1934 ACT FILE NO. 001-15264 SECURITIES AND EXCHANGE COMMISSION
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of
For the month of August 2007.
Aluminum Corporation of China Limited
No. 62 North Xizhimen Street
[Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.] [Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.] [If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- ] |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. |
Aluminum Corporation of China Limited (Registrant) | |
Date August 29, 2007 |
By
/s/ Liu Qiang
|
|
Certain statements contained in this announcement may be regarded as "forward-looking statements" within the meaning of the U.S. Securities Exchange Act of 1934, as amended. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual performance, financial condition or results of operations of the Company to be materially different from any future performance, financial condition or results of operations implied by such forward-looking statements. Further information regarding these risks, uncertainties and other factors is included in the Company's filings with the U.S. Securities and Exchange Commission. The forward-looking statements included in this announcement represent the Company's views as of the date of this announcement. While the Company anticipates that subsequent events and developments may cause the Company's views to change, the Company specifically disclaims any obligation to update these forward-looking statements, unless required by applicable laws. These forward-looking statements should not be relied upon as representing the Company's views as of any date subsequent to the date of this announcement. |
|
|
THIS CIRCULAR IS IMPORTANT AND REQUIRES YOUR IMMEDIATE ATTENTION |
|
|
If you are in any doubt as to any aspect of this circular or as to the action to be taken, you should consult your stockbroker or other registered dealer in securities, bank manager, solicitor, professional accountant or other professional adviser. If you have sold or transferred all your shares in Aluminum Corporation of China Limited, you should at once hand this circular to the purchaser or the transferee or to the bank, stockbroker or other agent through whom the sale or transfer was effected for transmission to the purchaser or the transferee. This circular appears for information purposes only and does not constitute an invitation or offer to acquire, purchase or subscribe for the securities. The Stock Exchange of Hong Kong Limited takes no responsibility for the contents of this circular, makes no representation as to its accuracy or completeness and expressly disclaims any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this circular. |
|
|
|
(Stock Code: 2600) DISCLOSEABLE AND CONNECTED TRANSACTIONS AND Independent Financial Adviser to the Independent Board Committee,
|
|
|
A letter from the Board of Directors of Aluminum Corporation of China Limited is set out on pages 1 to 20 of this circular. A letter from the Independent Board Committee of Aluminum Corporation of China Limited is set out on pages 21 to 22 of this circular. A letter from Taifook Capital Limited containing its advice to the Independent Board Committee and the Independent Shareholders and the independent holders of H Shares of Aluminum Corporation of China Limited is set out on pages 23 to 39 of this circular. A special general meeting of the Shareholders of Aluminum Corporation of China Limited and separate class meetings of the holders of H Shares and the holders of A Shares, respectively, of Aluminum Corporation of China Limited will be held on 12 October 2007 at 2:00 p.m. at 29th Floor, No. 62 North Xizhimen Street, Haidian District, Beijing, the People's Republic of China. A Notice of Special General Meeting and Notice of Class Meeting of the holders of H Shares dated 27 August 2007 setting out the resolutions to be approved at the special general meeting and the class meeting are set out at the end of this circular. A proxy form for use at the special general meeting and the class meeting of the holders of H Shares and the reply slips are also despatched together with this circular. If you intend to attend the special general meeting and the class meeting of the holders of H Shares, you should complete and return the reply slips in accordance with the instructions printed thereon as soon as possible. Whether or not you are able to attend, you should complete and return the form of proxy in accordance with the instructions thereon and return it to Hong Kong Registrars Limited at 46th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong, as soon as possible and in any event by not later than 24 hours before the time appointed for holding such meeting or any adjournment thereof. Completion and return of the form of proxy will not preclude you from attending and voting at the special general meeting and the class meeting of the holders of H Shares should you so wish. |
|
27 August 2007 |
|
* For identification purpose only |
|
|
|
|
CONTENTS |
|
|
Page |
|
DEFINITIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
ii |
|
|
LETTER FROM THE BOARD . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
1 |
|
|
|
Background . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
1 |
|
|
|
|
Baotou Aluminum . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
3 |
|
|
|
|
Summary of the Merger Proposal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
4 |
|
|
|
|
Merger Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
6 |
|
|
|
|
Effects of the Merger Proposal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
7 |
|
|
|
|
Financial effects of the Merger Proposal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
10 |
|
|
|
|
Information of the Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
10 |
|
|
|
|
Information of Baotou Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
11 |
|
|
|
|
Information of Baotou Aluminum . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
11 |
|
|
|
|
Reasons for and benefits of the Merger Proposal . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
12 |
|
|
|
|
Hong Kong Listing Rules and Takeovers Code implications . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
12 |
|
|
|
|
The SGM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
15 |
|
|
|
|
The Class Meeting of the holders of H Shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
16 |
|
|
|
|
The Class Meeting of the holders of A Shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
17 |
|
|
|
|
Procedures for demanding a poll . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
18 |
|
|
|
|
Recommendations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
18 |
|
|
|
|
Other matters to be approved at the SGM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
20 |
|
|
|
LETTER FROM THE INDEPENDENT BOARD COMMITTEE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
21 |
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
23 |
|
|
APPENDIX I |
- |
FINANCIAL INFORMATION OF THE GROUP . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
39 |
|
|
|
|
APPENDIX II |
- |
2007 INTERIM RESULTS OF THE COMPANY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
143 |
|
|
|
|
APPENDIX III |
- |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM . . . . . . . . . . . . . . . . . . . . . |
160 |
|
|
|
|
APPENDIX IV |
- |
GENERAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
186 |
|
|
|
|
NOTICE OF THE SPECIAL GENERAL MEETING . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
200 |
|
|
NOTICE OF CLASS MEETING OF THE HOLDERS OF H SHARES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
204 |
|
|
- i - |
|
|
|
|
DEFINITIONS |
|
|
In this circular, unless the context otherwise requires, the following expressions have the following meanings: |
|
"A Shares" |
ordinary shares in the share capital of the Company with a nominal value of RMB1.00 each and which, are listed and traded on the Shanghai Stock Exchange |
|
|
"ADSs" |
American Depositary Shares, each representing ownership of 25 H Shares, which are listed on the New York Stock Exchange Inc., |
|
|
"ADRs" |
American Depositary Receipts evidencing the ADSs; |
|
|
"Announcement" |
the announcement dated 20 July 2007 issued by the Company in relation to the Merger Proposal, the Share Exchange and the Whitewash Waiver |
|
|
"Board" |
the board of Directors; |
|
|
"Baotou Aluminum" |
Baotou Aluminum Co., Ltd (Chinese Characters), a joint stock limited company established in the PRC, the A shares (referred to as Baotou Shares in this circular) of which are listed on the Shanghai Stock Exchange; |
|
|
"Baotou Group" |
Baotou Aluminum (Group) Co., Ltd. (Chinese Characters), a State-owned enterprise established in the PRC and is the holder of 237,309,321 Baotou Shares, representing approximately 55.06% of the total issued share capital of Baotou Aluminum. Baotou Group is owned as to 80% by Chinalco and is a connected person of the Company; |
|
|
"Baotou Shares" |
the ordinary shares in the issued share capital of Baotou Aluminum; |
|
|
"Baotou Shareholders" |
the holders of the shares of Baotou Aluminum; |
|
|
"Cash Alternative" |
the cash alternative under the Merger Proposal to be provided by the Cash Alternative Provider to the Baotou Shareholders who elect not to receive in whole or in part the Chalco A Shares, subject to the Merger Proposal becoming unconditional; |
|
|
- ii - |
|
|
|
|
DEFINITIONS |
|
|
"Cash Alternative Provider" |
the person who has agreed, subject to contract, to pay RMB21.67 per Baotou Share for the holders of Baotou Shares who elect to receive cash for the Baotou Shares, and who will then exchange such Baotou Shares so acquired for the Chalco A Shares at the Exchange Ratio; |
|
|
"Chalco A Share(s)" |
ordinary shares new issued with a nominal value of RMB1.00 each to be issued by the Company pursuant to the Merger Proposal, which, upon completion of the Merger Proposal, will be listed on the Shanghai Stock Exchange; |
|
|
"Chinalco" |
(Chinese Characters) Aluminum Corporation of China, the controlling shareholder and a connected person of the Company; |
|
|
"Class Meeting of holders of A Shares" |
the shareholders' meeting to be convened for the holders of the Chalco A Shares to consider, and if thought fit, approve the Merger Proposal and the Merger Agreement; |
|
|
"Class Meeting of holders of H Shares" |
the shareholders' meeting to be convened for the holders of the H Shares to consider, and if thought fit, approve (i) the Merger Proposal and the Merger Agreement; and (ii) the Whitewash Waiver; |
|
|
"Company" |
(Chinese Characters) Aluminum Corporation of China Limited, a joint stock limited company incorporated in the PRC with limited liability, the A Shares, H Shares and ADRs of which are listed on the Shanghai Stock Exchange, Hong Kong Stock Exchange and the New York Stock Exchange, respectively; |
|
|
"CSRC" |
China Securities Regulatory Commission; |
|
|
"Director(s)" |
director(s) of the Company; |
|
|
"Board" |
the board of Directors of the Company |
|
|
"Exchange Ratio" |
the ratio at which 1.48 Chalco A Shares will be issued by the Company in exchange for one (1) Baotou Share under the Merger Proposal; |
|
|
"Executive" |
the Executive Director of the Corporate Finance Division of the SFC from time to time and any delegate of such Executive Director |
|
|
- iii - |
|
|
|
|
DEFINITIONS |
|
|
"Group" |
the Company and its subsidiaries; |
|
|
"Guiyang Aluminum" |
(Chinese Characters) Guiyang Aluminum and Magnesium Design and Research Institute, subsidiary of Chinalco in which Chinalco has an indirect 95% equity interest and a holder of 2,783,495 A shares in Baotou Aluminum prior to implementation of the Merger Proposal; |
|
|
"H Share(s)" |
the overseas listed foreign invested shares in the ordinary share capital of the Company with a nominal value of RMB 1.00 each which are subscribed for and traded in Hong Kong Dollars, and which are listed on the Main Board of the Hong Kong Stock Exchange; |
|
|
"HK Dollar" or "HK$" |
Hong Kong dollars, the currency of Hong Kong; |
|
|
"Hong Kong Listing Rules" |
the Rules Governing the Listing of Securities on the Stock Exchange of Hong Kong Limited; |
|
|
"Hong Kong Stock Exchange" |
The Stock Exchange of Hong Kong Limited; |
|
|
"Independent Board Committee" |
the board committee of the Company established for the purpose of considering the Share Exchange with Baotou Group and Guiyang Aluminum which will constitute connected transactions under the Hong Kong Listing Rules and the Whitewash Waiver, which comprises all independent non-executive Directors, namely Mr. Poon Yiu Kin, Samuel, Mr. Kang Yi and Mr. Zhang Zhuoyuan who are independent of the transactions relating to the Merger Proposal and the Whitewash Waiver; |
|
|
"Independent Financial Adviser" |
Taifook Capital Limited, being the independent financial adviser to advise (1) the Independent Board Committee and the Independent Shareholders in respect of the connected transactions which will be constituted by the Share Exchange with Baotou Group and Guiyang Aluminium, non-wholly owned subsidiaries of Chinalco, upon implementation of the Merger Proposal; and (2) the Independent Board Committee and the independent holders of H Shares on the Whitewash Waiver ; |
|
|
"Independent Shareholders" |
the Shareholders who are independent of the transactions relating to the Merger Proposal and the Whitewash Waiver, being Shareholders other than Chinalco and its associates (for the transactions relating to the Merger Proposal) and parties acting in concert with it (for the Whitewash Waiver); |
|
|
- iv - |
|
|
|
|
DEFINITIONS |
|
|
"Lanzhou Aluminum Factory" |
(Chinese Characters), a wholly-owned subsidiary of Chinalco, holding approximately 79.5 million A Shares representing approximately 0.62% of the total issued share capital of the Company immediately prior to implementation of the Merger Proposal; |
|
|
"Latest Practicable Date" |
24 August 2007, being the latest practicable date prior to the printing of this circular for the purpose of ascertaining certain information herein |
|
|
"Merger Agreement" |
the agreement entered into between the Company and Baotou Aluminum on 20 July 2007 in relation to the Merger Proposal; |
|
|
"Merger Proposal" |
the proposed merger of Baotou Aluminum with the Company pursuant to the Merger Agreement through the proposed issue of Chalco A Shares by the Company at the Exchange Ratio to exchange for the Baotou Shares together with the Cash Alternative; |
|
|
"PRC" |
The People's Republic of China which, for the purpose of this circular, excludes Hong Kong Special Administrative Region of the PRC; |
|
|
"RMB" |
Renminbi, the lawful currency of the PRC; |
|
|
"SASAC" |
the PRC State-owned Assets Supervision and Administration Commission of the State Council; |
|
|
"SFC" |
the Securities and Futures Commission of Hong Kong |
|
|
"SFO" |
the Securities and Futures Ordinance, Chapter 571 of the Laws of Hong Kong |
|
|
"SGM" |
the special general meeting of the Company to be convened to separately consider and, if thought fit, approve, among other things, (1) the Merger Proposal and the Merger Agreement as well as the proposed issue of new Chalco A Shares under the Merger Proposal; (2) the consequential amendment to the Articles of Association of the Company upon implementation of the Merger Proposal; (3) the exemption for Chinalco and parties acting in concert with it to make a general offer pursuant to the relevant laws and regulations of the PRC and (4) the granting of the authorization to an executive committee of the Company to implement the Merger Proposal and all the matters contemplated thereunder; |
|
|
- v - |
|
|
|
|
DEFINITIONS |
|
|
"Shandong and Lanzhou |
the share reforms of Shandong Aluminum Industry Co., Ltd and |
Aluminum Share Reforms" |
Lanzhou Aluminum Co., Ltd and the mergers of both companies with the Company by the issue of 1.237 billion Chalco A Shares to exchange for the then issued shares of Shandong Aluminum Industry Co., Ltd and Lanzhou Aluminum Co., Ltd., which share reforms and mergers were implemented by the Company on 24 April 2007; |
|
|
"Shareholder(s)" |
the holders of the Shares of the Company; |
|
|
"Shares" |
A Shares and H Shares in the capital of the Company; |
|
|
"Share Exchange" |
upon implementation of the Merger Proposal, the issue of Chalco A Shares by the Company to Baotou Group and Guiyang Aluminum in exchange for the Baotou Shares held by them, which will constitute connected transaction under the Hong Kong Listing Rules; |
|
|
"Takeovers Code" |
the Hong Kong Code on Takeovers and Mergers; |
|
|
"%" |
per cent; |
|
|
"Whitewash Waiver" |
the waiver of the obligation of Chinalco and the parties acting in concert with it to make a mandatory general offer arising from the Merger Proposal and the Share Exchange in accordance with Note 1 on Dispensations from Rule 26 of the Takeovers Code; |
|
|
- vi - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
(Stock Code: 2600)
|
Executive Directors: |
Registered office: |
Mr. Xiao Yaqing |
No. 62 North Xizhimen Street |
Mr. Luo Jianchuan |
Haidian District |
Mr. Chen Jihua |
Beijing |
Mr. Liu Xiangmin |
The People's Republic of China |
|
Postal code: 100082 |
Non-executive Directors: |
|
Mr. Helmut Wieser |
Principal place of business |
Mr. Shi Chungui |
No. 62 North Xizhiman Street |
|
Haidan District |
Independent non-executive Directors: |
Beijing |
Mr. Poon Yiu Kin, Samuel |
The People's Republic of China |
Mr. Kang Yi |
Postal Code: 100082 |
Mr. Zhang Zhuoyuan |
|
|
Principal place of business in Hong Kong: |
|
Unit 3103, 31st Floor, |
|
Office Tower Convention Plaza |
|
1 Harbour Road Wanchai |
|
Hong Kong |
|
|
|
27 August 2007 |
|
|
DISCLOSEABLE AND CONNECTED TRANSACTIONS AND |
|
To the Shareholders Dear Sir or Madam, BACKGROUND Reference is made to the announcements of the Company dated 20 July 2007 and 11 August 2007, respectively, regarding the Merger Proposal. On 20 July 2007, the Board approved and the Company entered into the Merger Agreement with Baotou Aluminum in relation to the Merger Proposal. The Merger |
|
- 1 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
Proposal, if fully implemented, will involve the issue of 637,880,000 Chalco A Shares by the Company to the Baotou Shareholders on a record date to be determined in exchange for all the existing issued 431,000,000 Baotou Shares. In addition, pursuant to the Merger Agreement, the holders of Baotou Shares are entitled to elect to exchange for cash under the Cash Alternative which will be provided by the Cash Alternative Provider. Upon completion of the Merger Proposal, the assets of Baotou Aluminum will be absorbed into and the liabilities of Baotou Aluminum will be assumed by the Company. Baotou Aluminum will then cease to exist. Under the Hong Kong Listing Rules, implementation of the Merger Proposal constitutes a discloseable transaction and the Share Exchange with Baotou Group and Guiyang Aluminum, which are non-wholly-owned subsidiaries of Chinalco, a connected person, will constitute connected transactions of the Company under the Hong Kong Listing Rules. This circular is prepared to comply with the Hong Kong Listing Rules. In accordance with the Articles of Association of the Company, the Merger Proposal which involves the issue of new Chalco A Shares has to be approved by the Shareholders at the SGM and Class Meetings of the holders of H Shares and Class Meeting of the holders of A Shares, respectively. The Share Exchange with Baotou Group and Guiyang Aluminum upon the implementation of the Merger Proposal will result in an increase of the shareholding of Chinalco and parties acting in concert with it, which has implications under Takeovers Code as well under the relevant PRC laws and regulations relating to takeovers. Chinalco has applied to the SFC for a Whitewash Waiver and Chinalco has applied to the CSRC for an exemption from making a general offer pursuant to the relevant PRC laws and regulations. The purposes of this circular are: |
|
1. |
to provide you with further information in relation to (1) the Merger Proposal and Merger Agreement as well as the proposed issue of new Chalco A Shares under the Merger Proposal; (2) the connected transactions to be constituted by the Share Exchange with Baotou Group and Guiyang Aluminium; and (3) the Whitewash Waiver; |
|
|
2. |
to set out the letter of advice from Taifook Capital Limited to the Independent Board Committee, the Independent Shareholders and the independent holders of H Shares, and the recommendations of the Independent Board Committee in respect of (1) the connected transactions to be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum; and (2) the Whitewash Waiver. As the Share Exchange forms part of the Merger Proposal, Taifook Capital Limited, the Independent Financial Adviser, will advise on the Merger Proposal and the Independent Board Committee will provide its recommendations to the Independent Shareholders on the Merger Proposal for the purpose of advising the Independent Shareholders on the connected transactions to be constituted by the Share Exchange; |
|
|
- 2 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
3. |
to seek your approval of the resolutions proposed at the SGM in relation to, among other things, (1) the Merger Proposal and the Merger Agreement and the connected transactions to be constituted by the Share Exchange which forms part of the Merger Proposal; (2) the consequential amendment to the Articles of Association of the Company upon the implementation of the Merger Proposal; and (3) the exemption for Chinalco and the parties acting in concert with it to make a general offer for the Shares pursuant to the relevant laws and regulations of the PRC; (4) the granting of the authorization to an executive committee of the Company to implement the Merger Proposal and all the matters contemplated thereunder. Chinalco and parties acting in concert will abstain from voting at such resolutions; |
|
|
4. |
to seek your approval of the holders of H Shares of the resolutions proposed at the Class Meeting of the holders of H Shares in relation to (1) the Merger Proposal and the Merger Agreement as well as the proposed issue of new Chalco A Shares under the Merger Proposal; and (2) the Whitewash Waiver; and |
|
|
5. |
to provide you with information relating to the Class Meeting of the holders of A Shares. |
|
|
BAOTOU ALUMINUM Baotou Aluminum is a joint stock limited company established in the PRC, the A shares of which are listed on the Shanghai Stock Exchange. Baotou Group is the controlling shareholder of Baotou Aluminum, holding 237,309,321 Baotou Shares, representing approximately 55.06% of the total issued share capital in Baotou Aluminum. Baotou Group is in turn owned as to 80% by Chinalco and as to 20% by the Baotou City People's Government. In addition, Chinalco holds an indirect 95% interest in Guiyang Aluminum, which in turn holds an additional 2,783,495 Baotou Shares, representing approximately 0.65% equity interest in Baotou Aluminum. The remaining shareholding in Baotou Aluminum is held by the public shareholders. Shareholding structure of Baotou Aluminum |
|
Holders of A Shares |
No. of Shares |
% Shareholding |
|
(in millions) |
|
|
|
|
Baotou Group |
237.31 |
55.06% |
Guiyang Aluminum |
2.78 |
0.65% |
Public Shareholders |
190.91 |
44.29% |
|
431.00 |
100% |
|
|
|
- 3 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
SUMMARY OF THE MERGER PROPOSAL On 29 June 2007, the Board resolved to approve, in principle, the Merger Proposal. On 20 July 2007, the Board approved and the Company entered into the Merger Agreement with Baotou Aluminum. On 7 August 2007, SASAC issued its approval to Chinalco approving the merger of Baotou Aluminum by way of share exchange. On 8 August 2007, the Baotou Shareholders (other than Baotou Group and Guiyang Aluminum) approved the Merger Proposal at a special general meeting of Baotou Aluminum convened for such purpose. The implementation of the Merger Proposal will involve the issue of Chalco A Shares by the Company at the Exchange Ratio to the Baotou Shareholders on a record date to be determined, who elect to exchange in whole or in part their Baotou Shares for Chalco A Shares. In addition, the holders of Baotou Shares are entitled to elect to exchange for cash pursuant to the Cash Alternative which will be provided by the Cash Alternative Provider. The Exchange Ratio 1.48 Chalco A Shares in exchange for one (1) Baotou Share. The Company will exchange the 431,000,000 Baotou Shares in the issued share capital of Baotou Aluminum by an issue of 637,880,000 Chalco A Shares. The Exchange Ratio has been determined based on the following: |
|
1. |
The price per Baotou Share was determined at RMB21.67 based on the average closing price of Baotou Shares for a period of 20 days up to and including 11 June 2007, being the last trading day prior to the suspension of trading in the Baotou Shares on the Shanghai Stock Exchange; |
|
|
2. |
The issue price per Chalco A Share is determined at RMB20.49, which was determined based on the average closing price per Chalco A Share for a period of 20 days up to and including 11 June 2007, being the last trading day immediately before the suspension of trading of the A Shares of the Company on the Shanghai Stock Exchange; and |
|
|
3. |
Based on a premium of 40%, each Baotou Share would worth RMB30.34, representing an exchange ratio of 1 to 1.48 as stated above. |
|
|
- 4 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
The Exchange Ratio was determined based on arm's length negotiations and the premium was determined based, among other things, the following principal considerations: |
|
1 |
In view of the recent increase of trading volume and share prices of the Baotou Shares prior to the suspension of trading on 12 June 2007, the Directors consider that the average closing price of Baotou Shares for a period of 20 trading days prior to 12 June 2007, which is determined at RMB21.67 per Baotou Share, is representative of the investment by the average investors in the Baotou Shares; |
|
|
2. |
The Directors have reviewed (i) the recent mergers by absorption in the A share stock market as well as in the recent proposed offers involving the non-ferrous metal industries in the international market; and (ii) the price earning ratios of similar A share listed companies whose principal businesses are similar to Baotou Aluminum and are of the view that the above premium is fair and reasonable; and |
|
|
3. |
No premium is provided on the Cash Alternative (referred to below) as the Directors are of the view that the premium should be sufficiently attractive in order to encourage the Baotou Sharesholders, instead of electing to receive cash, to exchange for Chalco A Shares and to hold the Chalco A Shares on a long term investment basis. |
|
|
The Cash Alternative Subject to the Merger Proposal becoming unconditional, the Baotou Shareholders who elect not to receive in whole or in part the Chalco A Shares may elect to exercise the Cash Alternative to receive in whole or in part cash at the rate of RMB21.67 per Baotou Share. The Cash Alternative will be provided by the Cash Alternative Provider who is a third party independent of the Company and is not a connected person of the Company or any of its associates. The Cash Alternative Provider will pay the cash to any Baotou Sharesholders who exercise the Cash Alternative and will then exchange the Baotou Shares so received for the Chalco A Shares at the Exchange Ratio. Under such arrangement, the number of Chalco A Shares to be issued pursuant to the Merger Proposal will be fixed. The Cash Alternative ensures that any Baotou Sharesholders will be able to immediately receive cash if they do not intend to receive Chalco A Shares under the Merger Proposal. The introduction of an independent third party as the Cash Alternative Provider will relieve the Company from the financial burden of providing cash for the Cash Alternative, allow the Company to fix the number of Chalco A Shares to be issued and avoid the dependency issues which may be associated with a non-independent cash alternative provider. |
|
- 5 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
Pursuant to the agreement to be entered into between the Company and the Cash Alternative Provider, the Cash Alternative Provider will commit a maximum total amount of approximately RMB9.34 billion cash, being the aggregate total of the maximum Baotou Cash Alternative Amount, if all Baotou Shareholders elect to accept the Baotou Cash Alternative. On the assumption that all Baotou Shareholders elect to receive cash under the Cash Alternative, the Cash Alternative Provider will hold all the Chalco A Shares to be issued under the Merger Proposal, representing approximately 4.72% of the total issued share capital of the Company as enlarged by the Merger Proposal. MERGER AGREEMENT A summary of the major terms and conditions of the Merger Agreement is as follows: |
|
Date |
: |
20 July 2007 |
|
|
|
Parties |
: |
The Company and Baotou Aluminum |
|
|
|
Consideration |
: |
1.48 Chalco A Share will be issued by the Company in exchange for one (1) Baotou Share. |
|
|
|
|
|
Baotou Shareholders who elect not to receive in whole or in part the Chalco A Shares may elect to receive in whole or in part cash under the Cash Alternative at the rate of RMB21.67 per Baotou Share. |
|
|
|
Conditions Precedent |
: |
The Merger Proposal is conditional upon, among other things, the following conditions: |
|
|
|
|
|
a. |
