nominees
|
|||||||||||||||||||
Limited
|
Direct
holding
|
H
share
|
1,156,215,998
|
98.47
|
%
|
26.43
|
%
|
-
|
1. |
Among
the 1,156,215,998 H Shares held by HKSCC Nominees Limited, Li Ka-Shing
Unity Trustcorp Limited had an interest in an aggregate of 193,877,000
H
Shares of the Company (representing approximately 16.51% of its
then total
issued H Shares) in the capacity as beneficiary of a
trust.
|
2. |
Among
the 1,156,215,998 H Shares held by HKSCC Nominees Limited, J.P.
Morgan
Fleming Asset Management Holdings Inc. had an interest in an aggregate
of
70,912,000 H Shares of the Company (representing approximately
6.04% of
its then total issued H Shares). According to the information as
disclosed
in the website of the Hong Kong Stock Exchange and so far as the
directors
and supervisors of the Company are aware, J.P. Morgan Fleming Asset
Management Holdings Inc. held its interest in the Company in the
following
manner:
|
(a) |
70,162,000
H Shares, representing approximately 5.98% of the Company’s then total
issued H Shares, were held in the capacity as beneficial owner
by JF Asset
Management Limited, which was ultimately 100% held by J.P. Morgan
Fleming
Asset Management Holdings Inc.; and
|
(b) |
750,000
H Shares, representing approximately 0.06% of the Company’s then total
issued H Shares, were held in the capacity as investment manager
by JF
International Management Inc., which was approximately 99.99% held
by J.P.
Morgan Fleming Asset Management (Asia) Inc., which was ultimately
100%
held by J.P. Morgan Fleming Asset Management Holdings
Inc.
|
3. |
Among
the 1,156,215,998 H Shares held by HKSCC Nominees Limited, 70,658,800
H
Shares of the Company, representing approximately 6.02% of its
then total
issued H Shares, were held in the capacity as beneficial owner
by JPMorgan
Chase Bank. JPMorgan Chase Bank was wholly-owned by J.P. Morgan
Chase
& Co.
|
4. |
Among
the 1,156,215,998 H Shares held by HKSCC Nominees Limited, Morgan
Stanley
International Incorporated had an interest in an aggregate of 111,121,932
H Shares of the Company (representing approximately 9.46% of its
then
total issued H Shares). According to the information as disclosed
on the
website of the Hong Kong Stock Exchange and so far as the directors
and
supervisors of the Company are aware, Morgan Stanley International
Incorporated, held its interest in the Company in the following
manner:
|
(a) |
743,332
H Shares, representing approximately 0.06% of the Company’s then total
issued H Shares, were held by Morgan Stanley Dean Witter Hong Kong
Securities Limited, which was ultimately 100% held by Morgan Stanley
Asia
Pacific (Holdings) Limited, which, in turn, was 90% held by Morgan
Stanley
International Incorporated;
|
(b) |
108,670,000
H Shares, representing approximately 9.25% of the Company’s then total
issued H Shares, were held by Morgan Stanley Investment Management
Company, which was ultimately 100% held by Morgan Stanley Asia
Pacific
(Holdings) Limited, which, in turn, was 90% held by Morgan Stanley
International Incorporated;
|
(c) |
292,600
H Shares, representing approximately 0.02% of the Company’s then total
issued H Shares, were held by Morgan Stanley Asset & Investment Trust
Management Co. Limited, which was 100% held by Morgan Stanley
International Incorporated;
|
(d) |
714,000
H Shares, representing approximately 0.06% of the Company’s then total
issue H Shares, were held by Morgan Stanley & Co International
Limited, which was ultimately 100% held by Morgan Stanley Group
(Europe),
which, in turn, was approximately 98.30% held by Morgan Stanley
International Limited, which was 100% ultimately held by Morgan
Stanley
International Incorporated; and
|
(e) |
702,000
H Shares, representing approximately 0.06% of the Company’s then total
issued H Shares, were held by Morgan Stanley Capital (Luxembourg)
S.A.,
which was approximately 93.75% held by Morgan Stanley International
Incorporated.
|
According
to the information as disclosed on the website of the Hong Kong
Stock
Exchange and so far as the directors and supervisors of the Company
are
aware, as at 30 June 2007, Morgan Stanley Dean Witter Hong Kong
Securities
Limited also had a short position in 616,000 H Shares of the
Company
(representing approximately 0.05% of its then total issued H
Shares).
|
5. |
Among
the 1,156,215,998 H Shares held by HKSCC Nominees Limited, 96,938,500
H
Shares, representing approximately 8.26% of the Company’s then total
issued H Shares, were held by Space Dragon Limited as beneficial
owner,
which was 100% held by Cheung Kong Investment Company
Limited.
|
6. |
Among
the 1,156,215,998 H Shares held by HKSCC Nominees Limited, 96,938,500
H
Shares, representing approximately 8.26% of the Company’s then total
issued H Shares, were held by Choicewell Limited as beneficial
owner,
which was ultimately 100% held by Hutchison Whampoa
Limited.
|
By
order of the Board
|
||
Liu
Shao
Yong
|
||
Chairman
of the
Board
|