Approvals by special resolution of the Merger Proposal and the Merger Agreement and the issue of 637,880,000 new Chalco A Shares as consideration for the exchange of Baotou Shares under the Merger Proposal by (i) the Shareholders at the SGM; and (ii) the separate Class Meeting of the holders of the A Shares and the Class Meeting of the holders of H Shares, respectively, at which Chinalco and its associates will abstain from voting; |
|
|
|
|
|
|
b. |
Approval of the Merger Proposal and the Merger Agreement by the Baotou Shareholders at a special general meeting of Baotou Aluminum to be held for such purpose; |
|
|
|
|
|
|
c. |
Approval of the Whitewash Waiver by the independent holders of H Shares of the Company, at which Chinalco and the parties acting in concert with it will abstain from voting; |
|
|
|
|
- 6 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
|
|
d. |
Approval of the Merger Proposal to approve the connected transactions which will be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum, at which Chinalco and its associates will abstain from voting; |
|
|
|
|
|
|
e. |
The requisite consents and approvals having been obtained from the relevant governmental and regulatory authorities in the PRC (including, without limitation, CSRC and SASAC); and |
|
|
|
|
|
|
f. |
CSRC granting waivers to Chinalco and parties acting in concert with it from making a general offer in the PRC and the SFC granting the Whitewash Waiver to Chinalco and parties acting in concert with it. |
|
|
|
|
|
|
The condition regarding the obtaining of the Whitewash Waiver will not be waived under the Merger Agreement. As stated above, SASAC approved the merger of Baotou Aluminum and issued its approval document to Chinalco on 7 August 2007. Condition (b) above has been fulfilled upon the approval by the Baotou Shareholders of the Merger Proposal at a special general meeting of Baotou Aluminum held on 8 August 2007. |
|
|
|
Termination |
: |
The Merger Agreement shall be terminated upon occurrence of any of the following circumstances: |
|
|
|
|
|
1. |
The Company and Baotou Aluminum agreeing in writing to terminate the Merger Agreement prior to the completion of the Merger Proposal; |
|
|
|
|
|
|
2. |
Any material breach of the responsibilities, undertakings or representations in the Merger Agreement by a party to the Merger Agreement and such breach makes the performance or fulfilment of the Merger Agreement impossible; and |
|
|
|
|
|
|
3. |
Failure to fulfill the conditions precedent to the Merger Agreement as stated above. |
|
|
|
|
EFFECTS OF THE MERGER PROPOSAL The Merger Proposal, if fully implemented, will involve the issue of the new Chalco A Shares at the Exchange Ratio by the Company to the Baotou Shareholders in exchange for the Baotou Shares held by them. Upon completion of the Merger Proposal, the assets of Baotou Aluminum will be absorbed into and the liabilities of Baotou Aluminum will be assumed by the Company. Baotou Aluminum will then cease to exist. Subject to the approval of the CSRC and the Shanghai Stock Exchange, the new Chalco A Shares to be issued for the purpose of the Merger Proposal will be listed on the Shanghai Stock Exchange. The H Shares will continue to be listed on the Hong Kong Stock Exchange. |
|
- 7 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
In the event that the Merger Proposal is implemented, a total of 637,880,000 new Chalco A Shares will be issued under the Merger Proposal to exchange for all Baotou Shares in issue and no proceeds will be raised by such issue. Upon completion of the Merger Proposal, the total issued share capital of the Company will be 13,524,487,892 Shares, comprising 3,943,985,968 H Shares and 9,580,521,924 A Shares, representing approximately 29.16% and 70.84%, respectively, of the total issued share capital of the Company as enlarged by the issue of new Chalco A Shares pursuant to the Merger Proposal. The Chalco A Shares issued pursuant to the Merger Proposal will represent approximately 4.95% of the existing issued share capital of the Company before implementation of the Merger Proposal or 4.72% of the total issued share capital of the Company as enlarged by the Merger Proposal. The Chalco A Shares to be issued to the Baotou Shareholders (other than those issued to Baotou Group and Guiyang Aluminum) pursuant to the Merger Proposal will be freely tradable and not subject to any lock-ups. Upon implementation of the Merger Proposal, a total of approximately 5,649,217,014 A Shares (inclusive of the A Shares indirectly held by Chinalco through Lanzhou Aluminum Factory, Baotou Group and Guiyang Aluminum in the Company) will be held directly and indirectly by Chinalco, representing approximately 41.77% of the total issued share capital of the Company. Lanzhou Aluminum Factory is wholly-owned by Chinalco. Chinalco also holds an indirect 95% interest in Guiyang Aluminum. Baotou Group is owned as to 80% by Chinalco and the remaining 20% by Baotou City People's Government. Changes in the shareholding structure of the Company before and after the implementation of the Merger Proposal: Before implementation of the Merger Proposal |
|
|
|
Percentage |
|
|
to issued |
Holders of A Shares and H Shares |
No. of Shares |
share capital |
|
(in millions) |
|
|
|
|
Holders of Chalco A Shares |
|
|
|
|
|
Chinalco |
5,214.4 |
40.46% |
Lanzhou Aluminum Factory |
79.5 |
0.62% |
Other holders of A Shares |
|
|
(including A Shares public shareholders) |
3,648.8 |
28.31% |
Holders of H Shares |
3,944.0 |
30.61% |
|
|
|
|
|
|
Total |
12,886.7 |
100% |
|
|
|
|
|
|
- 8 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
After implementation of the Merger Proposal (assuming that the Whitewash Waiver is granted and no further Shares are issued between the Latest Practicable Date and implementation of the Merger Proposal): |
|
|
|
Percentage |
|
|
to issued |
Holders of Chalco A Shares or H Shares |
No. of Shares |
share capital |
|
(in millions) |
|
|
|
|
Holders of Chalco A Shares |
|
|
|
|
|
Chinalco |
5,214.4 |
38.56% |
Lanzhou Aluminum Factory |
79.5 |
0.59% |
Baotou Group |
351.2 |
2.60% |
Guiyang Aluminum |
4.1 |
0.03% |
Other holders of Chalco A Shares |
|
|
(including A Shares public shareholders) |
3,931.3 |
29.07% |
|
|
|
Holders of H Shares |
3,944.0 |
29.16% |
|
|
|
|
|
|
Total |
13,524.5 |
100% |
|
|
|
|
|
|
The Merger Proposal may or may not be proceeded with or become unconditional or effective. There is no assurance that all the conditions precedent contained in the Merger Agreement can be satisfied. Investors and potential investors in the Shares of the Company should exercise care, and they should only rely on information published by the Company, when they deal, or contemplate dealing, in the H Shares or other securities of the Company. |
|
- 9 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
FINANCIAL EFFECTS OF THE MERGER PROPOSAL |
|
(i) |
Earnings |
|
|
|
According to the 2006 annual report of the Company, the audited consolidated profit attributable to the Shareholders for the year ended 31 December 2006 prepared under the HKFRS was approximately RMB11,744.7 million. According to the 2006 annual report of Baotou Aluminum prepared under the PRC GAAP, the audited consolidated profit attributable to equity holders of the Baotou Aluminum for the year ended 31 December 2006 was approximately RMB403.1 million. In addition, given that both of the Group and Baotou Aluminum are under the common control of Chinalco before and after the implementation of the Merger Proposal, merger accounting will be adopted for the Merger Proposal under the HKFRS, pursuant to which (i) the assets and liabilities of the Group and Baotou Aluminum will be combined using their carrying values and the results of Group and Baotou Aluminum will be combined as if the combination of the Group and the Baotou Aluminum had occurred from the date when they first came under the control of Chinalco; (ii) no goodwill will be recognised for the Merger Proposal; (iii) any difference between the aggregate par value of the Chalco A Shares issued for the Merger Proposal and the net assets value of Baotou Aluminum will be recorded in a reserve account of the Group; and (iv) all expenditure incurred for the Merger Proposal will be recognised as expense. Save as aforesaid, there will not be any immediate material effects on earnings of the Group as a result of the completion of the Merger Proposal. |
|
|
(ii) |
Net assets value |
|
|
|
According to the 2006 annual report of the Company, the audited consolidated net assets value of the Group as at 31 December 2006 prepared under the HKFRS was approximately RMB44,224.7 million. According to the 2006 annual report of Baotou Aluminum prepared under the PRC GAAP, the audited consolidated net assets value of Baotou Aluminum as at 31 December 2006 was approximately RMB1,687.4 million. Upon completion of the acquisition of Baotou Aluminum by the Company, the assets and liabilities of the Baotou Aluminum will be combined into the consolidated accounts of the Group using merger accounting as mentioned above. As a result, the net assets value of the Group is expected to be increased. |
|
|
(iii) |
Working capital |
|
|
|
Given that the Cash Alternative will be made available by an independent third party and the consideration for the Baotou Shares acquired by the Company will be satisfied by the issue of new Chalco A Shares, there will be no cash outflow from the Group to satisfy the consideration for the Baotou Shares. |
|
|
INFORMATION OF THE GROUP The Group is engaged principally in alumina refining and primary aluminum smelting operations. It organises and manages its operations according to the alumina segment, primary aluminum segment and corporate and other services segment. The scope of business of the Group includes bauxite mining, alumina refining and primary aluminum smelting. The principal products include alumina and primary aluminum. |
|
- 10 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
INFORMATION OF BAOTOU GROUP Baotou Group is a state-owned enterprise established in the PRC, with a registered capital of RMB 416.7 million, and is the controlling shareholder of Baotou Aluminum. As at the Latest Practicable Date, Baotou Group held 237,309,321 Baotou Shares, representing approximately 55.06% of the total issued share capital of Baotou Aluminum. Baotou Group is owned as to 80% by Chinalco and 20% by Baotou City People's Government. Based on the audited financial information of Baotou Group prepared in accordance with PRC GAAP, the total asset value and the net profit (before and after tax) of the Baotou Group for the two financial years ended 31 December 2006 are as follows: |
|
|
As at |
As at |
|
31 December 2006 |
31 December 2005 |
|
(RMB in millions) |
(RMB in millions) |
|
|
|
Total net asset value |
1,183.19 |
1,022.22 |
Net profit before tax |
374.84 |
40.06 |
Net profit after tax |
146.65 |
-14.97 |
|
|
|
INFORMATION OF BAOTOU ALUMINUM Baotou Aluminum is a joint stock limited company established in the PRC and the Baotou Shares are listed on the Shanghai Stock Exchange. Baotou Aluminum is engaged principally in the production of aluminum and aluminum alloys and the production and sales of carbon. Based on the audited financial information of Baotou Group prepared in accordance with PRC GAAP, the total asset value and the net profit (before and after tax) of Baotou Aluminum for the two financial years ended 31 December 2006 are as follows: |
|
|
As at |
As at |
|
31 December 2006 |
31 December 2005 |
|
(RMB in millions) |
(RMB in millions) |
|
|
|
Total net asset value |
1,687.36 |
1,343.05 |
Net profit before tax |
454.46 |
150.72 |
Net profit after tax |
403.07 |
132.14 |
|
|
|
- 11 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
REASONS FOR AND BENEFITS OF THE MERGER PROPOSAL The reasons for and benefits of the Merger Proposal are: |
|
1. |
The Merger Proposal enables the Company to restructure Baotou Aluminum and through the Merger Proposal, the Company will achieve a more balanced chain of production and will enable the Company to integrate Baotou Aluminum into the management and operations of the Company. |
|
|
2. |
The Merger Proposal implements the undertaking to inject quality aluminum assets into the Company, which undertaking was given by Chinalco at the Shandong and Lanzhou Aluminum Share Reforms in December 2006. |
|
|
3. |
The acquisition of Baotou Aluminum by the Company through the Merger Proposal will eliminate the competition posed by Baotou Aluminum to the Company. |
|
|
The Board believes that the terms of the Merger Proposal are fair and reasonable and are in the interests of the Shareholders as a whole. HONG KONG LISTING RULES AND TAKEOVERS CODE IMPLICATIONS Hong Kong Listing Rules Implications The percentage ratios applicable to the transaction under the Merger Proposal are more than 5% but less than 25%. As a result, the Merger Proposal will constitute a discloseable transaction of the Company under Rule 14.06(2) of the Hong Kong Listing Rules. As at the Latest Practicable Date, Baotou Group was held as to 80% by Chinalco. Under the Hong Kong Listing Rules, Baotou Group is an associate of Chinalco and a connected person of the Company. Chinalco has an indirect 95% interest in Guiyang Aluminum, which is also a connected person of the Company. The Share Exchange relating to the issue of new Chalco A Shares to Baotou Group and Guiyang Aluminum to exchange for the Baotou Shares held by them upon implementation of the Merger Proposal will constitute non-exempt connected transactions which are required to be approved by the Independent Shareholders. As the Merger Proposal involves the issue of 637,880,000 new Chalco A Shares, and in accordance with Rule 19A.38 of the Hong Kong Listing Rules and the articles of association of the Company, the resolution relating to the Merger Proposal has to be approved by a special resolution of the Shareholders in a special general meeting and the approvals by special resolutions of the holders of H Shares and holders of A Shares at separate class meetings. |
|
- 12 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
As the Share Exchange with Baotou Group and Guiyang Aluminum forms part of the Merger Proposal, the Independent Shareholders will be asked to consider and approve the resolution relating to the Merger Proposal to approve the connected transactions to be constituted by the Share Exchange. Chinalco and its associates will abstain from voting on such resolution. In accordance with the requirements of the Hong Kong Listing Rules, an independent board committee has been formed to consider and an independent financial adviser, has to be appointed to advise the independent board committee and the independent shareholders on the fairness and reasonableness of the connected transactions. As the Share Exchange forms part of the Merger Proposal, the independent financial adviser will advise on the Merger Proposal and the Independent Board Committee will provide its recommendations to the Independent Shareholders on the Merger Proposal for the purpose of advising the Independent Shareholders on the connected transactions to be constituted by the Share Exchange; The Company will convene the SGM to consider the Merger Proposal and the Merger Agreement as well as the proposed issue of new Chalco A Shares under the Merger Proposal and the connected transactions to be constituted by the Share Exchange. As the Share Exchange forms part of the Merger Proposal, the Independent Shareholders will be asked to consider and approve, if thought fit, the Share Exchange by approving the resolution relating to Merger Proposal. Takeovers Code Implications The implementation of the Merger Proposal will result in the change in the percentage shareholding of Chinalco and the parties acting in concert with it in the Company. Assuming that the Merger Proposal is implemented and completed before the end of December 2007, the lowest percentage shareholding of Chinalco and parties acting in concert with it in the Company was 39.59%, which was the percentage shareholding of Chinalco immediately prior to the implementation of the Shandong and Lanzhou Aluminum Share Reforms on 24 April 2007. Upon implementation of the Merger Proposal and the Share Exchange with Baotou Group and Guiyang Aluminum (assuming the Whitewash Waiver is obtained and no further Shares are issued between the Latest Practicable Date and completion of the Share Exchange), the percentage shareholding of Chinalco and parties acting in concert with it in the Company will increase from 39.59% to approximately 41.77%. Accordingly, Chinalco will be obliged to make a mandatory general offer for all the issued Shares not already owned or agreed to be acquired by Chinalco and parties acting in concert with it under Rule 26.1 of the Takeovers Code, unless the Whitewash Waiver is obtained from the SFC. |
|
- 13 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
Chinalco has made an application to the Executive for the Whitewash Waiver. The Executive has indicated that the Whitewash Waiver will be granted subject to, among other things, the approval of the independent holders of H Shares of the Company by way of poll. Chinalco and parties acting in concert with it are required to abstain from voting at the relevant resolution relating to the Whitewash Waiver. Completion of the Merger Proposal is subject to the satisfaction of a number of conditions precedent (including the obtaining of the Whitewash Waiver from the Executive) as detailed above. The condition regarding the obtaining of the Whitewash Waiver will not be waived under the Merger Agreement. The Whitewash Waiver may or may not be granted by the Executive. If the Whitewash Waiver is not granted, the Merger Agreement shall lapse. As at the Latest Practicable Date, Chinalco together with Lanzhou Aluminum Factory are holding an aggregate of approximately 41.08% of the issued share capital of the Company. Other than the 41.08% interest in the Company, Chinalco and parties acting in concert with it do not hold any other shares, convertible securities, warrants or options of the Company or any outstanding derivative in respective of securities in the Company. There were the following dealings in the Shares by Chinalco for the 6 months prior to the date of the Merger Agreement and the date of the announcement of the Company on 20 July 2007 relating to the Merger Proposal: |
|
1. |
the acquisition of 602,246,135 Shares by Chinalco from China Orient Asset Management Corporation on 24 April 2007, which took place simultaneously with the issue of 1.237 billion Chalco A Shares pursuant to the Shandong and Lanzhou Aluminum Share Reforms; and |
|
|
2. |
the acquisition of 79,472,482 Chalco A Shares by Lanzhou Aluminum Factory, a wholly-owned subsidiary of Chinalco, upon completion of the Shandong and Lanzhou Aluminum Share Reforms on 24 April 2007. |
|
|
The negotiations for the Merger Proposal and the proposed issue of new Chalco A Shares only started on or about 11 June 2007, which resulted in suspension of trading of both the A Shares and H Shares on 12 June 2007. As the negotiations for the proposed issue of new Chalco A Shares under the Merger Proposal were first made on or about 11 June 2007 which were subsequent to the dealings in the Shares by Chinalco on 24 April 2007, the above transactions are not disqualifying transactions for the purpose of Note 1 of the Notes on Dispensations from Rule 26 and the Whitewash Guidance Note contain in Schedule VI of the Takeovers Code. The SFC has confirmed that such dealings are not disqualifying transactions for the purpose of the Takeovers Code. Save for the transactions set out above and the proposed Share Exchange, there have been no dealings in the securities of the Company by Chinalco and parties acting in concert with it in the 6 months prior to the date of announcement of the Merger Proposal but subsequent to the commencement negotiations on 11 June 2007 for the proposed issue of Chalco A Shares for the purpose of the Merger Proposal. |
|
- 14 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
PRC Takeovers Implications Pursuant to the relevant PRC regulations relating to takeovers, Chinalco and parties acting in concert with it will incur an obligation to make a general offer for the Shares by reason of the change in shareholding of Chinalco and parties acting in concert with it as a result of the implementation of the Merger Proposal. Chinalco has applied to the relevant PRC authorities for an exemption of Chinalco from making a general offer in accordance with the relevant PRC regulations relating to takeovers. The exemption will be granted by the relevant PRC authorities subject to approval by the independent Shareholders at the SGM and the undertaking by Chinalco and parties acting in concert with it not to dispose of any of their shareholdings in the Company within 36 months from date of the implementation of the Merger Proposal. The Merger Proposal may or may not proceed with or become unconditional or effective. There is no assurance that all the conditions precedent contained in the Merger Agreement can be satisfied. THE SGM The Company will convene the SGM for the independent Shareholders to consider and, if thought fit, approve, among other things, by way of special resolutions: |
|
(1) |
The Merger Proposal and the Merger Agreement as well as the proposed issue of new Chalco A Shares under the Merger Proposal and the connected transaction to be constituted by the Share Exchange, which forms part of the Merger Proposal; |
|
|
(2) |
The consequential amendment to the Articles of Association of the Company upon the implementation of the Merger Proposal; |
|
|
by way of ordinary resolutions: |
|
(3) |
The exemption for Chinalco and the parties acting in concert with it to make a general offer for the Shares pursuant to the relevant laws and regulations of the PRC; and |
|
|
(4) |
The granting of an authorization to an executive committee of the Company to implement the Merger Proposal and the matters contemplated thereunder. |
|
|
Chinalco and its associates will abstain from voting at such resolutions. In relation to resolution (2) above, the Independent Shareholders will be asked to consider and, if thought fit, approve the proposed amendment to the Articles of Association of the Company to reflect the changes in the total number of issued Shares and the Share capital structure of the Company after the Company's issue of new Chalco A Shares to implement the Merger Proposal. According to the Articles of Association of the Company, the Merger Proposal, which involves the issue of new Chalco A Shares, has to be approved by separate Class Meeting of the holders of H Shares and Class Meeting of the holders of A Shares. The Classing Meeting of holders of H Shares will also be convened in order to seek approvals from the holders of H Shares in relation to the Merger Proposal and the Merger Agreement. As the Whitewash Waiver is required to be approved by the independent holders of H Shares, the Class Meeting of the holders of H Shares will also consider and approve, if thought fit, the Whitewash Waiver. The Class Meeting of the holders of A Shares will be convened in order to seek their approval of the Merger Proposal and the Merger Agreement. |
|
- 15 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
In accordance with the requirements of the Hong Kong Listing Rules relating to shareholders' approval of connected transaction and the requirements of the Takeovers Code, the Independent Board Committee has been formed to consider the connected transaction which will be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum and the Whitewash Waiver. The Independent Board Committee will comprise the three independent non-executive Directors. Taifook Capital Limited is appointed as the Independent Financial Adviser to advise the Independent Board Committee and the Independent Shareholders on the Merger Proposal for the purpose of advising the Independent Shareholders on the connected transactions to be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum and to advise on the Whitewash Waiver. As the connected transactions which will be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum form part of the Merger Proposal, the Independent Shareholders will be asked to consider and to approve the Share Exchange by approving the resolution relating to the Merger Proposal. Holders of H Shares whose names appear on the register of members of the Company at the close of business on Tuesday, 11 September 2007 will be entitled to attend the SGM upon completion of the necessary registration procedures. The H Share register of members of the Company will be closed from Wednesday, 12 September 2007 to Thursday, 11 October 2007, both days inclusive, during which period no transfer of the Company's H Shares will be effected. Where applicable, any person who purchased any H Shares and intends to attend the SGM therefore has to lodge the instrument of transfer and the relevant share certificate to the Company's H Share registrar, Hong Kong Registrars Limited at 46th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong, by no later than 4.00 p.m. on Tuesday, 11 September 2007. Whether or not you are able to attend the SGM, you are requested to complete the enclosed form of proxy for use at the SGM in accordance with the instructions printed on it and deposit it at the office of the Company's branch registrar in Hong Kong, Hong Kong Registrars Limited at 46th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong as soon as possible and in any event so as to arrive not less than 24 hours before the time for holding the SGM or any adjourned meeting. Completion and return of the form of proxy for use at the SGM will not preclude you from attending and voting in person at the SGM, if you are so desire. THE CLASS MEETING OF THE HOLDERS OF H SHARES As stated above, the issue of new Chalco A Shares under the Merger Proposal has to be approved by the separate Class Meeting of the holders of H Shares and the Class Meeting of the holders of A Shares. The Company will convene the Class Meeting of the holders of H Shares to consider and, if thought fit, approve the Merger Proposal and the Merger Agreement as well as the proposed issue of new Chalco A Shares under the Merger Proposal. As the Whitewash Waiver is required to be approved by the independent holders of H Shares, the Class Meeting of the holders of H Shares will also consider and approve, if thought fit, the Whitewash Waiver. Chinalco and its associates will abstain from voting on such resolutions. |
|
- 16 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
Holders of H Shares whose names appear on the register of members of the Company at the close of business on Tuesday, 11 September 2007 will be entitled to attend the Class Meeting of holders of H Shares upon completion of the necessary registration procedures. The H Share register of members of the Company will be closed from Wednesday, 12 September 2007 to Thursday, 11 October 2007, both days inclusive, during which period no transfer of the Company's H Shares will be effected. Where applicable, purchasers of H Shares intending to attend the Class Meeting of holders of H Shares are therefore required to lodge their respective instrument(s) of transfer and the relevant share certificate(s) to the Company's H Share registrar, Hong Kong Registrars Limited at 46th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong, by no later than 4.00 p.m. on Tuesday, 11 September 2007. Whether or not you are able to attend the Class Meeting of holders of H Shares, you are requested to complete the enclosed form of proxy for use in the Class Meeting of holders of H Shares in accordance with the instructions printed on it and deposit it at the office of the Company's branch registrar in Hong Kong, Hong Kong Registrars Limited at 46th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong as soon as possible and in any event so as to arrive not less than 24 hours before the time for holding the Class Meeting of holders of H Shares or any adjourned meeting. Completion and return of the form of proxy will not preclude you from attending and voting in person at the Class Meeting of holders of H Shares, if you are so desire. THE CLASS MEETING OF THE HOLDERS OF A SHARES As the Merger Proposal involves the issue of new Chalco A Shares, and in accordance with the requirements of the Hong Kong Listing Rules and articles of association of the Company, the Merger Proposal also has to be approved by the holders of A Shares at a separate class meeting. The Class Meeting of holders of A Shares will therefore be convened by the Company to seek approval from the holder of A Shares in relation to the Merger Proposal and the Merger Agreement. |
|
- 17 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
PROCEDURES FOR DEMANDING A POLL According to Article 81 of the Articles of Association of the Company, a resolution put to the vote at a general meeting or a class meeting shall be decided on a show of hands unless voting by way of a poll is required by the Hong Kong Listing Rules or a poll is (before or on the declaration of the result of the show of hands or on the withdrawal of any other demand for a poll) demanded by: |
|
(i) |
the chairman of such meeting; or |
|
|
(ii) |
at least two shareholders (in the case of a general meeting) or at least two holders of H Shares (in the case of a class meeting) present in person or by proxy entitled to vote at such meeting; and |
|
|
(iii) |
any shareholders (in the case of a general meeting) or holders of H Shares (in the case of a class meeting) present in person or by proxy and representing not less than one-tenth of the total voting rights of all Shareholders or the holders of H Shares (as the case may be) having the right to vote at such meeting before or after a vote is carried out by a show of hands. |
|
|
Unless required by the Hong Kong Listing Rules or a poll is demanded, a declaration by the chairman that a resolution has been passed on a show of hands and the record of such in the minutes of the meeting shall be conclusive evidence of the fact that such resolution has been passed. There is no need to provide evidence on the number of proportion of votes in favour of or against such resolution. RECOMMENDATIONS The Merger Proposal and the Share Exchange The Board believes that the terms and conditions of the Merger Proposal are fair and reasonable and in the interests of the Company and the Shareholders as a whole. Accordingly, the Board recommends the Shareholders to vote in favour of, among other resolutions, the following resolutions proposed at the SGM: (1) the Merger Proposal and the Merger Agreement as well as the proposed issue of new Chalco A Shares under the Merger Proposal and the connected transactions to be constituted by the Share Exchange, which forms part of the Merger Proposal; (2) the consequential amendment to the Articles of Association of the Company upon the implementation of the Merger Proposal; (3) the exemption for Chinalco and parties acting in concert with it to make a general offer for the Shares pursuant to the relevant PRC laws and regulations relating to takeovers; and (4) the granting of an authorization to an executive committee of the Company to implement the Merger Proposal and the transactions contemplated thereunder. As the issue of new Chalco A Shares is required to be approved by the holders of H Shares at the Class Meeting of the holders of H Shares, the Board also recommends the holders of H Shares to vote in favour of the resolution relating to the Merger Proposal at the Class Meeting of the holders of H Shares. The Board also recommends the holders of A Shares to vote in favour of the resolution relating to the Merger Proposal at the Class Meeting of the holders of A Shares. |
|
- 18 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
In respect of the connected transactions which will be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum, as the terms of the Share Exchange are the same as the exchange of Baotou Shares with other Baotou Shareholders, the Board considers that the terms and conditions of the connected transactions which will be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum as fair and reason and in the interests of the Company and the Shareholders as a whole. The Whitewash Waiver On the basis that the grant of the Whitewash Waiver is a condition of the Merger Proposal, the Board also considers that the grant of the Whitewash Waiver is fair and reasonable and in the interests of the Company and the Shareholders as a whole. The Board therefore also recommends the independent holders of H Shares to vote in favour of the resolution relating to the Whitewash Waiver at the Class Meeting of the holders of H Shares. The Independent Board Committee and the Independent Financial Adviser Your attention is drawn to the letter from the Independent Board Committee to the independent Shareholders, which is set out on pages 21 to 23 of this circular. The Company has appointed Taifook Capital Limited as the Independent Financial Adviser to advise (1) the Independent Board Committee and the Independent Shareholders in respect of the connected transactions which will be constituted by the Share Exchange; and (2) the Independent Board Committee and the independent holders of H Shares in respect of the Whitewash Waiver. As the Share Exchange forms part of the Merger Proposal, Taifook Capital Limited will advise on the Merger Proposal and the Independent Board Committee will provide its recommendations to the Independent Shareholders on the Merger Proposal for the purpose of advising the Independent Shareholders on the connected transactions to be constituted by the Share Exchange. The letter of advice of Taifook Capital Limited to (1) the Independent Board Committee and the Independent Shareholders on the fairness and reasonableness of the connected transactions which will be constituted by the Share Exchange; and (2) the Independent Board Committee and the independent holders of H Shares in respect of the Whitewash Waiver is set out on pages 23 and 38 of this circular. The Independent Board Committee, having taken into account the advice of Taifook Capital Limited, considers that the terms of the connected transactions which will be constituted by the Share Exchange are fair and reasonable in so far as the Independent Shareholders are concerned. Accordingly, it recommends that the Independent Shareholders vote in favour of the resolution relating to the Merger Proposal to approve the connected transactions which will be constituted by the Share Exchange. In addition, the Independent Board Committee, having taken into account the advice of Taifook Capital Limited, considers that the grant of Whitewash Waiver is fair and reasonable in so far as the interests of the independent holders of H Shares are concerned. The Independent Board Committee therefore recommends the independent holders of H Shares to vote in favour of the resolution to approve the Whitewash Waiver at the Class Meeting of the holders of H Shares. Your attention is drawn to the further information set out in the appendices to this circular. Your attention is also drawn to "General Information - 11. Right of Shareholders who dissent the Merger Proposal" in Appendix II to this circular. |
|
- 19 - |
|
|
|
|
LETTER FROM THE BOARD |
|
|
OTHER MATTERS TO BE APPROVED AT THE SGM At the SGM, the Shareholders will be asked to consider and if thought fit to approve, in addition to the above resolutions relating to the Merger Proposal and other matters incidental to the implementation of the Merger Proposal, resolutions relating to the revision of the annual limits of the transactions under the Mutual Supply Agreement (as referred to in the separate circular to Shareholders), declaration of interim dividend of the Company for the financial year ending 31 December 2007, declaration of a special dividend and the proposed amendment to article 99 of the Articles of Association of the Company. Information relating to the above is contained a separate circular to be despatched to the Shareholders. |
|
|
By order of the Board of Directors of |
|
|
- 20 - |
|
|
|
|
LETTER FROM THE INDEPENDENT BOARD COMMITTEE |
|
|
(Stock Code: 2600)
|
27 August 2007 To the Independent Shareholders and the independent holders of H Shares Dear Sir or Madam, |
|
DISCLOSEABLE AND CONNECTED TRANSACTIONS AND |
|
We refer to the circular of the Company dated 27 August 2007 to the Shareholders (the "Circular"), of which this letter forms part. Terms defined in the Circular shall have the same meanings when used in this letter, unless the context requires otherwise. We have been appointed by the Board as the Independent Board Committee to advise you as to the fairness and reasonableness of the terms of (1) the connected transactions which will be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum, non-wholly owned subsidiaries of Chinalco, upon implementation of the Merger Proposal; and (2) the Whitewash Waiver, details of which are set out in the "Letter from the Board" in the Circular. We wish to draw your attention to the "Letter from Taifook Capital Limited" containing its advice to us in respect of the connected transactions to be constituted by the Share Exchange and the Whitewash Waiver as set out on pages 23 to 38 of the Circular. As the Share Exchange forms part of the Merger Proposal, Taifook Capital Limited has provided its advice on the Merger Proposal for the purpose of advising the Independent Shareholders and us on the connected transactions to be constituted by the Share Exchange. Having considered the advice given by Taifook Capital Limited and the principal factors and reasons taken into consideration by them in arriving at their advice, we are of the opinion that the terms of the connected transactions which will be constituted by the Share Exchange are fair and reasonable so far as the Independent Shareholders are concerned and are in the interests of the Company and its Independent Shareholders as a whole. As the connected transactions to be constituted by the Share Exchange form part of the Merger Proposal and as the terms of the Share Exchange are the same as the terms of the Merger Proposal, we therefore recommend the Independent Shareholders to vote in favour of the resolution relating to the Merger Proposal to approve the Share Exchange. |
|
- 21 - |
|
|
|
|
LETTER FROM THE INDEPENDENT BOARD COMMITTEE |
|
|
In addition, we wish to draw your attention to the advice to us contained in the "Letter from Taifook Capital Limited" regarding the Whitewash Waiver. Having considered the advice given by Taifook Capital Limited and the reasons taken into consideration by them in arriving at their advice, we are of the opinion that the grant of the Whitewash Waiver is fair and reasonable so far as the independent holders of H Shares are concerned and are in the interests of the Company and its independent holders of H Shares. We therefore recommend the independent holders of H Shares to vote in favour of the ordinary resolution to approve the Whitewash Waiver at the Class Meeting of the holders of H Shares contained in the Notice of Class Meeting of the holders of H Shares to be despatched to the holders of H Shares. |
|
|
Yours faithfully, |
|
|
- 22 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
The following is the text of the letter of advice to the Independent Board Committee, the Independent Shareholders and the independent holders of H Shares from Taifook Capital Limited for the purpose of incorporation in this circular. |
|
|
|
|
25th Floor |
|
New World Tower |
|
16-18 Queen's Road Central |
|
Hong Kong |
|
|
|
27 August 2007 |
|
|
To the Independent Board Committee, the Independent Shareholders and Dear Sirs, |
|
CONNECTED TRANSACTIONS AND |
|
INTRODUCTION We refer to our appointment as the independent financial adviser to the Independent Board Committee, the Independent Shareholders and the independent holders of H Shares in relation to the terms of the exchange of the Baotou Shares held by Baotou Group and Guiyang Aluminum for Chalco A Shares under the Merger Proposal (the "Transaction") and the Whitewash Waiver, details of which are set out in the "Letter from the Board" ("Letter from the Board") of the circular of the Company dated 27 August 2007 (the "Circular"), of which this letter forms part. Terms used in this letter shall have the same meanings as defined in the Circular unless the context requires otherwise. As referred to in the Letter from the Board, Baotou Group and Guiyang Aluminum, being non-wholly owned subsidiaries of Chinalco, were interested in approximately 55.06% and 0.65% equity interests in Baotou Aluminum respectively as at the Latest Practicable Date. As Chinalco is the controlling shareholder of the Company, each of Baotou Group and Guiyang Aluminum is a connected person of the Company under the Hong Kong Listing Rules. Accordingly, the Transaction will constitute non-exempt connected transactions for the Company under the Hong Kong Listing Rules. The Merger Proposal, of which the Transaction forms part, is therefore subject to the approval by the Independent Shareholders by poll and Chinalco and its associates will abstain from voting at the relevant resolution. |
|
- 23 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
In the event that the Baotou Group and Guiyang Aluminum elect to exchange in whole the Baotou Shares held by them for the Chalco A Shares, the aggregate voting rights of Chinalco and parties acting in concert with it in the Company will increase to approximately 41.77% after implementation of the Merger Proposal. As the lowest aggregate percentage holding of the voting rights of Chinalco and parties acting in concert with it in the Company in the past 12 months was approximately 39.59%, the increase of the aggregate voting rights of Chinalco and parties acting in concert with it in the Company to approximately 41.77% after implementation of the Merger Proposal may trigger a mandatory general offer obligation under Rule 26 of the Takeovers Code for all the securities of the Company not already owned or agreed to be purchased by Chinalco and parties acting in concert with it. A formal application has been made by Chinalco to the Executive for the Whitewash Waiver pursuant to Note 1 of the Notes on dispensations from Rule 26 of the Takeovers Code. The Whitewash Waiver, if granted by the Executive, would be subject to, among other things, the approval of the independent holders of H Shares at the Class Meeting of holders of H Shares by way of poll. The Executive has indicated that the Whitewash Waiver will be granted, subject to, among other things, the approval of the independent holders of H Shares by poll at the Class Meeting of holders of H Shares pursuant to the requirements of the Takeovers Code. It is a condition precedent to the Merger Proposal that the Whitewash Waiver is granted by the Executive. If the Whitewash Waiver is not approved by the independent holders of H Shares, the Merger Proposal will not proceed to completion. In any event, Chinalco will not make a mandatory general offer under Rule 26 of the Takeovers Code as a result of the Merger Proposal. The Independent Board Committee, comprising three independent non-executive Directors, namely Mr. Poon Yiu Kin, Samuel, Mr. Kang Yi and Mr. Zhang Zhuoyuan, has been established to advise the Independent Shareholders and the independent holders of H Shares on the terms of the Transaction and the Whitewash Waiver. In our capacity as the independent financial adviser to the Independent Board Committee, the Independent Shareholders and the independent holders of H Shares, our role is to provide you with an independent opinion and recommendation as to whether the terms of the Transaction are fair and reasonable so far as the interests of the Company and the Independent Shareholders are concerned, and whether the terms of the Whitewash Waiver are fair and reasonable so far as the interests of the Company and the independent holders of H Shares are concerned. BASES AND ASSUMPTIONS In formulating our recommendation, we have relied on the financial and other information and facts supplied to us and representations expressed by the Directors and/or management of the Group and have assumed that all such financial and other information and facts provided and any representations made to us or contained in the Circular were true, accurate and complete at the time they were made and continue to be so at the date of despatch of the Circular and during the period up to the date of the SGM and the Class Meeting of holders of H Shares, and have been properly extracted from the relevant underlying accounting records (in the case of financial information) and made after due and careful enquiry by the Directors and the management of the Group. We have been advised by the Directors and/or the management of the Group that all relevant information has been supplied to us and that no material facts have been omitted from the information supplied and representations expressed to us and we are not aware of any facts or circumstances which would render such information provided and representations made to us untrue, inaccurate or misleading. |
|
- 24 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
Our review and analyses were based upon, among others, the information provided by the Company as set out below: |
|
(i) |
the Merger Agreement; |
|
|
(ii) |
the annual report of the Company for the year ended 31 December 2006 and the announcement of the Company dated 20 August 2007 in relation to the interim results of the Group for the six months ended 30 June 2007; |
|
|
(iii) |
the annual report of Baotou Aluminum for the year ended 31 December 2006 ("Annual Report") and the quarterly report of Baotou Aluminum for the three months ended 31 March 2007 ("Quarterly Report"); and |
|
|
(iv) |
the Circular. |
|
|
We have discussed with the Directors and/or the management of the Group with respect to the terms of and reasons for the Merger Proposal, of which the Transaction forms part, and the Whitewash Waiver, and consider that we have reviewed sufficient information to reach an informed view and have no reason to doubt the completeness, truth or accuracy of the information and facts provided and representations made to us. We have not, however, conducted an independent verification of the information nor have we conducted any form of investigation into the businesses, affairs, financial positions or prospects of the Group or Baotou Aluminum and its subsidiaries ("Baotou Aluminum Group"). PRINCIPAL FACTORS AND REASONS CONSIDERED In arriving at our opinion in respect of the terms of the Transaction and the Whitewash Waiver, we have considered the following principal factors: |
|
A. |
THE MERGER PROPOSAL |
|
|
|
I. |
Background and reasons for the Merger Proposal |
|
|
|
|
|
(i) |
The Merger Proposal |
|
|
|
|
|
|
|
On 20 July 2007, the Company entered into the Merger Agreement with Baotou Aluminum in relation to the Merger Proposal, of which the Transaction forms part. Pursuant to the Merger Proposal, the Company will issue 637,880,000 Chalco A Shares to the Baotou Shareholders in exchange for all the existing issued 431,000,000 Baotou Shares. The Chalco A Shares issued pursuant to the Merger Proposal will represent approximately 4.95% of the existing issued share capital of the Company before implementation of the Merger Proposal or approximately 4.72% of the total issued share capital of the Company as enlarged by the Merger Proposal. In addition, pursuant to the Merger Agreement, the holders of Baotou Shares are entitled to exercise the Cash Alternative to elect to receive in whole or in part cash for their Baotou Shares. Upon completion of the Merger Proposal, the assets of Baotou Aluminum will be absorbed into and the liabilities of Baotou Aluminum will be assumed by the Company. Baotou Aluminum will then cease to exist. |
|
|
|
|
- 25 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
|
In other words, the Company will acquire the entire businesses, assets and liabilities of Baotou Aluminum by way of issue of 637,880,000 Chalco A Shares to the existing shareholders of Baotou Aluminum through the Merger Proposal. As at the Latest Practicable Date, Baotou Group and Guiyang Aluminum held approximately 237.3 million and 2.8 million Baotou Shares respectively, representing approximately 55.06% and 0.65% of the issued share capital of Baotou Aluminum respectively. Under the Merger Proposal, Baotou Group and Guiyang Aluminum are entitled to exchange the Baotou Shares held by them for approximately 351.2 million and 4.1 million new Chalco A Shares respectively. |
|
|
|
|
|
|
(ii) |
The Group's principal business activities |
|
|
|
|
|
|
|
The Group is principally engaged in alumina refining and primary aluminum smelting operations and its principal products include alumina and primary aluminum. Based on the audited consolidated financial statements of the Group for the year ended 31 December 2006 prepared in accordance with Hong Kong Financial Reporting Standards ("HKFRS"), (i) the audited consolidated turnover of the Group was approximately RMB61,896.3 million, of which approximately 43.6% and 53.7% were attributable to the alumina and primary aluminum segments respectively; and (ii) the audited consolidated profit attributable to the Shareholders was approximately RMB11,744.7 million. Based on the unaudited condensed interim consolidated financial statements of the Group for the six months ended 30 June 2007 prepared in accordance with HKFRS, the unaudited consolidated turnover of the Group was approximately RMB36,527.9 million and the unaudited consolidated profit attributable to the Shareholders was approximately RMB6,396.6 million. |
|
|
|
|
|
|
(iii) |
Information on the Baotou Aluminum Group |
|
|
|
|
|
|
|
Baotou Aluminum is a joint stock limited company established in the PRC, the issued shares of which are listed on the Shanghai Stock Exchange. As advised by the Directors, the Baotou Aluminum Group is principally engaged in the production and sale of primary aluminum, aluminum alloys and carbon products. |
|
|
|
|
- 26 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
|
The following sets out a summary of the consolidated turnover and consolidated profit attributable to equity holders of Baotou Aluminum for the year ended 31 December 2005 and 2006, and the three months ended 31 March 2006 and 2007 based on the Annual Report and the Quarterly Report prepared in accordance with the generally accepted accounting principles in the PRC ("PRC GAAP"): |
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
Year ended 31 December |
31 March |
|
|
|
|
2005 |
2006 |
2006 |
2007 |
|
|
|
|
(Audited) |
(Audited) |
(Unaudited) |
(Unaudited) |
|
|
|
|
RMB'million |
RMB'million |
RMB'million |
RMB'million |
|
|
|
|
|
|
|
|
|
|
|
Turnover |
3,696.6 |
4,821.8 |
1,068.4 |
1,420.9 |
|
|
|
Profit attributable to equity holders |
132.1 |
403.1 |
88.4 |
134.9 |
|
|
|
|
|
|
|
|
|
|
|
Based on the Quarterly Report prepared in accordance with PRC GAAP, the unaudited consolidated net assets value of the Baotou Aluminum Group as at 31 March 2007 was approximately RMB1,833.7 million and the corresponding unaudited consolidated net assets value per Baotou Share was approximately RMB4.3. The audited consolidated turnover of the Baotou Aluminum Group for the year ended 31 December 2006 was approximately RMB4,821.8 million, representing an increase of approximately 30.4% as compared with that in the previous year. The audited consolidated profit attributable to equity holders of Baotou Aluminum for the year ended 31 December 2006 was approximately RMB403.1 million, representing an increase of approximately 205.0% as compared with that in the previous year. As advised by the Directors, the substantial increase in profit was mainly attributable to increase in turnover due to higher demand for aluminum products, rise of the price of aluminum products and increase in the proportion of high value-added products. As mentioned in the Annual Report, the Baotou Aluminum Group has achieved growth in its output, with the production volume of aluminum products for the year ended 31 December 2006 reaching approximately 262,800 tonnes, representing an increase of approximately 8.5% over the previous year. |
|
|
|
|
- 27 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
|
The Baotou Aluminum Group's business continued to maintain growth for the three months ended 31 March 2007 which, as advised by the Directors, was also mainly due to the reasons as mentioned above. The unaudited consolidated turnover and profit attributable to equity holders of Baotou Aluminum for the three months ended 31 March 2007 were approximately RMB1,420.9 million and RMB134.9 million respectively, representing increases of approximately 33.0% and 52.7% over the corresponding period in 2006 respectively. |
|
|
|
|
|
|
(iv) |
Reasons for and benefits of the Merger Proposal |
|
|
|
|
|
|
|
As stated in the Letter from the Board, the reasons for and benefits of the Merger Proposal, of which the Transaction forms part, are: |
|
|
|
|
|
|
|
1. |
the Merger Proposal enables the Company to restructure Baotou Aluminum and through the Merger Proposal, the Group will achieve a more balanced chain of production, and the Merger Proposal will enable the Group to integrate the Baotou Aluminum Group into the management and operations of the Group; |
|
|
|
|
|
|
|
|
2. |
the Merger Proposal implements the undertaking given by Chinalco on 18 December 2006 to inject quality aluminum assets into the Company as disclosed in the A Share prospectus of the Company dated 19 April 2007; and |
|
|
|
|
|
|
|
|
3. |
the acquisition of Baotou Aluminum by the Company through the Merger Proposal will eliminate the competition posed by the Baotou Aluminum Group to the Group as disclosed in the A Share prospectus of the Company dated 19 April 2007. |
|
|
|
|
|
|
|
|
The Directors consider that the Merger Proposal will enable the Group to integrate the aluminum business of the Baotou Aluminum Group into the Group, thereby reducing competition and enhancing the production capacity and market share of aluminum of the Group, which in turn is beneficial to the Group's development in the long run. |
|
|
|
|
|
|
Based on the above, in particular, the historical financial performance of the Baotou Aluminum Group and the benefits of the Merger Proposal on the Group's business development as mentioned above, we concur with the view of the Directors that the Merger Proposal is in the interests of the Company and the Independent Shareholders as a whole. |
|
|
|
- 28 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
II. |
Major terms and conditions of the Merger Proposal |
|
|
|
|
|
As stated in the Letter from the Board, the Merger Proposal will involve the issue of Chalco A Shares by the Company at the Exchange Ratio to the Baotou Shareholders. In addition, the Baotou Shareholders are entitled to elect to exchange their Baotou Shares for cash pursuant to the Cash Alternative which will be provided by the Cash Alternative Provider. |
|
|
|
|
|
(i) |
The Exchange Ratio |
|
|
|
|
|
|
|
The Exchange Ratio is the ratio at which 1.48 Chalco A Shares will be issued in exchange for one (1) Baotou Share, which was determined based on the following: |
|
|
|
|
|
|
|
1. |
the price per Baotou Share was determined at RMB21.67 based on the average closing price of Baotou Shares for a period of 20 trading days up to and including 11 June 2007, being the last trading day immediately prior to the suspension of trading in the Baotou Shares on the Shanghai Stock Exchange pending the release of the announcement of Baotou Aluminum dated 2 July 2007 in relation to the board meeting of Baotou Aluminum held on 29 June 2007 for the approval of the Merger Proposal; |
|
|
|
|
|
|
|
|
2. |
the issue price per Chalco A Share is determined at RMB20.49, which was determined based on the average closing price of A Shares for a period of 20 trading days up to and including 11 June 2007 (the "Last Trading Date"), being the last trading day immediately prior to the suspension of trading in the A Shares on the Shanghai Stock Exchange pending the release of the announcement of the Company dated 2 July 2007 in relation to the board meeting of the Company held on 29 June 2007 for the approval of the Merger Proposal; and |
|
|
|
|
|
|
|
|
3. |
based on a premium of 40%, each Baotou Share would be worth RMB30.34, representing an exchange ratio of 1 to 1.48 as stated above. |
|
|
|
|
|
|
|
|
As stated in the Letter from the Board, the Exchange Ratio was determined based on arm's length negotiations and the premium was determined based on the considerations that the Exchange Ratio shall be sufficiently attractive to the holders of Baotou Shares, after taking into account, among others, the increase in the share price of the Baotou Shares since the suspension of trading in the Baotou Shares on 12 June 2007 and the price earning ratios of similar A share listed companies whose principal businesses are similar to Baotou Aluminum. |
|
|
|
|
- 29 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
(ii) |
The Cash Alternative |
|
|
|
|
|
|
|
Subject to the Merger Proposal becoming unconditional, if the Baotou Shareholders elect not to receive in whole or in part the Chalco A Shares, they may elect to exercise the Cash Alternative to receive in whole or in part cash at the rate of RMB21.67 per Baotou Share. The Cash Alternative will be provided by the Cash Alternative Provider who is a third party independent of the Company and is not a connected person of the Company or any of its associates. The Cash Alternative Provider will pay the cash to the Baotou Shareholders if they exercise the Cash Alternative and will then exchange the Baotou Shares so received for the Chalco A Shares at the Exchange Ratio. Under such arrangement, the number of Chalco A Shares to be issued by the Company pursuant to the Merger Proposal will be the same regardless whether the Cash Alternative is exercised or not by the Baotou Shareholders and no cash has to be paid by the Company to satisfy the consideration for the Baotou Shares. |
|
|
|
|
|
|
Further details of the terms of the Merger Proposal, including the conditions precedent and termination of the Merger Agreement, are set out in the Letter from the Board. |
|
|
|
|
III. |
Analysis of the terms of the Merger Proposal |
|
|
|
|
|
(i) |
The issue price of Chalco A Shares for the purpose of determining the Exchange Ratio |
|
|
|
|
|
|
|
As mentioned above, the issue price of Chalco A Shares at RMB20.49 per share was determined based on the average closing price of A Shares as quoted on the Shanghai Stock Exchange for the 20 trading days up to and including the Last Trading Date, which is the last trading day before the publishing date of the board meeting announcement of the Company in relation to the approval of the Merger Proposal. Based on the information available on the website of the Shanghai Stock Exchange, we have identified a total of six issues of new shares as considerations for acquisitions by listed companies, which were completed during the period from 1 January 2007 to 29 June 2007, being the date of the board meeting of the Company held for the approval of the Merger Proposal (the "New Issues"). Based on the announcements of the New Issues, we noted that the proposals for the issues were first approved by the respective boards of the listed companies before obtaining approvals of shareholders and CSRC. Owing to the time required to obtain approvals from shareholders and CSRC, the issue prices of the new issues were also approved by the respective boards of the listed companies in advance. We also noted that all of the issue prices of the new issues approved at the board meetings were set at a price either (i) equal to the average trading price (the "Average Trading Price") of the related shares for the 20 trading days immediately before the respective publishing dates (the "Base Date") of the board meetings announcements in relation to the new issues; or (ii) not less than the Average Trading Price, save for one share issue in which the issue price as approved at the board meeting was set at a premium of 10% over the Average Trading Price. Based on the above, we are of the view that the basis of setting the issue price of the Chalco A Shares using the Average Trading Price is in line with the bases adopted by the New Issues. |
|
|
|
|
- 30 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
|
To further assess whether the issue price of the Chalco A Shares is fair and reasonable, we set out below the details of the New Issues: |
|
|
|
|
|
|
|
|
|
|
|
|
Percentages |
|
|
|
|
|
|
|
|
of the final |
|
|
|
|
|
Issue price |
Date of |
Final |
issue price to |
|
|
|
|
|
approved |
issue of |
issue price |
the Average |
|
|
|
Company |
Stock code |
by the board |
new shares |
per share |
Closing Price |
|
|
|
|
|
(Note 1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zhuzhou Smelter |
600961 |
Not less than the Average |
2 April 2007 |
RMB8.1 |
Approximately |
|
|
|
Group Co., Ltd. |
|
Closing Price, which |
|
|
101.9% |
|
|
|
|
|
was RMB7.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shandong Nanshan |
600219 |
Not less than the Average |
30 April 2007 |
RMB5.16 |
100% |
|
|
|
Aluminium Co., Ltd. |
|
Closing Price, which |
|
|
|
|
|
|
|
|
was RMB5.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Citychamp Dartong |
600067 |
Equal to the Average |
22 May 2007 |
RMB5.71 |
100% |
|
|
|
Co., Ltd. ("Citychamp") |
|
Closing Price, |
|
(Note 2) |
|
|
|
|
|
|
which was RMB5.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qingdao Haier Co. Ltd. |
600690 |
A premium of 10% over |
22 May 2007 |
RMB4.97 |
110% |
|
|
|
|
|
the Average Closing Price |
|
|
|
|
|
|
|
|
of RMB4.52, that was, |
|
|
|
|
|
|
|
|
RMB4.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anhui Conch Cement |
600585 |
Equal to the Average |
25 May 2007 |
RMB13.3 |
100% |
|
|
|
Company Limited |
|
Closing Price, which |
|
|
|
|
|
|
|
|
was RMB13.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shandong Huatai |
600308 |
Not less than the Average |
29 June 2007 |
RMB9.15 |
100% |
|
|
|
Paper Co. Ltd |
|
Closing Price, which |
|
|
|
|
|
|
|
|
was RMB9.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company |
601600 |
Equal to the Average |
N/A |
RMB20.49 |
100% |
|
|
|
|
(A Shares) |
Closing Price, which |
|
|
|
|
|
|
|
|
was RMB20.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: Website of the Shanghai Stock Exchange |
|
|
|
|
- 31 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
1. |
The Average Closing Prices shown above are based on the Average Closing Prices as disclosed in the board meetings announcements in relation to the relevant new issues. |
|
|
|
|
|
|
|
|
2. |
Subsequent to the board meeting announcement of Citychamp in relation to the new issue of shares, Citychamp made a bonus issue and paid cash dividend to its shareholders. The issue of new shares was completed after the aforesaid bonus issue and payment of cash dividend and the final issue price was determined at RMB4.95 per share, being the Average Closing Price after adjusting for the bonus issue and cash dividend. The final issue price shown above is the issue price without taking into account the bonus issue and cash dividend. |
|
|
|
|
|
|
|
|
As shown above, among the six New Issues, the final issue prices of four New Issues were equal to their respective Average Closing Prices, whereas the final issue prices of two New Issues represented approximately 101.9% and 110% of their respective Average Closing Prices. Based on the aforesaid result, we noted that the setting of the issue price of the Chalco A Shares to be equal to their Average Closing Price was generally in line with the majority of the New Issues. For the two New Issues which set their respective issue prices at premium to their respective Average Closing Prices, we noted that their share prices had increased by approximately 96.8% and 206.8% respectively from their respective Base Dates to their respective issue dates of their new shares. As such, we consider it is reasonable for these two New Issues to set their respective final issue prices at premium over their respective Average Closing Prices. In addition, we shall further explain in the section headed "(ii) Exchange price of the Baotou Shares" below that even if the issue price of Chalco A Shares was set at a premium of 10% over the Average Closing Price, the results of our analysis in that section would not be affected, notwithstanding that the value of the entire issued share capital of Baotou Aluminum as implied by the consideration payable by the Company under the Merger Proposal would be higher. Based on the audited consolidated net assets value per Share as at 31 December 2006 under the HKFRS of approximately RMB3.8, the issue price per Chalco A Share of RMB20.49 represents a substantial premium of approximately 439.2%. Based on the unaudited consolidated net assets value per Share as at 30 June 2007 under the HKFRS of approximately RMB4.3, the issue price per Chalco A Share of RMB20.49 represents a substantial premium of approximately 376.5%. Having considered that (i) the basis of setting the issue price of the Chalco A Shares is in line with the bases adopted by the New Issues; (ii) the issue price of the Chalco A Shares being set equal to their Average Closing Price was in line with the majority of the New Issues; and (iii) the issue price per Chalco A Share has a substantial premium over the consolidated net assets value per Share as at 31 December 2006 and 30 June 2007, we concur with the view of the Directors that the issue price of the Chalco A Shares for the purpose of determining the Exchange Ratio is fair and reasonable. |
|
|
|
|
- 32 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
(ii) |
Exchange price of the Baotou Shares |
|
|
|
|
|
|
|
The following table sets out the implied price to earnings multiple ("PE") and price to book ratio ("PB") of the Merger Proposal: |
|
|
|
|
|
|
|
Issue price per Chalco A Share |
(A) |
RMB20.49 |
|
|
|
|
|
|
|
|
|
Number of Chalco A Shares |
(B) |
637.88 million |
|
|
|
to be issued by the Company |
|
|
|
|
|
under the Merger Proposal |
|
|
|
|
|
|
|
|
|
|
|
Value of the entire issued share capital |
(A) x (B) |
Approximately RMB13,070.2 million |
|
|
|
of Baotou Aluminum as implied |
|
|
|
|
|
by the consideration payable |
|
|
|
|
|
by the Company under the |
|
|
|
|
|
Merger Proposal |
|
|
|
|
|
|
|
|
|
|
|
Unaudited consolidated net assets value |
|
Approximately RMB1,833.7 million |
|
|
|
of the Baotou Aluminum Group |
|
|
|
|
|
as at 31 March 2007 |
|
|
|
|
|
|
|
|
|
|
|
Audited consolidated profit attributable |
|
Approximately RMB403.1 million |
|
|
|
to equity holders of Baotou Aluminum |
|
|
|
|
|
for the year ended 31 December 2006 |
|
|
|
|
|
|
|
|
|
|
|
Implied PE of the Merger Proposal |
|
Approximately 32.4 times |
|
|
|
|
|
|
|
|
|
Implied PB of the Merger Proposal |
|
Approximately 7.1 times |
|
|
|
|
|
|
|
|
|
In the event that the Baotou Shareholders elect to exercise the Cash Alternative in whole or in part, they will receive cash for their Baotou Shares in whole or in part at the rate of RMB21.67 per Baotou Share. However, since the Cash Alternative Provider will then exchange the Baotou Shares so received for the Chalco A Shares at the Exchange Ratio, the implied PE and the implied PB of the Merger Proposal to the Company in the event that the Baotou Shareholders exercise the Cash Alternative in whole or in part will remain the same as those in the event that the Baotou Shareholders elect to exchange all their Baotou Shares for Chalco A Shares. |
|
|
|
|
- 33 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
|
We have reviewed the PE and the PB of A-share listed companies whose principal businesses are similar to that of the Baotou Aluminum Group ("Comparable Companies") and compared them with the implied PE and the implied PB of the Merger Proposal, details of which are set out below: |
|
|
|
|
|
|
|
|
|
|
|
PE (Note 1) |
PB (Note 2) |
|
|
|
|
|
Place of |
|
(approximate |
(approximate |
|
|
|
Company |
Stock code |
listing |
Principal business |
times) |
times) |
|
|
|
|
|
|
|
|
|
|
|
|
Henan Zhongfu |
600595 |
Shanghai |
Manufacture and sale of aluminum |
92.8 |
11.8 |
|
|
|
Industry Co. Ltd. |
|
|
products including |
|
|
|
|
|
|
|
|
electrolytic aluminum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Xinjiang Joinworld Co., Ltd. |
600888 |
Shanghai |
Manufacture and sale of aluminum |
78.4 |
14.7 |
|
|
|
|
|
|
products including aluminum ingots, |
|
|
|
|
|
|
|
|
electronic aluminum foils and |
|
|
|
|
|
|
|
|
other aluminum products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JiaoZuo WanFang Aluminum |
000612 |
Shenzhen |
Manufacture and sale of aluminum |
80.0 |
16.6 |
|
|
|
Manufacturing Co., Ltd |
|
|
products including aluminum ingots |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yunnan Aluminum Co., Ltd. |
000807 |
Shenzhen |
Manufacture and sale of aluminum |
65.5 |
10.6 |
|
|
|
|
|
|
products including aluminum ingots, |
|
|
|
|
|
|
|
|
aluminum rolls and aluminum alloys |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanxi Guanlu Co., Ltd. |
000831 |
Shenzhen |
Manufacture and sale of aluminum |
175.2 |
6.9 |
|
|
|
|
|
|
products including aluminum ingots and |
|
|
|
|
|
|
|
|
aluminum fabrication materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
98.4 |
12.1 |
|
|
|
|
|
|
|
|
|
|
|
|
The Merger Proposal |
|
|
|
32.4 |
7.1 |
|
|
|
|
|
|
|
|
|
|
|
|
Source: |
Websites of the Shanghai Stock Exchange and Shenzhen Stock Exchange, Bloomberg, annual reports and quarterly or interim reports of the respective companies. |
|
|
|
|
|
- 34 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
1. |
The PE is calculated based on the closing price per share as quoted on the relevant stock exchange on the Latest Practicable Date and the basic earnings per share calculated by dividing consolidated profit attributable to equity holders by weighted average number of shares in issue during the financial year as disclosed in the latest published annual report of the relevant company after adjusted for the bonus issue subsequent to the financial year end date (if any). |
|
|
|
|
|
|
|
|
2. |
The PB is calculated based on the closing price per share as quoted on the relevant stock exchange on the Latest Practicable Date and the net assets value per share calculated by dividing consolidated net assets value as disclosed in the latest published quarterly or interim report of the relevant company by the number of shares in issue as at the Latest Practicable Date. |
|
|
|
|
|
|
|
|
As shown above, the PEs of the Comparable Companies range from approximately 65.5 times to approximately 175.2 times, with an average of approximately 98.4 times, and the PBs of the Comparable Companies range from approximately 6.9 times to approximately 16.6 times, with an average of approximately 12.1 times. The implied PE of the Merger Proposal based on the Exchange Ratio is lower than the PEs of all the Comparable Companies. The implied PB of the Merger Proposal is within the range of the PBs of the Comparable Companies and lower than the average PB of the Comparable Companies. Should the issue price of Chalco A Shares be set at a premium of 10% over the Average Closing Price, assuming the same Exchange Ratio at 1.48 and based on the same calculation method for the implied PE and implied PB as shown above, the implied PE and PB of the Merger Proposal would be increased to approximately 35.7 times and 7.8 times respectively. Such implied PE is still lower than the PEs of all the Comparable Companies and such implied PB is still within the range of the PBs of the Comparable Companies and lower than the average PB of the Comparable Companies. Based on the above, we consider that the exchange price of the Baotou Shares and the Exchange Ratio are fair and reasonable. |
|
|
|
|
- 35 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
IV. |
Dilution effects of the Merger Proposal |
|
|
|
|
|
As advised by the Directors, the shareholding structures of the Company (i) as at the Latest Practicable Date; and (ii) upon completion of the Merger Proposal (assuming that there is no change in the issued share capital and shareholding structure of the Company from the Latest Practicable Date to immediately before completion of the Merger Proposal and all existing holders of Baotou Shares elect to exchange in whole their Baotou Shares for Chalco A Shares) are as follows: |
|
|
|
|
|
|
As at the Latest |
Upon completion |
|
|
|
Practicable Date |
of the Merger Proposal |
|
|
|
Approximate |
Approximate |
|
Approximate |
|
|
|
percentage of |
percentage of |
|
percentage of |
|
|
|
Number |
total issued |
Number |
total issued |
|
|
|
of Shares |
share capital |
of Shares |
share capital |
|
|
|
(in millions) |
% |
(in millions) |
% |
|
|
|
|
|
|
|
|
|
Holders of A Shares or Chalco A Shares |
|
|
|
|
|
|
Chinalco |
5,214.41 |
40.46 |
5,214.41 |
38.55 |
|
|
Lanzhou Aluminum Factory |
79.47 |
0.62 |
79.47 |
0.59 |
|
|
Baotou Group |
- |
- |
351.22 |
2.60 |
|
|
Guiyang Aluminum |
- |
- |
4.12 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chinalco and parties acting in concert with it |
5,293.88 |
41.08 |
5,649.22 |
41.77 |
|
|
|
|
|
|
|
|
|
Other existing holders of A Shares |
3,648.76 |
28.31 |
3,648.76 |
26.98 |
|
|
Other existing holders of Baotou Shares |
- |
- |
282.54 |
2.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holders of H Shares |
3,943.97 |
30.61 |
3,943.97 |
29.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
12,886.61 |
100.00 |
13,524.49 |
100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As shown in the above table, the aggregate shareholding of the existing holders of A Shares other than Chinalco and parties acting in concert with it will be diluted from approximately 28.31% of the existing issued share capital of the Company as at the Latest Practicable Date to approximately 26.98% of the enlarged issued share capital of the Company upon completion of the Merger Proposal. The aggregate shareholding of the existing holders of H Shares will be diluted from approximately 30.61% of the existing issued share capital of the Company as at the Latest Practicable Date to approximately 29.16% of the enlarged issued share capital of the Company upon completion of the Merger Proposal. Accordingly, the aggregate shareholding interests of the existing Shareholders other than Chinalco and parties acting in concert with it will be diluted from approximately 58.92% of the existing issued share capital of the Company as at the Latest Practicable Date to approximately 56.14% of the enlarged issued share capital of the Company upon completion of the Merger Proposal. |
|
|
|
- 36 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
|
|
Although there is dilution effect to the shareholding interests of the Shareholders other than Chinalco and parties acting in concert with it after the implementation of the Merger Proposal, having taken into account (i) the reasons for and benefits of the Merger Proposal; and (ii) the overall terms of the Merger Proposal, in particular the issue price of the Chalco A Shares and the exchange price of Baotou Shares, we consider that such dilution effect is acceptable. |
|
|
|
B. |
THE WHITEWASH WAIVER |
|
|
|
As stated in the Letter from the Board, in the event that Baotou Group and Guiyang Aluminum elect to exchange in whole the Baotou Shares held by them for the Chalco A Shares, the aggregate voting rights of Chinalco and parties acting in concert with it in the Company will increase to approximately 41.77% after implementation of the Merger Proposal. As the lowest aggregate percentage holding of the voting rights of Chinalco and parties acting in concert with it in the Company in the past 12 months was approximately 39.59%, the increase of the aggregate voting rights of Chinalco and parties acting in concert with it in the Company to approximately 41.77% after implementation of the Merger Proposal may trigger a mandatory general offer obligation under Rule 26 of the Takeovers Code for all the securities of the Company not already owned or agreed to be purchased by Chinalco and parties acting in concert with it. Chinalco has applied to the Executive for the Whitewash Waiver, and the Executive has indicated that the Whitewash Waiver will be granted subject to, among other things, the approval of the independent holders of H Shares by way of poll at the Class Meeting of holders of H Shares. The independent holders of H Shares should note that the Merger Proposal is conditional upon, among other things, (i) the Executive granting the Whitewash Waiver to Chinalco; and (ii) the passing of the proposed resolution by the independent holders of H Shares by way of poll at the Class Meeting of holders of H Shares approving the Whitewash Waiver. The approval of the Whitewash Waiver by the independent holders of H Shares, therefore, will be necessary for the Merger Proposal to implement and for the Shareholders to enjoy the benefits of the Merger Proposal. |
|
|
- 37 - |
|
|
|
|
LETTER FROM TAIFOOK CAPITAL LIMITED |
|
|
RECOMMENDATION Having considered the above principal factors and reasons, in particular: |
|
- |
the satisfactory historical financial performance of the Baotou Aluminum Group for the two years ended 31 December 2006 and the three months ended 31 March 2007; |
|
|
- |
the Merger Proposal will enable the Group to integrate the aluminum business of the Baotou Aluminum Group into the Group, thereby reducing competition and enhancing the production capacity and market share of aluminum of the Group; |
|
|
- |
the issue price of the Chalco A Shares is comparable to the majority of the New Issues and represents a premium to the consolidated net assets value per share of the Company as at 31 December 2006 and 30 June 2007; |
|
|
- |
the implied PE of the Merger Proposal based on the Exchange Ratio is lower than the PEs of all the Comparable Companies while the implied PB of the Merger Proposal is within the range of the PBs of the Comparable Companies and lower than the average PB of the Comparable Companies, |
|
|
we are of the opinion that (i) the entering into of the Transaction, which forms part of the Merger Proposal, is in the interests of the Company and the Independent Shareholders as a whole and the terms thereof are fair and reasonable so far as the Company and the Independent Shareholders are concerned; and (ii) the granting of the Whitewash Waiver is in the interests of the Company and the independent holders of H Shares as a whole and the terms thereof are fair and reasonable so far as the Company and the independent holders of H Shares are concerned. Accordingly, we advise the Independent Board Committee to recommend the Independent Shareholders to vote in favour of the resolution to be proposed at the SGM to approve the Merger Proposal, of which the Transaction forms part, and the independent holders of H Shares to vote in favour of the resolution to be proposed at the Class Meeting of holders of H Shares to approve the Whitewash Waiver. |
|
|
Yours faithfully, |
|
|
- 38 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
1. |
THREE YEAR SUMMARY |
|
|
|
The following table summaries the audited consolidated results of the Group for the last three financial years ended 31 December 2006, as extracted from the audited consolidated financial statements of the Group. There was no modification or qualification in the auditor's report of the Group for each of the three years ended 31 December 2006. There were no extraordinary items or exceptional items for these three years. |
|
|
|
|
|
|
As restated |
|
|
2006 |
2005 |
2004 |
|
|
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Income Statement |
|
|
|
|
|
|
|
|
|
Revenues (Note) |
61,896,265 |
37,826,486 |
32,313,076 |
|
Cost of goods sold |
41,894,313 |
25,542,555 |
21,503,250 |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
20,001,952 |
12,283,931 |
10,809,826 |
|
Selling and distribution expenses |
958,133 |
720,497 |
647,532 |
|
General and administrative expenses |
2,092,669 |
1,489,537 |
1,220,902 |
|
Research and development expenses |
113,529 |
113,381 |
132,635 |
|
Other (income) and other (gains)/losses, net |
(564619) |
(120,720) |
101,293 |
|
Operating profit |
17,402,240 |
10,081,236 |
8,910,050 |
|
Finance costs |
715,717 |
366,908 |
109,948 |
|
|
|
|
|
|
|
|
|
|
|
Operating profit after finance costs |
16,686,523 |
9,714,328 |
8,800,102 |
|
Share of profits/(losses) of jointly |
|
|
|
|
controlled entities |
(11,419) |
372 |
(3,953) |
|
Share of profits/(losses) of associates |
105,141 |
26,947 |
- |
|
|
|
|
|
|
|
|
|
|
|
Profit before income taxes |
16,780,245 |
9,741,647 |
8,796,149 |
|
Income tax expense |
4,393,561 |
2,495,213 |
2,161,086 |
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
12,386,684 |
7,246,434 |
6,635,063 |
|
|
|
|
|
|
|
|
|
|
- 39 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
|
As restated |
|
|
2006 |
2005 |
2004 |
|
|
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Attributable to: |
|
|
|
|
Equity holders of the Company |
11,744,676 |
7,022,422 |
6,391,523 |
|
Minority interest |
642,008 |
224,012 |
243,540 |
|
|
|
|
|
|
|
|
|
|
|
|
12,386,684 |
7,246,434 |
6,635,063 |
|
|
|
|
|
|
|
|
|
|
|
Dividends |
2,190,177 |
2,364,673 |
1,944,778 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share for profit |
|
|
|
|
attributable to equity holders |
|
|
|
|
of the Company during the year |
|
|
|
|
(expressed in RMB per share) |
RMB1.03 |
RMB0.64 |
RMB0.58 |
|
|
|
|
|
|
|
|
|
|
|
Divident per share |
|
|
|
|
(expressed in RMB per share) |
RMB0.303 |
RMB0.214 |
RMB0.176 |
|
|
|
|
|
|
|
|
|
|
- 40 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
2. |
AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF THE GROUP FOR THE TWO YEARS ENDED 31 DECEMBER 2006 |
|
|
|
The following information is extracted from the audited consolidated financial statements of the Group as extracted from the annual report of the Company for the year ended 31 December 2006. Consolidated Balance Sheet |
|
|
|
|
|
2006 |
2005 |
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
Intangible assets |
6 |
716,145 |
721,479 |
|
Property, plant and equipment |
7 |
48,637,540 |
39,773,607 |
|
Land use rights |
8 |
648,604 |
62,275 |
|
Interests in jointly controlled entities |
10(a) |
575,794 |
184,399 |
|
Interests in associates |
10(b) |
1,273,226 |
886,375 |
|
Available-for-sale financial assets |
11 |
18,182 |
10,200 |
|
Deferred tax assets |
16 |
406,915 |
408,874 |
|
|
|
|
|
|
|
|
|
|
|
Total non-current assets |
|
52,276,406 |
42,047,209 |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
Inventories |
12 |
9,036,382 |
7,234,731 |
|
Accounts receivable |
13 |
2,026,162 |
961,191 |
|
Other current assets |
14 |
1,862,591 |
1,169,021 |
|
Cash and cash equivalents |
15 |
12,802,775 |
7,597,727 |
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
25,727,910 |
16,962,670 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
78,004,316 |
59,009,879 |
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
Share capital and reserves attributable to |
|
|
|
|
equity holders of the Company |
|
|
|
|
Share capital |
19(a) |
11,649,876 |
11,049,876 |
|
Reserves |
|
32,574,858 |
21,594,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
44,224,734 |
32,644,439 |
|
Minority interest |
|
3,541,192 |
1,560,455 |
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
47,765,926 |
34,204,894 |
|
|
|
|
|
|
|
|
|
|
- 41 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
2006 |
2005 |
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Borrowings |
20 |
8,480,736 |
9,690,493 |
|
Deferred tax liabilities |
16 |
197,070 |
176,991 |
|
|
|
|
|
|
|
|
|
|
|
Total non-current liabilities |
|
8,677,806 |
9,867,484 |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable |
17 |
2,887,473 |
732,649,249 |
|
Other payables and accruals |
18 |
6,870,633 |
5,585,317 |
|
Current income tax liabilities |
|
1,704,509 |
999,117 |
|
Borrowings |
20 |
10,097,969 |
5,703,818 |
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
21,560,584 |
14,937,501 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
30,238,390 |
24,804,985 |
|
|
|
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
78,004,316 |
59,009,879 |
|
|
|
|
|
|
|
|
|
|
|
Net current assets |
|
4,167,326 |
2,025,169 |
|
|
|
|
|
|
|
|
|
|
|
Total assets less current liabilities |
|
56,443,732 |
44,072,378 |
|
|
|
|
|
|
|
|
|
|
- 42 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
Consolidated Income Statement |
|
|
|
|
|
2006 |
2005 |
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Revenue |
21 |
61,896,265 |
37,826,486 |
|
Cost of sales |
|
41,894,313 |
25,542,555 |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
20,001,952 |
12,283,931 |
|
|
|
|
|
|
Selling and distribution expenses |
22 |
958,133 |
720,497 |
|
General and administrative expenses |
23 |
2,092,669 |
1,489,537 |
|
Research and development expenses |
|
113,529 |
113,381 |
|
Other (income) and other (gains)/losses, net |
24 |
(564,619) |
(120,720) |
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
17,402,240 |
10,081,236 |
|
Finance costs |
28 |
715,717 |
366,908 |
|
|
|
|
|
|
|
|
|
|
|
Operating profit after finance costs |
|
16,686,523 |
9,714,328 |
|
Share of (losses)/profits of |
|
|
|
|
jointly controlled entities |
10(a) |
(11,419) |
372 |
|
Share of profits of associates |
10(b) |
105,141 |
26,947 |
|
|
|
|
|
|
|
|
|
|
|
Profit before income taxes |
|
16,780,245 |
9,741,647 |
|
Income tax expense |
29 |
4,393,561 |
2,495,213 |
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
12,386,684 |
7,246,434 |
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
Equity holders of the Company |
|
11,744,676 |
7,022,422 |
|
Minority interest |
|
642,008 |
224,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
12,386,684 |
7,246,434 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share for profit attributable to |
|
|
|
|
equity holders of the Company during the year |
|
|
|
|
(expressed in RMB per share) |
31 |
RMB1.03 |
RMB0.64 |
|
|
|
|
|
|
|
|
|
|
|
Dividends |
32 |
2,190,177 |
2,364,673 |
|
|
|
|
|
|
|
|
|
|
- 43 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
Consolidated Statement of Changes in Equity |
|
|
|
|
Attributable to equity holders of the Company |
|
|
|
|
|
|
|
|
|
|
|
|
Statutory |
|
|
|
|
|
|
|
|
|
Statutory |
public |
Discretionary |
|
|
|
|
|
|
Share |
Capital |
surplus |
welfare |
surplus |
Retained |
|
Minority |
Total |
|
|
capital |
reserve |
reserve |
fund |
reserve |
earnings |
Total |
interest |
equity |
|
|
(Note 19(a)) |
(Note 19(b)(i)) |
(Note 19(b)(ii)) |
(Note 19(b)(iii)) |
(Note 19(b)(iii)) |
(Note 19(b)(iv)) |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2005 |
11,049,876 |
6,204,045 |
1,277,789 |
1,214,309 |
- |
7,820,776 |
27,566,795 |
1,239,083 |
28,805,878 |
|
Capital injection |
- |
- |
- |
- |
- |
- |
- |
180,938 |
180,938 |
|
Profit for the year |
- |
- |
- |
- |
- |
7,022,422 |
7,022,422 |
224,012 |
7,246,434 |
|
Transfers |
- |
14,711 |
783,897 |
747,864 |
- |
(1,546,472) |
- |
58 |
58 |
|
Dividends |
- |
- |
- |
- |
- |
(1,944,778) |
(1,944,778) |
(83,636) |
(2,028,414) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005 |
11,049,876 |
6,218,756 |
2,061,686 |
1,962,173 |
- |
11,351,948 |
32,644,439 |
1,560,455 |
34,204,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings represented by: |
|
|
|
|
|
|
|
|
|
|
2005 final dividend |
|
|
|
|
|
|
|
|
|
|
proposed |
|
|
|
|
|
2,364,673 |
|
|
|
|
Unappropriated |
|
|
|
|
|
|
|
|
|
|
retained earnings |
|
|
|
|
|
8,987,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings |
|
|
|
|
|
|
|
|
|
|
as of December 31, 2005 |
|
|
|
|
|
11,351,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2006, |
11,049,876 |
6,218,756 |
2,061,686 |
1,962,173 |
- |
11,351,948 |
32,644,439 |
1,560,455 |
34,204,894 |
|
Issuance of shares, |
|
|
|
|
|
|
|
|
|
|
net of issuance costs |
600,000 |
3,790,469 |
- |
- |
- |
- |
4,390,469 |
- |
4,390,469 |
|
Acquisition of |
|
|
|
|
|
|
|
|
|
|
subsidiaries (Note 5) |
- |
- |
- |
- |
- |
- |
- |
853,645 |
853,645 |
|
Capital injection |
- |
- |
- |
- |
- |
- |
- |
582,400 |
582,400 |
|
Profit for the year |
- |
- |
- |
- |
- |
11,744,676 |
11,744,676 |
642,008 |
12,386,684 |
|
Transfers |
- |
- |
3,281,728 |
(1,962,173) |
8,554 |
(1,328,109) |
- |
- |
- |
|
Dividends |
- |
- |
- |
- |
- |
(4,554,850) |
(4,554,850) |
(97,316) |
(4,652,166) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 |
11,649,876 |
10,009,225 |
5,343,414 |
- |
8,554 |
17,213,665 |
44,224,734 |
3,541,192 |
47,765,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 44 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
Consolidated Cash Flow Statement |
|
|
|
|
|
2006 |
2005 |
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
Profit before income taxes |
|
16,780,245 |
9,741,647 |
|
Share of losses/(profits) of |
|
|
|
|
jointly controlled entities |
|
11,419 |
(372) |
|
Share of profits of associates |
|
(105,141) |
(26,947) |
|
Depreciation of property, plant and equipment |
27 |
3,437,438 |
2,477,877 |
|
Loss on disposal of property, plant and equipment |
27 |
55,579 |
63,355 |
|
Impairment loss on property, plant and equipment |
27 |
32,303 |
4,225 |
|
Amortization of intangible assets |
27 |
24,204 |
36,396 |
|
Amortization of land use rights |
27 |
35,298 |
10,671 |
|
Gain on financial assets at |
|
|
|
|
fair value through profit or loss |
24 |
- |
(5,582) |
|
Realized and unrealized gain on futures contracts |
24 |
(86,633) |
(5,760) |
|
Income from held-to-maturity investments |
24 |
- |
(193) |
|
Excess of interest in the net fair value of |
|
|
|
|
net assets acquired over cost |
24 |
(235,900) |
- |
|
Interest waived |
24 |
- |
(14,711) |
|
Interest income |
24 |
(183,514) |
(89,363) |
|
Interest expense |
28 |
673,615 |
404,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
20,438,913 |
12,595,721 |
|
|
|
|
|
|
|
|
|
|
|
Changes in working capital (excluding the effects of |
|
|
|
|
acquisition and exchange differences on consolidation): |
|
|
|
|
Increase in inventories |
|
(1,104,109) |
(1,972,698) |
|
(Increase)/ decrease in accounts receivable |
|
(855,407) |
81,593 |
|
(Increase)/ decrease in other current assets |
|
(465,632) |
621,348 |
|
(Decrease)/ increase in accounts payable |
|
(118,936) |
570,521 |
|
(Decrease)/ increase in other payables and accruals |
|
(228,080) |
46,326 |
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operating activities |
|
17,666,749 |
11,942,811 |
|
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
(766,601) |
(686,432) |
|
PRC enterprise income taxes paid |
|
(3,676,188) |
(2,666,171) |
|
|
|
|
|
|
|
|
|
|
|
Net cash generated from operating activities |
|
13,223,960 |
8,590,208 |
|
|
|
|
|
|
|
|
|
|
- 45 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
2006 |
2005 |
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Purchase of intangible assets |
6 |
(29,384) |
(28,722) |
|
Purchase of property, plant and equipment, |
|
|
|
|
excluding interest capitalized |
|
(6,494,582) |
(7,994,744) |
|
Purchase of land use rights |
8 |
(44,269) |
(56,898) |
|
Proceeds from sales of property, |
|
|
|
|
plant and equipment |
33 |
201,264 |
18,026 |
|
Cash and cash equivalents acquired |
|
|
|
|
from acquisition of subsidiaries |
5 |
(472,130) |
- |
|
Investment in a jointly controlled entity |
10(a) |
(402,814) |
(117,150) |
|
Investment in an associate |
10(b) |
(247,454) |
(799,038) |
|
Increase in time deposits |
15 |
(3,000,000) |
- |
|
Disposal of held-to-maturity investments |
|
- |
11,053 |
|
Disposal of financial assets at |
|
|
|
|
fair value through profit or loss |
|
5,540 |
47,754 |
|
Disposal of available-for-sale financial assets |
|
200 |
- |
|
Gain on settlement of futures contracts |
|
83,976 |
9,148 |
|
Interest received |
|
155,427 |
89,363 |
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
(10,244,226) |
(8,821,208) |
|
|
|
|
|
|
|
|
|
|
- 46 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
2006 |
2005 |
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Issue of shares, net of issuance expenses |
|
4,390,469 |
- |
|
Issue of short-term bonds, net of issuance expenses |
20(c) |
4,913,400 |
1,943,200 |
|
Repayment of short-term bonds |
20(c) |
(2,000,000) |
- |
|
News bank loans |
|
2,878,668 |
6,987,888 |
|
Repayment of bank loans |
|
(6,438,265) |
(5,478,648) |
|
Dividends paid by subsidiaries to minority shareholders |
|
(81,429) |
(83,636) |
|
Capital injection by minority shareholders |
|
92,400 |
180,938 |
|
Dividends paid |
|
(4,529,929) |
(1,944,778) |
|
|
|
|
|
|
|
|
|
|
|
Net cash (outflow)/inflow from financing activities |
|
(774,686) |
1,604,964 |
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
2,205,048 |
1,373,964 |
|
Cash and cash equivalents at beginning of the year |
|
7,597,727 |
6,223,763 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of the year |
15 |
9,802,775 |
7,597,727 |
|
|
|
|
|
|
|
|
|
|
- 47 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
Notes to the Consolidated Financial Statements |
|
|
|
1. |
General information |
|
|
|
|
|
Aluminum Corporation of China Limited (Chinese Character) (the "Company") and its subsidiaries (together the "Group") are principally engaged in bauxite mining, alumina refining and aluminum smelting. Principal products are alumina and primary aluminum. The Company is a joint stock company incorporated on September 10, 2001 in the People's Republic of China (the "PRC") with limited liability. The address of its registered office is No. 62 North Xizhimen Street, Haidian District, Beijing, the People's Republic of China, Postal code: 100082. The Company has its dual listing on The Stock Exchange of Hong Kong Limited and New York Stock Exchange, Inc. in 2001. These consolidated financial statements have been approved for issue by the Board of Directors on March 10, 2007. |
|
|
|
|
2. |
Summary of significant accounting policies |
|
|
|
|
|
The principal accounting policies adopted in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated. |
|
|
|
|
|
(a) |
Basis of preparation |
|
|
|
|
|
|
|
The consolidated financial statements of the Group have been prepared in accordance with Hong Kong Financial Reporting Standards ("HKFRS"). The consolidated financial statements have been prepared under the historical cost convention except that financial assets and financial liabilities at fair value through profit or loss and available-for-sale financial assets are stated at fair value. The preparation of financial statements in conformity with HKFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Group's accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the consolidated financial statements are disclosed in Note 4. |
|
|
|
|
- 48 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(i) |
New standards, amendments to published standards and interpretations which are effective in 2006 |
|
|
|
|
|
|
|
|
|
* |
Amendment to HKAS 39, Amendment to "The Fair Value Option", effective for annual periods beginning on or after January 1, 2006. This amendment changes the definition of financial instruments classified at fair value through profit or loss and restricts the ability to designate financial instruments as part of this category. This amendment has no material impact on the Group's accounting polices, as the Group's existing accounting policies comply with the amended requirements. |
|
|
|
|
|
|
|
|
|
|
* |
Amendment to HKAS 39 and HKFRS 4, Amendment "Financial Guarantee Contracts", effective for annual periods beginning on or after January 1, 2006. This amendment requires issued financial guarantees, other than those previously asserted by the entity to be insurance contracts, to be initially recognized at their fair value, and subsequently measured at the higher of (a) the unamortized balance of the related fees received and deferred, and (b) the expenditure required to settle the commitment at the balance sheet date. The adoption of this amendment does not have a significant impact on the Group's financial statements. |
|
|
|
|
|
|
|
|
|
|
* |
HKFRS 6, "Exploration for and Evaluation of Mineral Resources", effective for annual periods beginning on or after January 1, 2006. It permits an entity to develop an accounting policy for exploration and evaluation assets without specifically considering the requirements of HKAS 8 "Accounting polices, changes in accounting estimates and errors". Thus, an entity adopting HKFRS 6 may continue to use the accounting policies applied immediately before adopting this HKFRS. This includes continuing to use recognition and measurement practices that are part of those accounting policies. This amendment has no material impact on the Group's accounting polices, as the Group's existing accounting policies comply with the amended requirements. |
|
|
|
|
|
|
|
|
|
|
* |
HK(IFRIC)-Int 4, "Determining Whether an Arrangement Contains a Lease", effective for annual periods beginning on or after January 1, 2006. It requires the determination of whether an arrangement is or contains a lease to be based on the substance of the arrangement. It requires an assessment of whether: (a) fulfillment of the arrangement is dependent on the use of a specific asset or assets (the asset); and (b) the arrangement conveys a right to use the asset. Some of the Group's contracts are required to be accounted for as leases in accordance with HKAS 17, "Leases". However, these leases are operating leases, and their reclassifications have no impact on the expense recognized in respect of them. |
|
|
|
|
|
|
- 49 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(ii) |
New standards and interpretations to existing standards that are not yet effective and have not been early adopted by the Group |
|
|
|
|
|
|
|
|
|
The following are the new standards and interpretations to existing standards that have been published and are mandatory for accounting periods beginning on or after May 1, 2006 or later periods that the Group has not early adopted: |
|
|
|
|
|
|
|
|
|
* |
HKFRS 7, "Financial Instruments: Disclosures" (effective for annual periods beginning on or after January 1, 2007), HKAS 1, "Amendments to capital disclosures" (effective for annual periods beginning on or after January 1, 2007). HKFRS 7 introduces new disclosures relating to financial instruments. The Group has assessed the impact of HKFRS 7 and the amendment to HKAS 1 and concluded that the main additional disclosures will be the sensitivity analysis to market risk and capital disclosures required by the amendment of HKAS 1. The Group will adopt HKFRS 7 and the amendment to HKAS 1 from annual periods beginning January 1, 2007. |
|
|
|
|
|
|
|
|
|
|
* |
HK(IFRIC)-Int 8, "Scope of HKFRS 2" (effective for annual periods beginning on or after May 1, 2006). HK(IFRIC)-Int 8 requires consideration of transactions involving the issuance of equity instruments - where the identifiable consideration received is less than the fair value of the equity instruments issued - to establish whether or not they fall within the scope of HKFRS 2. The Group will apply HK(IFRIC)-Int 8 from January 1, 2007, but it is not expected to have any significant impact on the Group's financial statements. |
|
|
|
|
|
|
|
|
|
|
* |
HK(IFRIC)-Int 9, "Reassessment of Embedded Derivatives" (effective for annual periods beginning on or after June 1, 2006). Management believes that this interpretation should not have significant impact on the Group's accounting policies as the Group has already assessed whether embedded derivatives should be separated using principles consistent with HK(IFRIC)-Int 9. |
|
|
|
|
|
|
|
|
|
|
* |
HK(IFRIC)-Int 10, "Interim Financial Reporting and Impairment" (effective for annual periods beginning on or after November 1, 2006). HK(IFRIC)-Int 10 prohibits the impairment losses recognized in an interim period on goodwill, investments in equity instruments and investments in financial assets carried at cost to be reversed at subsequent balance sheet date. The Group will apply HK(IFRIC)-Int 10 from January 1, 2007, but it is not expected to have any significant impact on the Group's financial statements. |
|
|
|
|
|
|
- 50 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
|
* |
HK(IFRIC)-Int 11, "HKFRS 2 - Group and treasury share transfer" (effective for annual periods beginning on or after March 1, 2007). This interpretation addresses how certain share-based payment arrangements between group companies should be accounted for in the financial statements. The Group will apply HK(IFIC)-Int 11 from January 1, 2008 but it is not expected to have any significant impact on the Group's financial statements. |
|
|
|
|
|
|
|
|
|
(iii) |
Interpretation to existing standards that are not yet effective and not relevant to the Group's operations |
|
|
|
|
|
|
|
|
|
The following interpretation to existing standards has been published that is mandatory for accounting periods beginning on or after May 1, 2006 or later periods which is not relevant to the Group's operations: |
|
|
|
|
|
|
|
|
|
* |
HK(IFRIC)-Int 7, "Applying the Restatement Approach under HKAS 29, Financial Reporting in Hyperinflationary Economies" (effective from March 1, 2006). HK(IFRIC)-Int 7 provides guidance on how to apply requirements of HKAS 29 in a reporting period in which an entity identifies the existence of hyperinflation in the economy of its functional currency, when the economy was not hyperinflationary in the prior period. As none of the group entities have a Currency of a hyperinflationary economy as its functional currency, HK(IFRIC)-Int 7 is not relevant to the Group's operations. |
|
|
|
|
|
|
|
|
|
(iv) |
Standards, amendments and interpretations effective in 2006 but not relevant to the Group's operations |
|
|
|
|
|
|
|
|
|
The following standards, amendments and interpretations are mandatory for accounting periods beginning on or after January 1, 2006 but which are not relevant to the Group's operations: |
|
|
|
|
|
|
|
|
|
* |
HKAS 19 Amendment - "Employee Benefits"; |
|
|
|
|
|
|
|
|
|
|
* |
HKAS 21 Amendment - "New Investment in a Foreign Operation"; |
|
|
|
|
|
|
|
|
|
|
* |
HKAS 39 Amendment - "Cash Flow Hedge Accounting of Forecast Intragroup Transactions"; |
|
|
|
|
|
|
|
|
|
|
* |
HKFRS 1 Amendment - "First-time Adoption of Hong Kong Financial Reporting Standards" |
|
|
|
|
|
|
|
|
|
|
* |
HK(IFRIC)-Int 5, "Rights to Interests arising from Decommissioning, Restoration and Environmental Rehabilitation Funds"; and |
|
|
|
|
|
|
|
|
|
|
* |
HK(IFRIC)-Int 6, "Liabilities arising from Participating in a Specific Market - Waste Electrical and Electronic Equipment" |
|
|
|
|
|
|
- 51 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(b) |
Consolidation |
|
|
|
|
|
|
|
The consolidated financial statements included the results of the Company and its subsidiaries made up to December 31. |
|
|
|
|
|
|
|
(i) |
Subsidiaries |
|
|
|
|
|
|
|
|
|
Subsidiaries are all entities (including special purpose entities) over which the Group has the power to govern the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date that control ceases. Minority interest represents the interests of outside shareholders in the operating results and net assets of subsidiaries. The purchase method of accounting is used to account for the acquisition of subsidiaries by the Group. The cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the acquisition. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date, irrespective of the extent of any minority interest. The excess of the cost of acquisition over the fair value of the Group's share of the identifiable net assets acquired is recorded as goodwill (Note 2(c)(i)). If the cost of acquisition is less than the fair value of the net assets of the subsidiary acquired, the difference is recognized directly in the income statement. Inter-company transactions, balances and unrealized gains on transactions between group companies are eliminated. Unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group. In the Company's balance sheet the investments in subsidiaries are stated at cost less provision for impairment losses (Note 2(w)). The results of subsidiaries are accounted by the Company on the basis of dividend received and receivable. |
|
|
|
|
|
- 52 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(ii) |
Transactions and minority interests |
|
|
|
|
|
|
|
|
|
The Group applies a policy of treating transactions with minority interests as transactions with equity owners of the Group. For purchases from minority interests, the difference between any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is deducted from equity. Gains or losses on disposals to minority interests are also recorded in equity. For disposals to minority interests, differences between any proceeds received and the relevant share of minority interests are also recorded in equity. |
|
|
|
|
|
|
|
|
(iii) |
Jointly controlled entities |
|
|
|
|
|
|
|
|
|
A jointly controlled entity is the result of contractual arrangements whereby the Group and other parties undertake an economic activity which is subject to joint control and none of the participating parties has unilateral control over the economic activity. The Group's share of its jointly controlled entities' post-acquisition profits or losses is recognized in the income statement, and its share of post-acquisition movements in reserves is recognized in reserves. The cumulative post-acquisition movements are adjusted against the carrying amount of the investment. When the Group's share of losses in a jointly controlled entity equals or exceeds its interest in the jointly controlled entity, including any other unsecured receivables, the Group does not recognize further losses, unless it has incurred obligations or made payments on behalf of the jointly controlled entity. Unrealized gains on transactions between the Group and its jointly controlled entities are eliminated to the extent of the Group's interest in the jointly controlled entities. Unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. Accounting policies of jointly controlled entities have been changed where necessary to ensure consistency with the policies adopted by the Group. In the Company's balance sheet, the investments in jointly controlled entities are stated at cost less provision for impairment losses. The results of jointly controlled entities are accounted for by the Company on the basis of dividends received and receivable. |
|
|
|
|
|
- 53 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(iv) |
Associates |
|
|
|
|
|
|
|
|
|
Associates are all entities over which the Group has significant influence but not control, generally accompanying a shareholding of between 20% and 50% of the voting rights. Investments in associates are accounted for by the equity method of accounting and are initially recognized at cost. The Group's investment in associates includes goodwill (net of any accumulated impairment loss) identified on acquisition. The Group's share of its associates' post-acquisition profits or losses is recognized in the income statement, and its share of post-acquisition movements in reserves is recognized in reserves. The cumulative post-acquisition movements are adjusted against the carrying amount of the investment. When the Group's share of losses in an associate equals or exceeds its interest in the associate, including any other unsecured receivables, the Group does not recognize further losses, unless it has incurred obligations or made payments on behalf of the associate. Unrealized gains on transactions between the Group and its associates are eliminated to the extent of the Group's interest in the associates. Unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. Accounting policies of associates have been changed where necessary to ensure consistency with the policies adopted by the Group. In the Company's balance sheet, the investments in associates are stated at cost less provision for impairment losses. The results of associates are accounted for by the Company on the basis of dividends received and receivable. |
|
|
|
|
|
- 54 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(c) |
Intangible assets |
|
|
|
|
|
|
|
(i) |
Goodwill |
|
|
|
|
|
|
|
|
|
Goodwill represents the excess of the cost of an acquisition over the fair value of the Group's share of the net identifiable assets of the acquired subsidiary / associate / jointly controlled entity at the date of acquisition. Goodwill on acquisitions of subsidiaries is included in intangible assets. Goodwill on acquisitions of associates and jointly controlled entities is included in investments in associates and jointly controlled entities and is tested annually for impairment as part of the overall balance. Separately recognized goodwill is tested annually for impairment and carried at cost less accumulated impairment losses. Impairment losses on goodwill are not reversed. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold. The Group allocates goodwill to each business segment and is allocated to cash-generating units for the purpose of impairment testing. The allocation is made to those cash-generating units or groups of cash-generating units that the Company expects to benefit from the business combination in which the goodwill arose. |
|
|
|
|
|
|
|
|
(ii) |
Mining rights |
|
|
|
|
|
|
|
|
|
Mining rights acquired, including exploration costs, are capitalized and stated at cost to the Group less accumulated amortization and accumulated impairment losses, if any. Amortization of mining rights is calculated to write off their cost less accumulated impairment losses on a straight-line basis over their estimated useful lives of no longer than 30 years. |
|
|
|
|
|
- 55 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(iii) |
Research and development expenses |
|
|
|
|
|
|
|
|
|
Research expenditure is recognized as an expense as incurred. Costs incurred on development projects (relating to the design and testing of new or improved products) are recognized as intangible assets when the following criteria are fulfilled: |
|
|
|
|
|
|
|
|
|
(a) |
it is technically feasible to complete the intangible asset so that it will be available for use or sale; |
|
|
|
|
|
|
|
|
|
|
(b) |
management intends to complete the intangible asset and use or sell it; |
|
|
|
|
|
|
|
|
|
|
(c) |
there is an ability to use or sell the intangible asset; |
|
|
|
|
|
|
|
|
|
|
(d) |
it can be demonstrated how the intangible asset will generate probable future economic benefits; |
|
|
|
|
|
|
|
|
|
|
(e) |
adequate technical, financial and other resources to complete the development and to use or sell the intangible asset are available; and |
|
|
|
|
|
|
|
|
|
|
(f) |
the expenditure attributable to the intangible asset during its development can be reliably measured. |
|
|
|
|
|
|
|
|
|
|
Other development expenditures that do not meet these criteria are recognized as an expense as incurred. Development costs previously recognized as an expense are not recognized as an asset in a subsequent period. Capitalized development costs are recorded as intangible assets and amortized from the point at which the asset is ready for use on a straight-line basis over its useful life, not exceeding five years. Development assets are tested for impairment annually. During the year ended December 31, 2006, research expenditure of RMB113,529,000 (2005: RMB113,381,000) was recognized as an expense in the income statement, and no development assets were recognized (2005: Nil). |
|
|
|
|
|
- 56 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(iv) |
Computer software |
|
|
|
|
|
|
|
|
|
Acquired computer software licences are capitalized on the basis of the costs incurred to acquire and bring to use the specific software. These costs are amortized over their estimated useful lives (three to five years). Costs associated with developing or maintaining computer software programs are recognized as an expense as incurred. Costs that are directly associated with the development of identifiable and unique software products controlled by the Group, and that will probably generate economic benefits exceeding costs beyond one year, are recognized as intangible assets. Costs include the employee costs incurred as a result of developing software and an appropriate portion of relevant overheads. Computer software development costs recognized as assets are amortized over their estimated useful lives (not exceeding three years). |
|
|
|
|
|
|
|
(d) |
Property, plant and equipment |
|
|
|
|
|
|
|
Property, plant and equipment are stated at cost to the Group less accumulated depreciation and accumulated impairment losses. Historical cost includes expenditure that is directly attributable to the acquisition of the items. Subsequent costs are included in the asset's carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognized. All other repairs and maintenance are charged in the income statement during the financial period in which they are incurred. Depreciation on property, plant and equipment is calculated using the straight-line method to allocate their costs to their residual values over their estimated useful lives, as follows: |
|
|
|
|
|
|
|
Buildings |
15 to 40 years |
|
|
|
Plant and machinery - electricity transmission equipment |
32 years |
|
|
|
Plant and machinery - others |
10 to 20 years |
|
|
|
Motor vehicles and transportation facilities |
6 to 12 years |
|
|
|
Office and other equipment |
5 to 10 years |
|
|
|
|
|
|
|
|
The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date. An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount is greater than its estimated recoverable amount (Note 2(w)). Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognized with other gains or losses in the income statements. |
|
|
|
|
- 57 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(e) |
Construction in progress |
|
|
|
|
|
|
|
Construction in progress represents buildings, various plant and equipment under construction and pending installation, and is stated at cost. Cost comprises direct costs of construction as well as capitalized finance costs related to funds borrowed specifically for the purpose of obtaining a qualifying asset less any accumulated impairment losses. It is transferred to property, plant and equipment when the asset is substantially ready for its intended use. |
|
|
|
|
|
|
(f) |
Leases (as the lessee for operating lease) |
|
|
|
|
|
|
|
Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to the income statement on a straight-line basis over the period of the lease. |
|
|
|
|
|
|
(g) |
Dividend distribution |
|
|
|
|
|
|
|
Dividend distribution to the Company's shareholders is recognized as a liability in the Group's financial statements in the period in which the dividends are approved by the Company's shareholders. |
|
|
|
|
|
|
(h) |
Financial assets |
|
|
|
|
|
|
|
The Group classifies its financial assets in the following categories: at fair value through profit or loss, loans and receivables, and available-for-sale. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition. |
|
|
|
|
|
|
|
(i) |
Financial assets at fair value through profit or loss |
|
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss are financial assets held for trading. A financial asset is classified in this category if acquired principally for the purpose of selling in the short term. Derivatives are classified as held for trading unless they are designated as hedges. Assets in this category are classified as current assets. |
|
|
|
|
|
|
|
|
(ii) |
Loans and receivables |
|
|
|
|
|
|
|
|
|
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for maturities greater than 12 months after the balance sheet date. These are classified as non-current assets. Loans and receivables are classified as trade and other receivables in the balance sheet. |
|
|
|
|
|
- 58 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(iii) |
Available-for-sale financial assets |
|
|
|
|
|
|
|
|
|
Available-for-sale financial assets are non-derivatives that are either designated in this category or not classified in any of the other categories. They are included in non-current assets unless management intends to dispose of the investment within 12 months of the balance sheet date. |
|
|
|
|
|
|
|
|
Regular purchases and sales of investments are recognized on trade-date - the date on which the Group commits to purchase or sell the asset. Investments are initially recognized at fair value plus transaction costs for all financial assets not carried at fair value through profit or loss. Financial assets carried at fair value through profit or loss is initially recognized at fair value and transaction costs are expensed in the income statement. Investments are derecognized when the rights to receive cash flows from the investments have expired or have been transferred and the Group has transferred substantially all risks and rewards of ownership. Available-for-sale financial assets and financial assets at fair value through profit or loss are subsequently carried at fair value. Loans and receivables and held-to-maturity investments are carried at amortized cost using the effective interest method. Gains and losses arising from changes in the fair value of the "financial assets at fair value through profit or loss" category are included in the income statement in the period in which they arise. When securities classified as available-for-sale are sold or impaired, the accumulated fair value adjustments recognized in equity are included in the income statement as gains or losses from investment securities. Interest on available-for-sale securities calculated using the effective interest method is recognized in the income statement. Dividends on available-for-sale equity instruments are recognized in the income statement when the Group's right to receive payments is established. Changes in the fair value of monetary securities denominated in a foreign currency and classified as available-for-sale are analyzed between translation differences resulting from changes in amortized cost of the security and other changes in the carrying amount of the security. The translation differences on monetary securities are recognized in the income statement; translation differences on non-monetary securities are recognized in equity. Changes in the fair value of monetary and non-monetary securities classified as available for sale are recognized in equity. When securities classified as available for sale are sold or impaired, the accumulated fair value adjustments recognized in equity are included in the income statement as gains and losses from investment securities. Interest on available-for-sale securities calculated using the effective interest method is recognized in the income statement as part of other income. Dividends on available-for-sale equity instruments are recognized in the income statement as part of other income when the Group's right to receive payments is established. |
|
|
|
|
- 59 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
The fair values of quoted investments are based on current bid prices. If the market for a financial asset is not active (and for unlisted securities), the Group establishes fair value by using valuation techniques. These include the use of recent arm's length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, and option pricing models, making maximum use of market inputs and relying as little as possible on entity-specific inputs. The Group assesses at each balance sheet date whether there is objective evidence that a financial asset or a group of financial assets is impaired. In the case of equity securities classified as available-for-sale, a significant or prolonged decline in the fair value of the security below its cost is considered an indicator that the securities are impaired. If any such evidence exists for available-for-sale financial assets, the cumulative loss - measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset previously recognized in the income statement - is removed from equity and recognized in the income statement. Impairment losses recognized in the income statement on equity instruments are not reversed through the income statement. Impairment testing of accounts receivable and other receivables is described in Note 2(x). |
|
|
|
|
|
|
(i) |
Inventories |
|
|
|
|
|
|
|
Inventories comprise raw materials, work-in-progress, finished goods and production supplies and are stated at the lower of cost to the Group and net realizable value. Work-in-progress and finished goods, calculated on the weighted average method, comprise materials, direct labor and an appropriate proportion of all production overhead expenditure. Borrowing costs are excluded. Net realizable value is the estimated selling price in the ordinary course of business less applicable variable selling expenses. |
|
|
|
|
|
|
(j) |
Cash and cash equivalents |
|
|
|
|
|
|
|
Cash and cash equivalents are cash in hand, deposits with banks and other cash investments with an original maturity of 3 months or less. For the purpose of the cash flow statement, time deposits and other cash investments with original maturity more than 3 months are excluded from cash and cash equivalents. |
|
|
|
|
- 60 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(k) |
Foreign currency translation |
|
|
|
|
|
|
|
(i) |
Functional and presentation currency |
|
|
|
|
|
|
|
|
|
Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates ("the functional currency"). The consolidated financial statements are presented in Renminbi ("RMB"), which is the Company's functional and presentation currency. |
|
|
|
|
|
|
|
|
(ii) |
Transaction and balances |
|
|
|
|
|
|
|
|
|
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the income statement, except when deferred in equity as qualifying cash flow hedges or qualifying net investment hedges. Changes in the fair value of monetary securities denominated in foreign currency classified as available-for-sale are analyzed between translation differences resulting from changes in the amortized cost of the security and other changes in the carrying amount of the security. Translation differences on non-monetary financial assets and liabilities are reported as part of the fair value gain or loss. Translation differences on non-monetary financial assets and liabilities such as equities held at fair value through profit or loss are recognized in the income statement as part of the fair value gain or loss. Translation difference on non-monetary financial assets, such as equities classified as available-for-sale financial assets, are included in the fair value reserve in equity. |
|
|
|
|
|
- 61 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(l) |
Provisions |
|
|
|
|
|
|
|
Provisions are recognized when: the Group has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount has been reliably estimated. Restructuring provisions comprise lease termination penalties and employee termination payments. Provisions are not recognized for future operating losses. Where there are a number of similar obligations, the likelihood that an outflow will be required in settlement is determined by considering the class of obligations as a whole. A provision is recognized even if the likelihood of an outflow with respect to any one item included in the same class of obligations may be small. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax cash flow projection that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognized as interest expense. |
|
|
|
|
|
|
(m) |
Share capital |
|
|
|
|
|
|
|
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares are shown in equity as a deduction, net of tax, from the proceeds. |
|
|
|
|
|
|
(n) |
Accounts payable and other payables |
|
|
|
|
|
|
|
Accounts payables and other payables are recognized initially at fair value and subsequently measured at amortized cost using the effective interest method. |
|
|
|
|
|
|
(o) |
Deferred income tax |
|
|
|
|
|
|
|
Deferred income tax is provided in full, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements. However deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantially enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realized or the deferred income tax liability is settled. Deferred income tax assets are recognized to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilized. Deferred income tax is provided on temporary differences arising on investments in subsidiaries, associates, except where the timing of the reversal of the temporary difference is controlled by the Group and it is probable that the temporary difference will not reverse in the foreseeable future. |
|
|
|
|
- 62 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(p) |
Revenue recognition |
|
|
|
|
|
|
|
Revenue comprises the fair value of the consideration received or receivable for the sale of goods and services in the ordinary course of the Group's activities. Revenue is shown net of value-added tax, returns and after eliminating sales within the Group. The Group recognizes revenue when the amount of revenue can be reliably measured, and it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the Group's activities as described below. The amount of revenue is not considered to be reliably measurable until all contingencies relating to the sale have been resolved. The Group bases its estimates on historical results, taking into consideration the type of customer, the type of transaction and the specifics of each arrangement. |
|
|
|
|
|
|
|
(i) |
Sales of goods |
|
|
|
|
|
|
|
|
|
Revenue from the sale of goods is recognized on the transfer of risks and rewards of ownership, which occurs at the time when the goods are delivered to customers and title has passed. No amount of revenue is recorded when the amount of revenue and the costs incurred or to be incurred in respect of the transaction cannot be measured reliably. |
|
|
|
|
|
|
|
|
(ii) |
Sales of services |
|
|
|
|
|
|
|
|
|
Revenue from the provision of services is recognized when the services are rendered. |
|
|
|
|
|
|
|
|
(iii) |
Interest income |
|
|
|
|
|
|
|
|
|
Interest income is recognized on a time-proportion basis using the effective interest method. |
|
|
|
|
|
|
|
|
(iv) |
Dividend income |
|
|
|
|
|
|
|
|
|
Dividend income is recognized when the right to receive payment is established. |
|
|
|
|
|
- 63 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(q) |
Employee benefits |
|
|
|
|
|
|
|
(i) |
Bonus plans |
|
|
|
|
|
|
|
|
|
The expected cost of bonus payments are recognized as a liability when the Group has a present legal or constructive obligation as a result of services rendered by employees and a reliable estimate of the obligation can be made. |
|
|
|
|
|
|
|
|
(ii) |
Retirement benefit obligations |
|
|
|
|
|
|
|
|
|
The Group pays contribution on a monthly basis to various defined contribution retirement benefit plans organized by relevant municipal and provincial governments in the PRC. The municipal and provincial governments undertake to assume the retirement benefit obligations of all existing and future retired employees payable under these plans. Contributions to these plans are expensed as incurred. |
|
|
|
|
|
|
|
|
(iii) |
Housing funds |
|
|
|
|
|
|
|
|
|
The Group provides housing funds based on certain percentage of the wages and with no more than the upper limit of the requirement. The housing funds are paid to social security organization and corresponding amounts paid are expensed as incurred. |
|
|
|
|
|
|
|
(r) |
Borrowings |
|
|
|
|
|
|
|
Borrowings are recognized initially at fair value, net of transaction costs incurred. Borrowings are subsequently stated at amortized cost; any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the income statement over the period of the borrowings using the effective interest method. Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date. |
|
|
|
|
|
|
(s) |
Borrowing costs |
|
|
|
|
|
|
|
Borrowing costs directly attributable to the acquisition, construction or production of any qualifying asset are capitalized during the period of time that is required to complete and prepare the asset for its intended use or sale. Borrowing costs capitalized are those costs that would have been avoided if the expenditure on the qualifying assets had not been made, which are either the actual costs incurred on a specific borrowing or an amount calculated using the weighted average method, considering all borrowing costs incurred on general borrowings outstanding. Other borrowing costs are expensed as incurred. |
|
|
|
|
- 64 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(t) |
Environmental expenditures |
|
|
|
|
|
|
|
Environmental expenditures mainly include expenditures necessary to complete remediation efforts and expenses related to the handling of waste water, gas and materials. Environmental expenditures that relate to current ongoing operations or to conditions caused by past operations are expensed as incurred. Under the PRC law, the Group is required to remediate the area that it mines. The government of the province in which the mine is located prescribes the remediation requirements on the basis of the future intended use of the land and monitors the Group's remediation efforts. Such activities are typically performed concurrently with production. However, remediation efforts at certain mines are expected to commence after 2007. The expenditures necessary to complete remediation efforts are not expected to be significant to cash flows or results of operations in any periods. |
|
|
|
|
|
|
(u) |
Government subsidies |
|
|
|
|
|
|
|
Grants or subsidies from the government are recognized at their fair value where there is a reasonable assurance that the grant will be received and the Group will comply with all attached conditions. Government grants or subsidies relating to costs are deferred and recognized in the income statement over the period necessary to match them with the costs that they are intended to compensate. Government grants or subsidies relating to property, plant and equipment are included in non-current liabilities as deferred government grants and are credited to the income statement on a straight-line basis over the expected lives of the related assets. |
|
|
|
|
|
|
(v) |
Segment reporting |
|
|
|
|
|
|
|
A business segment is a group of assets and operations engaged in providing products or services that are subject to risks and returns that are different from those of other business segments. A geographical segment is engaged in providing products or services within a particular economic environment that are subject to risks and returns that are different from those of segments operating in other economic environments. |
|
|
|
|
- 65 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(w) |
Impairment of investments in subsidiaries, jointly controlled entities, associates and non-financial assets |
|
|
|
|
|
|
|
Assets that have an indefinite useful life are not subject to amortization and are tested annually for impairment. Assets that are subject to amortization or depreciation are reviewed for impairment or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. For the purpose of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash generating units). Assets other than goodwill that suffered an impairment are reviewed for possible reversal of the impairment at each reporting date. |
|
|
|
|
|
|
(x) |
Accounts receivable and other receivables |
|
|
|
|
|
|
|
Accounts receivable and other receivables are recognized initially at fair value and subsequently measured at amortized cost using the effective interest method, less provision for impairment. A provision for impairment of accounts receivable and other receivables is established when there is objective evidence that the Group will not be able to collect all amounts due according to the original terms of receivables. Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy or financial reorganization, and default or delinquency in payments are considered indicators that the receivables are impaired. The amount of the provision is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the effective interest rate. The carrying amount of the assets is reduced through the use of an allowance account, and the amount of the loss is recognized in the income statement within general and administrative expenses. When a trade receivable is uncollectible, it is written off against the allowance account for trade receivables. Subsequent recoveries of amounts previously written off are credited against general and administrative expenses in the income statement. |
|
|
|
|
- 66 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
3. |
Financial risk management |
|
|
|
|
|
The Group is subjected to the following market risk: |
|
|
|
|
|
3.1 |
Financial risk factors |
|
|
|
|
|
|
|
The Group's activities expose it to a variety of financial risks: market risk (including currency risk, fair value interest rate risk, cash flow interest rate risk and price risk), credit risk, and liquidity risk. The Group's overall risk management programme focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on the Group's financial performance. Risk management is carried out by a centralized treasury department (Group Treasury) under policies approved by the Board of Directors. Group Treasury identifies, evaluates and hedges financial risks in close co-operation with the Group's operating units. |
|
|
|
|
|
|
|
(a) |
Credit risk |
|
|
|
|
|
|
|
|
|
Credit risk is managed on a group basis. Credit risk arises from cash and cash equivalents, derivative financial instruments and deposits with banks and financial institutions, as well as credit exposures to customers, including outstanding receivables and committed transactions. The carrying amount of receivables included in the balance sheet represents the Group's maximum exposure to credit risk in relation to its financial assets. The relevant departments assess the credit quality of the customer, taking into account its financial position, past experience and other factors. The Group performs periodic credit evaluations of its customers and believes that adequate provision for doubtful receivables have been made in the financial statements. Management does not expect any losses from non-performance by these counterparties. None of the Group's customers exceed 10% of the Group's total revenue and do not individually present a material risk to the Group's sales. The Group maintains substantially all of its cash and cash equivalents in interest bearing accounts in several major financial institutions in the PRC. No other financial assets carry a significant exposure to credit risk. |
|
|
|
|
|
|
|
|
(b) |
Interest rate risk |
|
|
|
|
|
|
|
|
|
The Group is exposed to changes in interest rates due to its long-term debt obligations which are disclosed in Note 20 to the consolidated financial statements. The Group enters into debt obligations to support general corporate purposes including capital expenditures and working capital needs. The Group does not use any derivative instruments to reduce its economic exposure to changes in interest rates. |
|
|
|
|
|
- 67 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(c) |
Foreign currency risk |
|
|
|
|
|
|
|
|
|
The Group has assets and liabilities primarily with respect to the US Dollar ("US$") and Australian Dollar that are subject to fluctuations in foreign currency exchange rates. However, the Group does not use any derivative instruments to reduce its economic exposure to changes in exchange rates. |
|
|
|
|
|
|
|
|
(d) |
Commodity price risk |
|
|
|
|
|
|
|
|
|
As the Group sells alumina and primary aluminum at market prices, it is exposed to fluctuations in these prices. The Group uses a limited number of futures contracts to reduce its exposure to fluctuations in the price of primary aluminum. The Group uses the majority of its futures contracts traded on the Shanghai Futures Exchange and London Metal Exchange to hedge against fluctuations in aluminum price. The futures contracts are marked to market at balance sheet date and corresponding unrealized holding losses are recorded in the income statement for the year. |
|
|
|
|
|
|
|
|
(e) |
Liquidity risk |
|
|
|
|
|
|
|
|
|
Prudent liquidity risk management includes maintaining sufficient cash and short-term deposits, the availability of funding from an adequate amount of committed credit facilities and the ability to close out market positions. Due to the dynamic nature of the underlying businesses, Group Treasury maintains flexibility in funding by maintaining availability under committed credit lines. Management monitors rolling forecasts of the Group's liquidity reserve on the basis of expected cash flows. |
|
|
|
|
|
- 68 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
3.2 |
Capital risk management |
|
|
|
|
|
|
|
The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, issue new shares or sell assets to reduce debt. Consistent with others in the industry, the Group monitors capital on the basis of the gearing ratio. This ratio is calculated as net debt divided by total capital. Net debt is calculated as total borrowings (including borrowings, trade payable, other payables and accruals, as shown in the consolidated balance sheet) less cash and cash equivalents. Total capital is calculated as equity, as shown in the consolidated balance sheet, plus net debt. The gearing ratios as of December 31, 2006 and 2005 were as follows: |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Total borrowings |
28,336,811 |
23,628,877 |
|
|
|
Less: Cash and cash equivalents |
12,802,775 |
7,597,727 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt |
15,534,036 |
16,031,150 |
|
|
|
Total equity |
47,765,926 |
34,204,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital |
63,299,962 |
50,236,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gearing ratio |
24.5% |
31.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in the gearing ratio as of December 31, 2006 resulted primarily from the issuance of new H shares (Note 19 (a)) and significant increase in cash and cash equivalents generated from operations. |
|
|
|
|
- 69 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
3.3 |
Fair value estimation |
|
|
|
|
|
|
|
The fair value of financial instruments traded in active markets (such as trading and available-for-sale securities) is based on quoted market prices at the balance sheet date. The quoted market price used for financial assets held by the Group is the current bid price. The fair value of financial instruments that are not traded in an active market (for example, over-the-counter derivatives) is determined by using valuation techniques. The Group uses a variety of methods and makes assumptions that are based on market conditions existing at each balance sheet date. Quoted market prices or dealer quotes for similar instruments are used for long-term debt. Other techniques, such as estimated discounted cash flows, are used to determine fair value for the remaining financial instruments. The carrying value less impairment provision of trade receivables and payables are a reasonable approximation of their fair values. The fair value of financial liabilities for disclosure purposes is estimated by discounting the future contractual cash flows at the current market interest rate that is available to the Group for similar financial instruments. The carrying amounts of the Group's financial assets, including cash and cash equivalents, time deposits, investments, trade accounts receivable, bills receivable and other receivables and financial liabilities, including trade accounts payable, bills payable, short-term debt and other payables, approximate their fair values due to their short maturity. |
|
|
|
|
- 70 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
4. |
Critical accounting estimates and judgments |
|
|
|
|
|
Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. |
|
|
|
|
|
4.1 |
Critical accounting estimates and assumptions |
|
|
|
|
|
|
|
The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below. |
|
|
|
|
|
|
|
(a) |
Useful lives and impairment of property, plant and equipment |
|
|
|
|
|
|
|
|
|
The Group's management determines the estimated useful lives of its property, plant and equipment. This estimate is based on the historical experience of the actual useful lives of property, plant and equipment of similar nature and functions. Management will increase the depreciation charge where useful lives are less than previously estimated lives, and will write off or write down technically obsolete or non-strategic assets that have been abandoned or sold. The impairment loss on property, plant and equipment is recognized for the amount by which the carrying amount exceeds its recoverable amount in accordance with the accounting policy stated in Note 2(w) of this section. The recoverable amounts have been determined based on fair value less costs to sell, which is based on the best information available to reflect the amount that obtainable at each of the balance sheet date, from the disposal of the asset in an arm's length transaction between knowledgeable, willing parties, after deducting the costs to disposal. |
|
|
|
|
|
|
|
|
(b) |
Income taxes |
|
|
|
|
|
|
|
|
|
The Group is subject to income taxes in various regions within the PRC. As a result of certain matters relating to the income taxes that have not been confirmed by the local tax bureau, objective estimate and judgment based on currently enacted tax laws, regulations and other related policies are required in determining the provision of income taxes to be made. Where the final tax outcome of these matters is different from the amounts originally recorded, the differences will impact the income tax and tax provisions in the period in which the differences realize. |
|
|
|
|
|
- 71 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(c) |
Net realizable value of inventories |
|
|
|
|
|
|
|
|
|
Net realizable value of inventories is the estimated selling price in the ordinary course of business, less estimated costs of completion and selling expenses. These estimates are based on the current market condition and the historical experience of manufacturing and selling products of similar nature. Management reassesses the estimation on each of the balance sheet date. |
|
|
|
|
|
|
5. |
Business combinations - Group |
|
|
|
|
|
During 2006, the Group completed the acquisition of the following entities incorporated and operated in the PRC, which are engaged in the manufacturing and trading of primary aluminum products. |
|
|
|
|
|
|
|
Equity |
Consideration |
|
|
Date of acquisition |
Name of entity |
interest acquired |
paid/payable |
|
|
|
|
|
RMB'000 |
|
|
|
|
|
|
|
|
March 11, 2006 |
Fushun Aluminum Co., Ltd (Chinese Character) |
|
|
|
|
|
("Fushun Aluminum") |
100% |
500,000 |
|
|
July 15, 2006 |
Zunyi Aluminum Co., Ltd (Chinese Character) |
|
|
|
|
|
("Zunyi Aluminum") |
61.29% |
202,251 |
|
|
July 18, 2006 |
Shandong Huayu Aluminum and Power Co., Ltd. |
|
|
|
|
|
(Chinese Character) ("Huayu Aluminum") |
55% |
412,252 |
|
|
September 19, 2006 |
Gansu Hualu Aluminum Co., Ltd |
|
|
|
|
|
(Chinese Character) ("Hualu Aluminum") |
51% |
270,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,384,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The English names of certain subsidiaries represent the best effort by the management of the Group in translating their Chinese names as they do not have official English names. |
|
|
|
- 72 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
The acquired businesses contributed revenues in aggregate of RMB3,924,075,000 and net profits of RMB458,060,000 to the Group for the period from the respective dates of acquisition to December 31, 2006. Had all the acquisitions been occurred on January 1, 2006, the acquired businesses would have contributed in unaudited aggregate revenues of approximately RMB4,593,000,000 and unaudited net profits of approximately RMB495,000,000 to the Group for the period from January 1, 2006 to December 31, 2006. Contributions by each acquisition are summarized below: |
|
|
|
|
|
|
Contribution by |
Had the acquisitions |
|
|
|
the acquired |
took place |
|
|
|
business from the respective |
on January 1, 2006, |
|
|
|
dates of acquisition to |
contribution by |
|
|
|
December 31, 2006 |
the acquired business |
|
|
|
Revenue |
Net profit |
Revenue |
Net profit |
|
|
|
|
|
(Unaudited) |
(Unaudited) |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Fushun Aluminum |
1,607,961 |
86,240 |
1,697,947 |
87,596 |
|
|
Zunyi Aluminum |
718,455 |
153,696 |
1,297,348 |
189,584 |
|
|
Huayu Aluminum |
1,020,194 |
129,469 |
1,020,194 |
129,469 |
|
|
Hualu Aluminum |
577,465 |
88,655 |
577,465 |
88,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,924,075 |
458,060 |
4,592,954 |
495,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Details of net assets acquired and excess of cost over acquired interest of the above businesses during 2006 in aggregate are as follows: |
|
|
|
|
|
|
RMB'000 |
|
|
|
|
|
|
Purchase consideration - cash |
1,384,803 |
|
|
Fair value of net identifiable assets acquired (See below) |
1,562,775 |
|
|
|
|
|
|
|
|
|
|
Excess of interest in the net fair value of |
|
|
|
net assets acquired over cost (Note 24) |
177,972 |
|
|
|
|
|
|
|
|
- 73 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Fushun Aluminum |
Zunyi Aluminum |
Huayu Aluminum |
Hualu Aluminum |
Total |
|
|
|
Acquiree's |
Acquiree's |
Acquiree's |
Acquiree's |
Acquiree's |
|
|
|
carrying |
Fair |
carrying |
Fair |
carrying |
Fair |
carrying |
Fair |
carrying |
Fair |
|
|
|
amounts |
value |
amounts |
value |
amounts |
value |
amounts |
value |
amounts |
value |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and |
|
|
|
|
|
|
|
|
|
|
|
|
quipment (Note 7) |
832,546 |
832,546 |
585,711 |
673,153 |
1,659,986 |
1,665,169 |
829,798 |
830,065 |
3,908,041 |
4,000,933 |
|
|
Land use rights (Note 8) |
194,175 |
194,175 |
53,285 |
91,379 |
110,737 |
119,552 |
172,252 |
172,252 |
530,449 |
577,358 |
|
|
Inventories |
171,208 |
171,208 |
60,068 |
60,068 |
204,379 |
204,379 |
230,802 |
230,802 |
666,457 |
666,457 |
|
|
Deferred tax assets |
|
|
|
|
|
|
|
|
|
|
|
|
(Note 16) |
- |
- |
22,821 |
22,821 |
- |
- |
10,353 |
10,353 |
33,174 |
33,174 |
|
|
Receivables |
5,826 |
5,826 |
142,569 |
142,569 |
10,000 |
10,000 |
230,556 |
230,556 |
388,951 |
388,951 |
|
|
Cash and |
|
|
|
|
|
|
|
|
|
|
|
|
cash equivalents |
1,392 |
1,392 |
241,402 |
241,402 |
- |
- |
269,879 |
269,879 |
512,673 |
512,673 |
|
|
Payables and accruals |
(122,374) |
(122,374) |
(225,989) |
(225,989) |
(472,552) |
(472,552) |
(412,491) |
(412,491) |
(1,233,406) |
(1,233,406) |
|
|
Borrowings |
(581,400) |
(581,400) |
(537,100) |
(537,100) |
(613,050) |
(613,050) |
(798,170) |
(798,170) |
(2,529,720) |
(2,529,720) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets |
501,373 |
501,373 |
342,767 |
468,303 |
899,500 |
913,498 |
532,979 |
533,246 |
2,276,619 |
2,416,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest |
|
- |
|
(181,281) |
|
(411,074) |
|
(261,290) |
|
(853,645) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets acquired |
|
501,373 |
|
287,022 |
|
502,424 |
|
271,956 |
|
1,562,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase consideration |
|
|
|
|
|
|
|
|
|
1,384,803 |
|
|
Purchase consideration |
|
|
|
|
|
|
|
|
|
|
|
|
remained unsettled |
|
|
|
|
|
|
|
|
|
|
|
|
as of |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
(included in |
|
|
|
|
|
|
|
|
|
|
|
|
other payables |
|
|
|
|
|
|
|
|
|
|
|
|
(Note18)) |
|
|
|
|
|
|
|
|
|
(400,000) |
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
in subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
acquired |
|
|
|
|
|
|
|
|
|
(512,673) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash outflow |
|
|
|
|
|
|
|
|
|
|
|
|
on acquisitions |
|
|
|
|
|
|
|
|
|
472,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
There was no acquisition of subsidiary during the year ended December 31, 2005. |
|
|
|
- 74 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
6. |
Intangible assets |
|
|
|
|
|
|
Group and Company |
|
|
|
|
Mining |
|
|
|
|
|
|
Computer |
|
|
|
|
|
Goodwill |
rights |
Software |
Total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
As of January 1, 2005 |
|
|
|
|
|
|
Cost |
406,686 |
404,329 |
- |
811,015 |
|
|
Accumulated amortization |
- |
(81,862) |
- |
(81,862) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
406,686 |
322,467 |
- |
729,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2005 |
|
|
|
|
|
|
Opening net book amount |
406,686 |
322,467 |
- |
729,153 |
|
|
Additions |
- |
28,722 |
- |
28,722 |
|
|
Amortization (Note 27) |
- |
(36,396) |
- |
(36,396) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount |
406,686 |
314,793 |
- |
721,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005 |
|
|
|
|
|
|
Cost |
406,686 |
433,051 |
- |
839,737 |
|
|
Accumulated amortization |
- |
(118,258) |
- |
(118,258) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
406,686 |
314,793 |
- |
721,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2006 |
|
|
|
|
|
|
Opening net book amount |
406,686 |
314,793 |
- |
721,479 |
|
|
Additions |
- |
22,704 |
6,680 |
29,384 |
|
|
Reclassification |
- |
(10,514) |
- |
(10,514) |
|
|
Amortization (Note 27) |
- |
(23,759) |
(445) |
(24,204) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount |
406,686 |
303,224 |
6,235 |
716,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 |
|
|
|
|
|
|
Cost |
406,686 |
444,423 |
6,680 |
857,789 |
|
|
Accumulated amortization |
- |
(141,199) |
(445) |
(141,644) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
406,686 |
303,224 |
6,235 |
716,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 75 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
Impairment tests for goodwill: Goodwill is allocated to the Group's cash-generating units (CGUs) identified according to business segment. A segment level summary of the goodwill allocation is presented below: |
|
|
|
|
|
|
Group and the Company |
|
|
|
2006 |
2005 |
|
|
Business segment |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Alumina |
189,419 |
189,419 |
|
|
Primary aluminum |
217,267 |
217,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
406,686 |
406,686 |
|
|
|
|
|
|
|
|
|
|
|
|
The recoverable amount of a CGU is determined based on value-in-use calculations. These calculations use pre-tax cash flows projections based on financial budgets approved by management covering a five-year period. Cash flows beyond the five-year period are extrapolated using the estimated growth rates. The growth rate does not exceed the long-term average growth rate for the business in which the CGU operates. The key assumptions used for value-in-use calculations included budgeted gross margin and pre-tax discount rate applied to cash flow projections. As of December 31, 2006, there was no impairment loss in the value of goodwill. |
|
|
|
- 76 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
7. |
Property, plant and equipment |
|
|
|
|
|
|
Group |
|
|
|
|
|
Motor |
|
|
|
|
|
|
|
|
vehicles and |
Office |
|
|
|
|
|
|
Plant and |
transportation |
and other |
Construction |
|
|
|
|
Buildings |
machinery |
facilities |
equipment |
in progress |
Total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
As January 1, 2005 |
|
|
|
|
|
|
|
|
Cost |
13,865,572 |
26,842,329 |
1,069,879 |
278,957 |
10,625,611 |
52,682,348 |
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
and impairment |
(4,710,847) |
(13,199,429) |
(590,502) |
(134,015) |
(21,322) |
(18,656,115) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
9,154,725 |
13,642,900 |
479,377 |
144,942 |
10,604,289 |
34,026,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2005 |
|
|
|
|
|
|
|
|
Opening net book amount |
9,154,725 |
13,642,900 |
479,377 |
144,942 |
10,604,289 |
34,026,233 |
|
|
Additions |
54,504 |
77,409 |
6,835 |
19,142 |
8,183,093 |
8,340,983 |
|
|
Transfers/reclassification |
2,766,263 |
9,171,673 |
390,699 |
4,377 |
(12,333,012) |
- |
|
|
Depreciation |
(522,206) |
(1,668,296) |
(283,828) |
(33,673) |
- |
(2,508,003) |
|
|
Impairment loss (Note 27) |
- |
- |
- |
- |
(4,225) |
(4,225) |
|
|
Disposals |
(18,205) |
(54,217) |
(8,514) |
(445) |
- |
(81,381) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount |
11,435,081 |
21,169,469 |
584,569 |
134,343 |
6,450,145 |
39,773,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As December 31, 2005 |
|
|
|
|
|
|
|
|
Cost |
16,597,541 |
35,765,040 |
1,357,423 |
279,679 |
6,467,021 |
60,466,704 |
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
and impairment |
(5,162,460) |
(14,595,571) |
(772,854) |
(145,336) |
(16,876) |
(20,693,097) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
11,435,081 |
21,169,469 |
584,569 |
134,343 |
6,450,145 |
39,773,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 77 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Group |
|
|
|
|
|
Motor |
|
|
|
|
|
|
|
|
vehicles and |
Office |
|
|
|
|
|
|
Plant and |
transportation |
and other |
Construction |
|
|
|
|
Buildings |
machinery |
facilities |
equipment |
in progress |
Total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2006 |
|
|
|
|
|
|
|
|
Opening net book amount |
11,435,081 |
21,169,469 |
584,569 |
134,343 |
6,450,145 |
39,773,607 |
|
|
Acquisition of subsidiaries (Note 5) |
1,241,998 |
2,714,206 |
26,632 |
17,984 |
113 |
4,000,933 |
|
|
Additions |
31,338 |
117,337 |
32,659 |
29,772 |
8,409,563 |
8,620,669 |
|
|
Transfers/reclassification |
1,569,276 |
8,083,045 |
545,420 |
113,574 |
(10,311,315) |
- |
|
|
Depreciation |
(625,497) |
(2,681,667) |
(123,128) |
(38,231) |
- |
(3,468,523) |
|
|
Impairment loss (Note 27) |
(13,128) |
(14,395) |
(4,353) |
(427) |
- |
(32,303) |
|
|
Disposals |
(20,671) |
(90,680) |
(8,484) |
(547) |
(136,461) |
(256,843) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount |
13,618,397 |
29,297,315 |
1,053,315 |
256,468 |
4,412,045 |
48,637,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As December 31, 2006 |
|
|
|
|
|
|
|
|
Cost |
19,171,485 |
47,903,394 |
2,061,490 |
401,977 |
4,428,921 |
73,967,267 |
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
and impairment |
(5,553,088) |
(18,606,079) |
(1,008,175) |
(145,509) |
(16,876) |
(25,329,727) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
13,618,397 |
29,297,315 |
1,053,315 |
256,468 |
4,412,045 |
48,637,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All the buildings of the Group and of the Company are located in the PRC. The carrying amount of RMB715,055,000 (2005: Nil) and RMB2,288,231,000 (2005:Nil) was pledged as security for certain of the Group's short-term bank loans (Note 20(b)) and long-term loans (Note 20(a)), respectively. Depreciation expenses of RMB31,085,000 (2005: RMB30,126,000) had been capitalized in inventories, RMB3,336,313,000 (2005: RMB2,401,900,000) charged to cost of goods sold, RMB4,242,000 (2005: RMB2,473,000) charged to selling and distribution expenses and RMB96,883,000 (2005: RMB73,504,000) charged to general and administrative expenses. |
|
|
|
- 78 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
During the year, the Group had capitalized interest on borrowings in property, plant and equipment amounted to RMB193,857,000 (2005: RMB304,122,000) (Note 28). |
|
|
|
|
|
|
Company |
|
|
|
|
|
Motor |
|
|
|
|
|
|
|
|
vehicles and |
Office |
|
|
|
|
|
|
Plant and |
transportation |
and other |
Construction |
|
|
|
|
Buildings |
machinery |
facilities |
equipment |
in progress |
Total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2005 |
|
|
|
|
|
|
|
|
Cost |
12,850,944 |
24,298,413 |
1,034,390 |
246,080 |
6,391,167 |
44,820,994 |
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
and impairment |
(4,439,254) |
(12,257,050) |
(578,361) |
(122,391) |
(21,322) |
(17,418,378) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
8,411,690 |
12,041,363 |
456,029 |
123,689 |
6,369,845 |
27,402,616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2005 |
|
|
|
|
|
|
|
|
Opening net book amount |
8,411,690 |
12,041,363 |
456,029 |
123,689 |
6,369,845 |
27,402,616 |
|
|
Additions |
120,406 |
189,117 |
11,921 |
22,130 |
6,600,792 |
6,944,366 |
|
|
Transfers/reclassification |
1,416,014 |
5,663,701 |
368,903 |
9,502 |
(7,458,120) |
- |
|
|
Depreciation |
(479,676) |
(1,505,555) |
(282,429) |
(32,810) |
- |
(2,300,470) |
|
|
Impairment loss |
- |
- |
- |
- |
(4,225) |
(4,225) |
|
|
Disposals |
(22,618) |
(45,698) |
(8,401) |
(430) |
- |
(77,147) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount |
9,445,816 |
16,342,928 |
546,023 |
122,081 |
5,508,292 |
31,965,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005 |
|
|
|
|
|
|
|
|
Cost |
14,314,626 |
29,833,617 |
1,304,227 |
259,421 |
5,525,168 |
51,237,059 |
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
and impairment |
(4,868,810) |
(13,490,689) |
(758,204) |
(137,340) |
(16,876) |
(19,271,919) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
9,445,816 |
16,342,928 |
546,023 |
122,081 |
5,508,292 |
31,965,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 79 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Company |
|
|
|
|
|
Motor |
|
|
|
|
|
|
|
|
vehicles and |
Office |
|
|
|
|
|
|
Plant and |
transportation |
and other |
Construction |
|
|
|
|
Buildings |
machinery |
facilities |
equipment |
in progress |
Total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2006 |
|
|
|
|
|
|
|
|
Opening net book amount |
9,445,816 |
16,342,928 |
546,023 |
122,081 |
5,508,292 |
31,965,140 |
|
|
Additions |
18,661 |
55,506 |
21,387 |
25,657 |
5,049,120 |
5,170,331 |
|
|
Transfers/reclassification |
515,652 |
5,594,180 |
509,555 |
105,483 |
(6,724,870) |
- |
|
|
Depreciation |
(471,758) |
(2,038,758) |
(113,620) |
(35,966) |
- |
(2,660,102) |
|
|
Impairment loss |
(3,290) |
(14,278) |
(4,042) |
(249) |
- |
(21,859) |
|
|
Disposals |
(6,354) |
(62,701) |
(7,028) |
(385) |
(118,004) |
(194,472) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount |
9,498,727 |
19,876,877 |
952,275 |
216,621 |
3,714,538 |
34,259,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 |
|
|
|
|
|
|
|
|
Cost |
14,200,886 |
35,688,431 |
1,913,039 |
347,176 |
3,731,414 |
55,880,946 |
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
and impairment |
(4,702,159) |
(15,811,554) |
(960,764) |
(130,555) |
(16,876) |
(21,621,908) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount |
9,498,727 |
19,876,877 |
952,275 |
216,621 |
3,714,538 |
34,259,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 80 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
8. |
Land use rights |
|
|
|
|
|
The Group's and the Company's interests in land use rights represent prepaid operating lease payments in the PRC held on leases of between 10 to 50 years and their carrying amounts analyzed as follows: |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Opening |
62,275 |
16,048 |
56,849 |
10,621 |
|
|
Acquisitions of subsidiaries |
|
|
|
|
|
|
(Note 5) |
577,358 |
- |
- |
- |
|
|
Additions |
44,269 |
56,898 |
36,501 |
56,794 |
|
|
Amortization (Note 27) |
(35,298) |
(10,671) |
(26,840) |
(10,566) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending |
648,604 |
62,275 |
66,510 |
56,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All land use rights of the Group and of the Company are held on leases with remaining operating lease period within 45 years. Land use rights of the Group of RMB248,528,000 (2005: Nil) were pledged as security for the Group's short-term bank loans (Note20(b)). |
|
|
|
- 81 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
9. |
Investments in subsidiaries - Company |
|
|
|
|
|
(a) |
Investments in subsidiaries |
|
|
|
|
|
|
|
|
Company |
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Investments, at cost: |
|
|
|
|
|
Listed securities in the PRC (Note) |
965,196 |
965,196 |
|
|
|
Unlisted securities |
3,260,039 |
1,177,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,225,235 |
2,142,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market value of listed securities |
10,843,200 |
5,280,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
Listed securities in the PRC represent shares in Shandong Aluminum Industry Co., Ltd. (Chinese Character) ("Shandong Aluminum"), whose A shares are listed on the Shanghai Stock Exchange. |
|
|
|
|
|
- 82 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
The following is a list of the principal subsidiaries as of December 31, 2006: |
|
|
|
|
|
|
|
|
Place of |
|
Equity interest |
|
|
|
|
|
|
|
incorporation |
Particulars of |
held |
|
|
Principal |
|
|
|
Name |
and operation |
Legal status |
issued capital |
2006 |
2005 |
activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shandongi Aluminum |
PRC |
Joint stock |
672,000,000 |
71.43% |
71.43% |
Manufacture and |
|
|
|
Industry Co., Ltd. |
|
company with |
A shares of |
|
|
distribution of |
|
|
|
(Chinese Character) |
|
limited liability |
RMB1 each |
|
|
alumina and |
|
|
|
(Note 19(a)) |
|
listed on the |
|
|
|
primary aluminum |
|
|
|
|
|
Shanghai |
|
|
|
|
|
|
|
|
|
Stock Exchange |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanxi Longmen |
PRC |
Company with |
Paid up capital of |
55% |
55% |
Manufacture and |
|
|
|
Aluminum Co., Ltd. |
|
limited liability |
RMB35,978,000 |
|
|
distribution of |
|
|
|
(Chinese Character) |
|
|
|
|
|
primary aluminum |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Institute of Shandong |
PRC |
(Note (ii)) |
Paid up capital of |
100% |
100% |
Design of production |
|
|
|
Qiyun Colored Metallurgy |
|
|
RMB9,900,000 |
|
|
process and |
|
|
|
Engineering Co., Ltd |
|
|
|
|
|
provision |
|
|
|
(Chinese Character) |
|
|
|
|
|
of technical |
|
|
|
|
|
|
|
|
|
consulting services |
|
|
|
|
|
|
|
|
|
|
|
|
|
Zibo Wancheng Industrial |
PRC |
Company with |
Paid up capital of |
100% |
100% |
Provision of repair |
|
|
|
Trading Co., Ltd. |
|
limited liability |
RMB13,830,000 |
|
|
and maintenance |
|
|
|
(Chinese Character) |
|
|
|
|
|
services for |
|
|
|
|
|
|
|
|
|
electrical |
|
|
|
|
|
|
|
|
|
plant and machinery |
|
|
|
|
|
|
|
|
|
|
|
|
|
Zhengzhou Hicer Hitech |
PRC |
Company with |
Paid up capital of |
80% |
80% |
Manufacture and |
|
|
|
Ceramics Co., Ltd. |
|
limited liability |
RMB5,000,000 |
|
|
distribution of |
|
|
|
(Chinese Character) |
|
|
|
|
|
ceramic products |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanxi Aluminum |
PRC |
(Note (i)) |
Paid up capital of |
72.57% |
72.57% |
Manufacture and |
|
|
|
Factory Carbon Plant |
|
|
RMB11,820,000 |
|
|
distribution of |
|
|
|
(Chinese Character) |
|
|
|
|
|
eleclrode |
|
|
|
|
|
|
|
|
|
|
|
|
|
China Aluminum International |
PRC |
Company with |
Paid up capital of |
90.5% |
90.5% |
Import and |
|
|
|
Trading Corp., Ltd. |
|
limited liability |
RMB200,000,000 |
|
|
export activities |
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 83 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
|
Place of |
|
Equity interest |
|
|
|
|
|
|
|
incorporation |
Particulars of |
held |
|
|
Principal |
|
|
|
Name |
and operation |
Legal status |
issued capital |
2006 |
2005 |
activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shandong Aluminum |
PRC |
Company with |
Paid up capital of |
53.57% |
53.57% |
Manufacture and |
|
|
|
Electronic Technology |
|
limited liability |
RMB20,000,000 |
|
|
distribution of |
|
|
|
Co., Ltd |
|
|
|
|
|
electronic products |
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research & Design |
PRC |
(Note (i)) |
Paid up capital of |
100% |
100% |
Design provision of |
|
|
|
Institute of |
|
|
RMB2,000,000 |
|
|
technical consulting |
|
|
|
China Great Wall |
|
|
|
|
|
services |
|
|
|
Aluminum Corporation |
|
|
|
|
|
|
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanxi Huazhe |
PRC |
Company with |
Paid up capital of |
60% |
60% |
Manufacture and |
|
|
|
Aluminum and Electricity |
|
limited liability |
RMB1,500,000,000 |
|
|
trading of primary |
|
|
|
Co., Ltd. |
|
|
|
|
|
aluminum products, |
|
|
|
(Chinese Character) |
|
|
|
|
|
and the generation |
|
|
|
|
|
|
|
|
|
of electricity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Aluminum Corporation of |
Hong Kong |
Company with |
Paid up capital of |
100% |
100% |
Foreign investment |
|
|
|
China Hong Kong Ltd. |
|
limited liability |
HK$7,000,000 |
|
|
and alumina import |
|
|
|
(Chinese Character) |
|
|
|
|
|
and export activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
China Aluminum Qinghai |
PRC |
Company with |
Paid up capital of |
81.45% |
81.45% |
Import and |
|
|
|
International Trading |
|
limited liability |
RMB6,000,000 |
|
|
export activities |
|
|
|
Corp., Ltd |
|
|
|
|
|
|
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chalco Foshan Trading |
PRC |
Company with |
Paid up capital of |
89.60% |
89.60% |
Trading of alumina |
|
|
|
Co., Ltd |
|
limited liability |
RMB10,000,000 |
|
|
and primary |
|
|
|
(Chinese Character) |
|
|
|
|
|
aluminum products |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chalco Chongqing |
PRC |
Company with |
Paid up capital of |
90.05% |
90.05% |
Trading of alumina |
|
|
|
Trading Co., Ltd |
|
limited liability |
RMB3,000,000 |
|
|
and primary |
|
|
|
(Chinese Character) |
|
|
|
|
|
aluminum products |
|
|
|
|
|
|
|
|
|
|
- 84 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
|
Place of |
|
Equity interest |
|
|
|
|
|
|
|
incorporation |
Particulars of |
held |
|
|
Principal |
|
|
|
Name |
and operation |
Legal status |
issued capital |
2006 |
2005 |
activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
China Aluminum |
PRC |
Company with |
Paid up capital of |
88.69% |
88.69% |
Transportation of |
|
|
|
International Shipping |
|
limited liability |
RMB6,000,000 |
|
|
services |
|
|
|
and Forwarding |
|
|
|
|
|
|
|
|
|
(Beijing) Corp., Ltd |
|
|
|
|
|
|
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chalco Kelin Aluminum |
PRC |
Company with |
Paid up capital of |
89.60% |
89.60% |
Trading of colored |
|
|
|
of Shanghai Co., Ltd |
|
limited liability |
RMB3,000,000 |
|
|
metallurgy materials |
|
|
|
(Chinese Character) |
|
|
|
|
|
and bauxite |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chalco Western |
PRC |
Company with |
Paid up capital of |
81.45% |
81.45% |
Import and |
|
|
|
Qinghai Int'l |
|
limited liability |
RMB15,000,000 |
|
|
export activities |
|
|
|
Trading Co., Ltd. |
|
|
|
|
|
|
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanxi Huatai Coal Co., Ltd. |
PRC |
Company with |
Paid up capital of |
98.34% |
98.34% |
Production and |
|
|
|
(Chinese Character) |
|
limited liability |
RMB42,000,000 |
|
|
distribution of |
|
|
|
|
|
|
|
|
|
coal related products |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chalco Shandong |
PRC |
Company with |
Paid up capital of |
81.90% |
81.90% |
Import and |
|
|
|
International Trading |
|
limited liability |
RMB10,000,000 |
|
|
export activities |
|
|
|
Co. Ltd. |
|
|
|
|
|
|
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chalco Henan International |
PRC |
Company with |
Paid up capital of |
81.90% |
81.90% |
Import and |
|
|
|
Trading Co. Ltd. |
|
limited liability |
RMB3,000,000 |
|
|
export activities |
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fushun Aluminum Co., Ltd |
PRC |
Company with |
Paid up capital of |
100% |
- |
Production and |
|
|
|
(Chinese Character) |
|
limited liability |
RMB500,000,000 |
|
|
trading of primary |
|
|
|
|
|
|
|
|
|
aluminum products |
|
|
|
|
|
|
|
|
|
|
|
|
|
Zunyi Aluminum Co., Ltd |
PRC |
Company with |
Paid up capital of |
61.29% |
- |
Production and |
|
|
|
(Chinese Character) |
|
limited liability |
RMB330,000,000 |
|
|
trading of primary |
|
|
|
|
|
|
|
|
|
aluminum products |
|
|
|
|
|
|
|
|
|
|
- 85 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
|
Place of |
|
Equity interest |
|
|
|
|
|
|
|
incorporation |
Particulars of |
held |
|
|
Principal |
|
|
|
Name |
and operation |
Legal status |
issued capital |
2006 |
2005 |
activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shandong Huayu |
PRC |
Company with |
Paid up capital of |
55% |
- |
Production and |
|
|
|
Aluminum and |
|
limited liability |
RMB899,500,000 |
|
|
trading of primary |
|
|
|
Power Co., Ltd. |
|
|
|
|
|
aluminum products |
|
|
|
(Chinese Character) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gansu Hualu |
PRC |
Company with |
Paid up capital of |
51% |
- |
Production and |
|
|
|
Aluminum Co., Ltd |
|
limited liability |
RMB530,000,000 |
|
|
trading of primary |
|
|
|
(Chinese Character) |
|
|
|
|
|
aluminum products |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanxi Huasheng |
PRC |
Company with |
Paid up capital of |
51% |
- |
Production and |
|
|
|
Aluminum Co., Ltd |
|
limited liability |
RMB1,000,000,000 |
|
|
trading of primary |
|
|
|
(Chinese Character) |
|
|
|
|
|
aluminum products |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chalco Zunyi |
PRC |
Company with |
Paid up capital of |
67% |
- |
Production and |
|
|
|
Alumina Co., Ltd |
|
limited liability |
RMB280,000,000 |
|
|
trading of alumina |
|
|
|
(Chinese Character) |
|
|
|
|
|
products |
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
(i) |
As of December 31, 2006, the legal status of these subsidiaries was "state-owned enterprise". The Company is in the process of rectifying the legal status of these subsidiaries which have been consolidated into the Group's financial statements as the Directors are of the opinion that these enterprises meet the criteria of being a subsidiary. |
|
|
|
|
|
|
|
|
(ii) |
The Chinese name of the subsidiary had been changed to The Design Institute of Shandong Qiyun Colored Metallurgy Engineering Co., Ltd. (Chinese Character) from The Design Institute of Shandong Aluminum Corporation (Chinese Character). Its paid-up capital was increased to RMB9,900,000 from RMB3,000,000 through utilizing its statutory surplus reserve. |
|
|
|
|
|
|
|
|
The English names of the above subsidiaries represent the best effort by the management of the Group in translating their Chinese names as they do not have official English names. |
|
|
|
|
- 86 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
10. |
Interests/investments in jointly controlled entities/associates |
|
|
|
|
|
(a) |
Interests/investments in jointly controlled entities |
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Unlisted equity |
|
|
|
|
|
|
|
investments, at cost |
- |
- |
590,633 |
187,819 |
|
|
|
Share of net assets |
575,794 |
184,399 |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
575,794 |
184,399 |
590,633 |
187,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Movements in interests in jointly controlled entities are as follows: |
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Beginning of the year |
184,399 |
66,877 |
187,819 |
70,669 |
|
|
|
Additions |
402,814 |
117,150 |
402,814 |
117,150 |
|
|
|
Share of (losses)/ |
|
|
|
|
|
|
|
profits |
(11,419) |
372 |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of the year |
575,794 |
184,399 |
590,633 |
187,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 87 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
As of December 31, 2006, jointly controlled entities of the Group are as follows: |
|
|
|
|
|
|
|
|
Place of |
|
Equity interest |
|
|
|
|
|
|
|
incorporation |
Particulars of |
held |
|
|
Principal |
|
|
|
Name |
and operation |
Legal status |
issued capital |
2006 |
2005 |
activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanxi JinXin |
PRC |
Company with |
Paid up capital of |
50% |
50% |
Production and |
|
|
|
Aluminum Co., Ltd |
|
limited liability |
RMB20,000,000 |
|
|
distribution of |
|
|
|
(Chinese Character) |
|
|
|
|
|
primary aluminum |
|
|
|
|
|
|
|
|
|
|
|
|
|
Guangxi Huayin |
PRC |
Company with |
Paid up capital of |
33% |
33% |
Production and |
|
|
|
Aluminum Co. Ltd. |
|
limited liability |
RMB1,735,650,000 |
|
|
distribution of |
|
|
|
(Chinese Character) |
|
|
|
|
|
alumina |
|
|
|
(Note 35(b)(i)) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The English names of jointly controlled entities represent the best effort by the management of the Group in translating their Chinese names as they do not have official English names. |
|
|
|
|
- 88 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
The Group's share of interests in its jointly controlled entities is as follows: |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
Non-current assets |
607,188 |
157,963 |
|
|
|
Current assets |
615,473 |
198,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,222,661 |
356,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
Non-current liabilities |
639,506 |
17,618 |
|
|
|
Current liabilities |
7,361 |
154,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
646,867 |
172,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets |
575,794 |
184,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income |
14,644 |
50,720 |
|
|
|
Expenses |
(26,063) |
(50,348) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit after income tax |
(11,419) |
372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proportionate interests in |
|
|
|
|
|
jointly controlled entities' |
|
|
|
|
|
commitments |
1,612,295 |
2,116,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
There are no material contingent liabilities relating to the Group's interests in the jointly controlled entities, and no material contingent liabilities of the jointly controlled entities themselves. |
|
|
|
|
- 89 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(b) |
Interests/investments in associates |
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Unlisted securities |
|
|
|
|
|
|
|
(Note (i)) |
- |
- |
75,600 |
75,600 |
|
|
|
Listed securities |
|
|
|
|
|
|
|
in the PRC |
|
|
|
|
|
|
|
(Notes (ii) and (iii)) |
- |
- |
1,015,892 |
768,438 |
|
|
|
Share of net assets |
1,273,226 |
886,375 |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,273,226 |
886,375 |
1,091,492 |
844,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, the market value of listed securities held by the Company amounted to RMB3,130,111,000 (2005: RMB744,072,000). Movements in interests in associates are as follows: |
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Beginning of the year |
886,375 |
45,000 |
844,038 |
45,000 |
|
|
|
Additions (Note (ii)) |
305,382 |
814,428 |
247,454 |
799,038 |
|
|
|
Share of profits |
105,141 |
26,947 |
- |
- |
|
|
|
Dividend |
(23,672) |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of the year |
1,273,226 |
886,375 |
1,091,492 |
844,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 90 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
(i) |
Unlisted securities represent investment in Jiaozuo Coal Group Xinxiang (Zhaogu) Energy Corporation Co. Ltd. (Chinese Character) ("Jiaozuo Energy "), which was set up between the Company and Jiaozuo Coal (Group) Co., Ltd. (Chinese Character). The Company has invested RMB75,600,000 and has 30% equity interest in this associate. The principal activity of the associate is coal production in Henan. As of December 31, 2006, this associate was still at the development stage. |
|
|
|
|
|
|
|
|
(ii) |
In September 2006, the Company acquired 29% equity interest in Jiaozuo Wanfang Aluminum Manufacturing Company Ltd. (Chinese Character) ("Jiaozuo Wanfang"), a company principally engaged in manufacturing and trading of primary aluminium at a cash consideration of RMB247,454,000. The acquisition resulted in an excess of interest in the net fair value of net assets acquired over cost of RMB57,928,000 which is recognized in the income statement during the year (Note 24). |
|
|
|
|
|
|
|
|
(iii) |
Listed securities represent investments in Lanzhou Aluminum Corporation Ltd. (Chinese Character) ("Lanzhou Aluminum") (Note 19(a)) and Jiaozuo Wanfang, both companies with their A shares listed on the Shanghai Stock Exchange in the PRC. The principal activities of Lanzhou Aluminum and Jiaozuo Wanfang are the manufacturing and trading of primary aluminium in the PRC. |
|
|
|
|
|
|
|
|
As of December 31, 2006, associates of the Group are as follows: |
|
|
|
|
|
|
|
|
Place of |
|
Equity interest |
|
|
|
|
|
|
|
incorporation |
Particulars of |
held |
|
|
Principal |
|
|
|
Name |
and operation |
Legal status |
issued capital |
2006 |
2005 |
activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Jiaozuo Energy |
PRC |
Company with |
Paid up capital of |
30% |
30% |
Coal production |
|
|
|
|
|
limited liability |
RMB252,000,000 |
|
|
|
|
|
|
Lanzhou Aluminum |
PRC |
Company with |
Paid up capital of |
28% |
28% |
Trading and |
|
|
|
|
|
limited liability |
RMB542,326,578 |
|
|
production of |
|
|
|
|
|
|
|
|
|
primary |
|
|
|
|
|
|
|
|
|
aluminum and |
|
|
|
|
|
|
|
|
|
aluminum-fabricated |
|
|
|
|
|
|
|
|
|
products |
|
|
|
|
|
|
|
|
|
|
|
|
|
Jiaozuo Wanfang |
PRC |
Company with |
Paid up capital of |
29% |
- |
Trading and |
|
|
|
|
|
limited liability |
RMB480,176,083 |
|
|
production of |
|
|
|
|
|
|
|
|
|
primary aluminum |
|
|
|
|
|
|
|
|
|
products |
|
|
|
|
|
|
|
|
|
|
- 91 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
The Group's share of interests in its associates is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
% Interest |
|
|
|
Name |
Assets |
Liabilities |
Revenues |
Profit |
held |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005 |
|
|
|
|
|
|
|
|
Jiaozuo Energy |
95,118 |
19,518 |
- |
- |
30% |
|
|
|
Lanzhou Aluminum |
1,247,867 |
437,092 |
586,178 |
26,947 |
28% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,342,985 |
456,610 |
586,178 |
26,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 |
|
|
|
|
|
|
|
|
Jiaozuo Energy |
150,876 |
75,276 |
- |
- |
30% |
|
|
|
Lanzhou Aluminum |
1,948,081 |
1,055,695 |
973,431 |
81,611 |
28% |
|
|
|
Jiaozuo Wanfang |
890,504 |
585,264 |
277,950 |
23,530 |
29% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 |
2,989,461 |
1,716,235 |
1,251,381 |
105,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The English names of certain associates represent the best effort by the management of the Group in translating their Chinese names as they do not have official English names. |
|
|
|
|
|
11. |
Available-for-sale financial assets |
|
|
|
|
|
Available-for-sale financial assets are investments in shares of fellow subsidiaries and other equity investments denominated in RMB, and are unquoted equity securities in which no quoted market prices for such financial assets are available in the PRC. They are stated at cost as a reasonable estimate of fair value could not be made without incurring excessive costs and they are not material to the Group's consolidated financial statements. |
|
|
|
- 92 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
12. |
Inventories |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Raw materials |
3,337,349 |
3,016,770 |
2,396,812 |
2,448,928 |
|
|
Work in progress |
3,199,175 |
2,144,369 |
2,283,194 |
1,639,186 |
|
|
Finished goods |
1,929,092 |
1,489,061 |
952,652 |
635,268 |
|
|
Production supplies |
570,766 |
584,531 |
478,806 |
565,120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,036,382 |
7,234,731 |
6,111,464 |
5,288,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The cost of inventories recognized as expenses and included in cost of goods sold in the consolidated income statement amounted to RMB41,016,734,000 (2005: RMB24,822,109,000). |
|
|
|
|
13. |
Accounts receivable |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Trade receivables |
671,178 |
457,556 |
325,810 |
341,300 |
|
|
Less: |
Provision for |
|
|
|
|
|
|
|
impairment of |
|
|
|
|
|
|
|
receivables |
(312,572) |
(278,395) |
(229,942) |
(225,837) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
358,606 |
179,161 |
95,868 |
115,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables |
|
|
|
|
|
|
from related parties |
254,232 |
246,919 |
883,162 |
608,836 |
|
|
Less: |
Provision for impairment |
|
|
|
|
|
|
|
of receivables |
(156,406) |
(176,458) |
(157,507) |
(176,458) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
97,826 |
70,461 |
725,655 |
432,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
456,432 |
249,622 |
821,523 |
547,841 |
|
|
Bills receivable (Note) |
1,569,730 |
711,569 |
847,714 |
494,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,026,162 |
961,191 |
1,669,237 |
1,042,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 93 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
Certain of the Group's sales were on advance payment or documents against payment. In respect of sales to large or long-established customers, subject to negotiation, a credit period for up to one year may be granted. As of December 31, 2006, the aging analysis of trade receivables, net of provision, is as follows: |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Within 1 month |
304,522 |
112,013 |
665,808 |
453,815 |
|
|
Between 2 and 6 months |
113,671 |
55,670 |
37,679 |
19,828 |
|
|
Between 7 and 12 months |
8,552 |
39,973 |
93,463 |
39,214 |
|
|
Between 1 and 2 years |
10,627 |
21,530 |
8,618 |
17,645 |
|
|
Over 2 years |
19,060 |
20,436 |
15,955 |
17,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
456,432 |
249,622 |
821,523 |
547,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
Bills receivable are bills of exchange with maturity dates within six months. |
|
|
|
|
- 94 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
14. |
Other current assets |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Purchase deposits to suppliers |
1,072,882 |
652,225 |
143,397 |
194,165 |
|
|
Deposits and prepayments |
350,295 |
183,962 |
229,647 |
95,590 |
|
|
Value-added tax recoverable |
107,454 |
42,073 |
41,761 |
25,732 |
|
|
Financial assets at fair value |
|
|
|
|
|
|
through profit or loss |
|
|
|
|
|
|
(Note) |
- |
5,540 |
- |
5,040 |
|
|
Interest receivable |
28,267 |
180 |
28,153 |
180 |
|
|
Other receivables |
74,001 |
36,775 |
58,013 |
26,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,632,899 |
920,755 |
500,971 |
347,232 |
|
|
|
|
|
|
|
|
|
Receivables from |
|
|
|
|
|
|
related parties |
229,692 |
248,266 |
1,031,045 |
259,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,862,591 |
1,169,021 |
1,532,016 |
606,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: As of December 31, 2005, financial assets at fair value through profit or loss represented PRC treasury bonds and were disposed of during 2006. As of December 31, 2006, the balances of the Group and of the Company were stated net of provision for doubtful receivables of RMB270,743,000 (2005: RMB249,428,000) and RMB253,647,000 (2005: RMB248,253,000), respectively. The maximum exposure to credit risk in respect of the above other current assets at the reporting date is the fair value of each class of receivable mentioned above. The Group does not hold any collateral as security. |
|
|
|
- 95 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
15. |
Cash and cash equivalents |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Cash at bank and in hand |
9,802,775 |
7,597,727 |
6,982,831 |
6,174,019 |
|
|
Time deposits |
3,000,000 |
- |
3,000,000 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,802,775 |
7,597,727 |
9,982,831 |
6,174,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The effective interest rate on time deposits ranged from 2.25% to 2.52% (2005: Nil of time deposits); these time deposits have an average maturity of 183 days to 365 days. The Group and the Company's cash and cash equivalents were denominated in the following currencies: |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Renminbi denominated (Note) |
12,351,042 |
7,536,106 |
9,785,366 |
6,173,535 |
|
|
U.S. Dollar denominated |
239,493 |
57,976 |
656 |
484 |
|
|
Hong Kong Dollar denominated |
9,461 |
2,745 |
- |
- |
|
|
Euro Dollar denominated |
3,983 |
900 |
- |
- |
|
|
Australian Dollar denominated |
196,809 |
- |
196,809 |
- |
|
|
Swiss Francs denominated |
1,987 |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,802,775 |
7,597,727 |
9,982,831 |
6,174,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: RMB is not a freely convertible currency. The restrictions on foreign exchange imposed by the PRC government may result in material difference between future exchange rate and the current exchange rate or historical exchange rate. The Group believes that it is able to obtain sufficient foreign exchange for the performance of its relevant obligations. |
|
|
|
- 96 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
For the purpose of the cash flow statement, time deposits with original maturity more than 3 months are excluded from cash and cash equivalents as follows: |
|
|
|
|
|
|
Group |
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Cash at bank and in hand, and time deposits |
12,802,775 |
7,597,727 |
|
|
Less: |
Time deposits with original maturity |
|
|
|
|
|
more than 3 months |
(3,000,000) |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents for the purpose of |
|
|
|
|
the cash flow statement |
9,802,775 |
7,597,727 |
|
|
|
|
|
|
|
|
|
|
|
16. |
Deferred income tax |
|
|
|
|
|
Deferred income tax is calculated in full on temporary differences under the liability method using the respective applicable rates. Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income taxes relate to the same tax authority. The offset amounts are as follows: |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
- |
Deferred tax asset to |
|
|
|
|
|
|
|
be recovered |
|
|
|
|
|
|
|
after more than |
|
|
|
|
|
|
|
12 months |
64,679 |
90,229 |
29,641 |
33,140 |
|
|
- |
Deferred tax asset to |
|
|
|
|
|
|
|
be recovered |
|
|
|
|
|
|
|
within 12 months |
342,236 |
318,645 |
277,465 |
282,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
406,915 |
408,874 |
307,106 |
315,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities: |
|
|
|
|
|
|
- |
Deferred tax liabilities |
|
|
|
|
|
|
|
to be settled after |
|
|
|
|
|
|
|
more than 12 months |
197,070 |
176,991 |
192,960 |
184,854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
209,845 |
231,883 |
114,146 |
130,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 97 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
The gross movement on the deferred income tax account is as follows: |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Beginning of the year |
231,883 |
140,316 |
130,681 |
96,276 |
|
|
Acquisition of |
|
|
|
|
|
|
subsidiaries (Note 5) |
33,174 |
- |
- |
- |
|
|
(Charged)/credited to the |
|
|
|
|
|
|
income statement (Note 29) |
(55,212) |
91,567 |
(16,535) |
34,405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of the year |
209,845 |
231,883 |
114,146 |
130,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The movement in deferred tax assets and liabilities during the year, without taking into consideration the offsetting of balances within the same tax jurisdiction, is as follows: Movement of deferred tax assets: |
|
|
|
|
|
|
Group |
|
|
|
Provision for |
Impairment of |
|
|
|
|
|
|
|
receivable |
property, plant |
|
|
|
|
|
|
|
and inventories |
and equipment |
Accrued wages |
Tax losses |
Others |
Total |
|
|
|
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, |
54,797 |
60,681 |
43,152 |
46,902 |
240,606 |
182,790 |
46,541 |
- |
23,778 |
16,997 |
408,874 |
307,370 |
|
|
Acquisition of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
subsidiaries (Note 5) |
12,860 |
- |
12,453 |
- |
6,732 |
- |
- |
- |
1,129 |
- |
33,174 |
- |
|
|
(Credited)/charged to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
the income statement |
(10,397) |
(5,884) |
(3,929) |
(3,750) |
17,869 |
57,816 |
(34,260) |
46,541 |
(4,416) |
6,781 |
(35,133) |
101,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
57,260 |
54,797 |
51,676 |
43,152 |
265,207 |
240,606 |
12,281 |
46,541 |
20,491 |
23,778 |
406,915 |
408,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 98 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Company |
|
|
|
Provision for |
Impairment of |
|
|
|
|
|
|
receivable |
property, plant |
|
|
|
|
|
|
and inventories |
and equipment |
Accrued wages |
Others |
Total |
|
|
|
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, |
39,635 |
47,167 |
32,603 |
36,207 |
222,108 |
166,648 |
21,189 |
13,308 |
315,535 |
263,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Credited)/charged to |
|
|
|
|
|
|
|
|
|
|
|
|
the income statement |
(10,464) |
(7,532) |
(3,498) |
(3,604) |
10,922 |
55,460 |
(5,389) |
7,881 |
(8,429) |
52,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
29,171 |
39,635 |
29,105 |
32,603 |
233,030 |
222,108 |
15,800 |
21,189 |
307,106 |
315,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Movement of deferred tax liabilities: |
|
|
|
|
|
|
Capitalization of borrowing costs |
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
As of January 1, |
176,991 |
167,054 |
184,854 |
167,054 |
|
|
Charged to the |
|
|
|
|
|
|
income statement |
20,079 |
9,937 |
8,106 |
17,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31 |
197,070 |
176,991 |
192,960 |
184,854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 99 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
17. |
Accounts payable |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Trade payables |
2,651,048 |
2,584,557 |
1,960,804 |
1,991,259 |
|
|
Trade payables to related parties |
188,415 |
54,526 |
154,663 |
87,469 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,839,463 |
2,639,083 |
2,115,467 |
2,078,728 |
|
|
Bills payable (Note) |
48,010 |
10,166 |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,887,473 |
2,649,249 |
2,115,467 |
2,078,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, the aging analysis of the trade payables is as follows: |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Within 1 month |
2,306,560 |
1,804,096 |
1,814,931 |
1,418,098 |
|
|
Between 2 and 6 months |
434,248 |
639,520 |
213,951 |
486,718 |
|
|
Between 7 and 12 months |
871 |
131,596 |
31,874 |
126,701 |
|
|
Between 1 and 2 years |
46,348 |
22,806 |
25,137 |
10,158 |
|
|
Between 2 and 3 years |
5,557 |
7,279 |
3,140 |
6,380 |
|
|
Over 3 years |
45,879 |
33,786 |
26,434 |
30,673 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,839,463 |
2,639,083 |
2,115,467 |
2,078,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
Bills payable are repayable within six months. |
|
|
|
|
- 100 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
18. |
Other payables and accruals |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Construction costs payable |
1,561,500 |
1,629,934 |
1,132,658 |
1,232,748 |
|
|
Sales deposits from customers |
1,577,694 |
1,571,884 |
690,877 |
1,143,621 |
|
|
Accrued payroll and bonus |
1,027,737 |
934,869 |
903,900 |
875,081 |
|
|
Staff welfare payable |
304,356 |
221,898 |
220,312 |
199,530 |
|
|
Accrued contributions to |
|
|
|
|
|
|
retirement schemes |
21,843 |
12,174 |
16,049 |
8,497 |
|
|
Taxes other than income |
|
|
|
|
|
|
taxes payable (Note (a)) |
454,033 |
256,990 |
376,157 |
363,286 |
|
|
Unrealized loss on |
|
|
|
|
|
|
futures contracts (Note (b)) |
5,703 |
8,360 |
- |
- |
|
|
Consideration payable in |
|
|
|
|
|
|
respect of acquisition of |
|
|
|
|
|
|
business (Note 5) |
400,000 |
- |
400,000 |
- |
|
|
Retention monies on |
|
|
|
|
|
|
construction projects |
131,083 |
54,766 |
104,687 |
54,693 |
|
|
Dividend payable |
40,808 |
- |
24,921 |
- |
|
|
Others |
409,127 |
238,615 |
280,024 |
209,597 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,933,884 |
4,929,490 |
4,149,585 |
4,087,053 |
|
|
Amount due to related parties |
936,749 |
655,827 |
718,236 |
1,459,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,870,633 |
5,585,317 |
4,867,821 |
5,546,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
(a) |
Taxes other than income taxes payable mainly comprise accruals for value-added tax, land use tax and city construction tax. |
|
|
|
|
- 101 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(b) |
The fair value of futures contracts are based on quoted market prices. As of December 31, 2006, the Group's position in futures contracts and options of aluminum is as follows: |
|
|
|
|
|
|
|
|
As of December 31, 2006 |
|
As of December 31, 2005 |
|
|
|
|
|
|
Contract |
Market |
Unrealized |
|
|
Contract |
Market |
Unrealized |
|
|
|
|
|
Tonnes |
value |
value |
gain/(loss) |
Maturity |
Tonnes |
value |
value |
gain/(loss) |
Maturity |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
|
|
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Futures contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
- Short |
13,500 |
283,896 |
295,042 |
(11,146) |
January |
5,000 |
83,644 |
92,004 |
(8,360) |
February |
|
|
|
|
|
|
|
|
2007 to |
|
|
|
|
2007 to |
|
|
|
|
|
|
|
|
April |
|
|
|
|
May |
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Long |
20,000 |
438,423 |
440,178 |
1,755 |
January |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options: |
|
|
|
|
|
|
|
|
|
|
|
|
|
- Sales |
31,000 |
23,543 |
19,855 |
3,688 |
January |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
2007 to |
|
|
|
|
|
|
|
|
|
|
|
|
|
December |
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,703) |
|
|
|
|
|
(8,360) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 102 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
19. |
Issued capital and reserves |
|
|
|
|
|
(a) |
Share capital - Company |
|
|
|
|
|
|
|
|
Group and the Company |
|
|
|
|
Number of shares |
Share capital |
|
|
|
|
|
RMB'000 |
|
|
|
|
|
|
|
|
|
At January 1, 2005 and January 1, 2006 |
11,049,876,153 |
11,049,876 |
|
|
|
Issuance of shares |
600,000,000 |
600,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2006 |
11,649,876,153 |
11,649,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 and 2005, all issued shares are registered and fully paid, divided into 11,649,876,153 shares (2005: 11,049,876,153 shares) of RMB1.00 each, comprising 7,705,910,185 domestic shares and 3,943,965,968 H shares (2005: 7,750,010,185 domestic shares and 3,299,865,968 H shares). On May 9, 2006, the Company entered into a placing agreement to place 600,000,000 new H shares, representing approximately 5.43% of the issued shares of the Company (before the placement), at a price of HK$7.25 per share (the "Placement"). In connection with the Placement, the National Social Security Fund Council (the "NSSF") of the PRC entrusted the Company to effect a sale of a total of 44,100,000 H shares upon conversion of the same number of existing domestic shares that are to be allocated from Aluminum Corporation of China ("Chinalco"), the parent company of the Company (Note 37), to NSSF as part of the Placement. Total proceeds from the placement amounted to RMB4,502,492,000 and total issuance cost amounted to approximately RMB112,023,000. At the 2005 Annual General Meeting held on May 10, 2006, the Board approved the Company to submit applications to China Securities Regulatory Commission for the issuance of a maximum of 1,500,000,000 A shares to the PRC public, and to the Shanghai Stock Exchange for the listing of its A shares thereon. The amount to be raised from the proposed A Share issuance is expected to be not more than RMB8 billion. On February 27, 2007, the Company's shareholders approved the Company to issue no more than 1,500,000,000 domestically listed Renminbi-denominated ordinary shares with nominal value of RMB1.00 each by way of share exchange to acquire the remaining equity interest in Shandong Aluminum and Lanzhou Aluminum. The issuance is structured by way of share exchange with the existing shareholders of Shandong Aluminum and Lanzhou Aluminum other than the Company, at an issuance price of RMB6.60 per share. The Company will not raise any funds from the public. As of the approval date of these financial statements, the preparation of the above transactions is currently in progress. |
|
|
|
|
- 103 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(b) |
Reserves |
|
|
|
|
|
|
|
|
|
|
Company |
|
|
|
|
|
|
|
|
Statutory |
|
|
|
|
|
|
|
Statutory |
public |
|
|
|
|
|
|
Capital |
surplus |
welfare |
Retained |
|
|
|
|
|
reserve |
reserve |
fund |
earnings |
Total |
|
|
|
|
(Note (b)(i)) |
(Note (b)(ii)) |
(Note (b)(iii)) |
(Note (b)(iv)) |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2005 |
6,204,045 |
1,125,557 |
1,125,557 |
6,833,637 |
15,288,796 |
|
|
|
Profit for the year |
- |
- |
- |
6,772,745 |
6,772,745 |
|
|
|
Transfers |
14,711 |
688,619 |
688,619 |
(1,391,949) |
- |
|
|
|
Dividends |
- |
- |
- |
(1,944,778) |
(1,944,778) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005 |
6,218,756 |
1,814,176 |
1,814,176 |
10,269,655 |
20,116,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings represented by: |
|
|
|
|
|
|
|
|
2005 final dividend proposed |
|
|
|
|
2,364,673 |
|
|
|
Unappropriated retained earnings |
|
|
|
|
7,904,982 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings |
|
|
|
|
|
|
|
|
as of December 31, 2005 |
|
|
|
|
10,269,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2006, |
6,218,756 |
1,814,176 |
1,814,176 |
10,269,655 |
20,116,763 |
|
|
|
Transfers |
- |
2,963,839 |
(1,814,176) |
(1,149,663) |
- |
|
|
|
Issuance of shares, |
|
|
|
|
|
|
|
|
net of issuance costs |
3,790,469 |
- |
- |
- |
3,790,469 |
|
|
|
Profit for the year |
- |
- |
- |
10,493,744 |
10,493,744 |
|
|
|
Dividends |
- |
- |
- |
(4,554,850) |
(4,554,850) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 |
10,009,225 |
4,778,015 |
- |
15,058,886 |
29,846,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 104 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
As of December 31, 2006, all retained earnings were unappropriated. |
|
|
|
|
|
|
|
(i) |
Capital reserve |
|
|
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital reserve represents: |
|
|
|
|
|
|
|
|
Premium on issue of shares upon |
|
|
|
|
|
|
|
|
group reorganization |
2,403,804 |
2,403,804 |
2,403,804 |
2,403,804 |
|
|
|
|
Premium on subsequent issue |
|
|
|
|
|
|
|
|
of shares to the public |
7,294,597 |
3,504,128 |
7,294,597 |
3,504,128 |
|
|
|
|
Gain on waiver of interest |
171,964 |
171,964 |
171,964 |
171,964 |
|
|
|
|
Other reserve |
138,860 |
138,860 |
138,860 |
138,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,009,225 |
6,218,756 |
10,009,225 |
6,218,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital reserve can only be used to increase share capital. Pursuant to the PRC accounting standards on debt restructuring, any gains arising from debt restructuring which represent the difference between the final settlement and the carrying value of the debt concerned are directly reflected in capital reserve and therefore not distributable. Accordingly, a transfer has been made from retained earnings to reflect its non-distributable nature. Other reserve represents contributions from Chinalco in respect of subsidies contributed by the Ministry of Finance of the PRC to Chinalco to support certain technical improvement projects of the Group. Pursuant to relevant PRC regulations, these subsidies should be treated as the equity interest of Chinalco; therefore can only be used to increase Chinalco's shares in the Company in the event that new issuance of shares is made in the future. |
|
|
|
|
|
- 105 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(ii) |
Statutory surplus reserve |
|
|
|
|
|
|
|
|
|
In accordance with relevant PRC laws and financial regulations, every year the Company is required to transfer 10% of the profit after taxation prepared in accordance with PRC accounting standards to the statutory surplus reserve until the balance reaches 50% of the paid-up share capital. Such reserve can be used to reduce any losses incurred and to increase share capital. Statutory surplus reserve balance should not fall below 25% of the registered capital after the placing. |
|
|
|
|
|
|
|
|
(iii) |
Statutory public welfare fund and discretionary surplus reserve |
|
|
|
|
|
|
|
|
|
In accordance with relevant PRC laws and financial regulations, every year the Company is required to transfer between 5% to 10% of the profit after taxation prepared in accordance with PRC accounting standards to the statutory public welfare fund. The use of this fund is restricted to capital expenditure for employees' collective welfare facilities, the ownership in respect of which belongs to the Group. The statutory public welfare fund is not available for distribution to shareholders except under liquidation. Once any capital expenditure on staff welfare facilities has been made, an equivalent amount must be transferred from the statutory public welfare fund to the discretionary surplus reserve, a reserve which can be used to reduce any losses incurred or to increase share capital. Prior to January 1, 2006, the Board of Directors determined on an annual basis the percentage of the profit after tax, as determined under the PRC accounting standards and regulations, to be appropriated to the statutory public welfare fund. Starting from January 1, 2006 onward, the Company is prohibited from providing further appropriation out of net profit to statutory public welfare fund pursuant to the revised Company Law. The balance of statutory public welfare fund as at January 1, 2006 was converted into statutory surplus reserve fund. |
|
|
|
|
|
- 106 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(iv) |
Retained earnings (accumulated losses) |
|
|
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Company and subsidiaries |
17,097,679 |
11,329,684 |
15,058,886 |
10,269,655 |
|
|
|
|
Jointly controlled entities |
(16,102) |
(4,683) |
- |
- |
|
|
|
|
Associates |
132,088 |
26,947 |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,213,665 |
11,351,948 |
15,058,886 |
10,269,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20. |
Borrowings |
|
|
|
|
|
|
Group |
Company |
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Non-current: |
|
|
|
|
|
|
Long-term bank loans (Note (a)) |
8,480,736 |
9,690,493 |
3,210,936 |
5,620,493 |
|
|
Current: |
|
|
|
|
|
|
Long-term bank loans (Note (a)) |
2,350,818 |
1,353,980 |
2,229,218 |
1,353,980 |
|
|
Short-term bank loans (Note (b)) |
2,762,040 |
2,378,998 |
- |
580,000 |
|
|
Short-term bonds (Note (c)) |
4,985,111 |
1,970,840 |
4,985,111 |
1,970,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,097,969 |
5,703,818 |
7,214,329 |
3,904,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
18,578,705 |
15,394,311 |
10,425,265 |
9,525,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated fair value of |
|
|
|
|
|
|
long-term loans (Note (a)) |
10,829,715 |
11,043,601 |
5,438,315 |
6,973,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 107 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(a) |
Long-term bank loans |
|
|
|
|
|
|
|
The maturity of long-term bank loans is as follows: |
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Within one year |
2,350,818 |
1,353,980 |
2,229,218 |
1,353,980 |
|
|
|
In the second year |
2,082,658 |
1,929,140 |
1,361,058 |
1,929,140 |
|
|
|
In the third to fifth year |
4,311,974 |
4,866,941 |
1,702,174 |
3,686,941 |
|
|
|
After the fifth year |
2,086,104 |
2,894,412 |
147,704 |
4,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,831,554 |
11,044,473 |
5,440,154 |
6,974,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, long-term bank loans of the Group and of the Company of RMB494,000,000 and of Danish Krone 6,481,000 (equivalent to approximately RMB8,994,000) (2005: RMB494,000,000) and RMB494,000,000 and of Danish Krone 6,481,000 (equivalent to approximately RMB8,994,000) (2005: RMB494,000,000), respectively, were guaranteed by Chinalco, the Company's parent company (Note 36). Long-term bank loans of a subsidiary of RMB780,000,000 (2005: RMB780,000,000) were guaranteed by a minority shareholder of a subsidiary of the Company. As of December 31, 2006, long-term bank loans of a subsidiary of RMB1,170,000,000 (2005: RMB1,100,000,000) were guaranteed by the Company. |
|
|
|
|
- 108 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Long-term bank loans of the Group and of the Company of RMB1,187,400,000 (2005:Nil) were pledged by property, plant and equipment (Note7) at the carrying amounts of RMB2,288,231,000 (2005: Nil). As of December 31, 2006, long term bank loans of RMB4,122,160,000 (2005: RMB5,165,160,000) were provided by shareholders of the Company. The characteristics of the Group's long-term bank loans as of December 31, 2006 are analyzed as follows: |
|
|
|
|
|
|
|
Loan |
Interest rate and final maturity |
2006 |
2005 |
|
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
Renminbi-denominated loans: |
|
|
|
|
|
|
Development of |
Variable interest rates ranging |
9,649,560 |
10,021,160 |
|
|
|
production facilities |
from 5.2% to 6.4% per annum |
|
|
|
|
|
|
as of December 31, 2006 |
|
|
|
|
|
|
with maturity dates through 2013 |
|
|
|
|
|
|
(2005: 4.9% to 6.1% per annum |
|
|
|
|
|
|
with maturity date through 2010) |
|
|
|
|
|
Working capital |
Variable interest rates ranging |
1,173,000 |
1,014,000 |
|
|
|
|
from 3.6% to 6.4% per annum |
|
|
|
|
|
|
as of December 31, 2006 |
|
|
|
|
|
|
with maturity dates through 2011 |
|
|
|
|
|
|
(2005: 3.6% to 5.2% per annum |
|
|
|
|
|
|
with maturity dates through 2009) |
|
|
|
|
|
Danish Krone-denominated loans: |
|
|
|
|
|
|
Development of |
Fixed interest rates 0.3% per annum |
8,994 |
9,313 |
|
|
|
production |
as of December 31, 2006 with |
|
|
|
|
|
facilities |
maturity dates through 2015 |
|
|
|
|
|
|
(2005: fixed interest rates 0.3% |
|
|
|
|
|
|
per annum with maturity dates |
|
|
|
|
|
|
through 2015) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,831,554 |
11,044,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 109 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
The estimated fair values of long-term loans (current portion included) are calculated based on discounted cash flows using applicable discount rates from the prevailing market interest rates offered to the Group for debt with substantially the same characteristics and maturity dates. The discount rates as at December 31, 2006 and December 31, 2005 were approximately 5.2% and 4.0%, respectively. The estimated fair value of current borrowings approximates their carrying amounts. |
|
|
|
|
|
|
(b) |
Short-term bank loans |
|
|
|
|
|
|
|
Short-term bank loans are dominated in following currencies: |
|
|
|
|
|
|
|
|
As of December 31, |
|
|
|
|
Group |
Company |
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Renminbi |
2,762,040 |
836,140 |
- |
580,000 |
|
|
|
US Dollar |
- |
1,542,858 |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,762,040 |
2,378,998 |
- |
580,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The effective interest rates as of December 31, 2006 ranged from 4.86% to 5.85% (2005: 3.33% to 5.58%). Short-term bank loans of RMB478,200,000 (2005: Nil) of certain subsidiaries were guaranteed by their then minority shareholders. As of December 31, 2006, no short-term bank loans of subsidiaries were guaranteed by the Company (2005: RMB12,000,000 and US$191,180,000 (equivalent to RMB1,542,858,000)). |
|
|
|
|
- 110 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Short-term bank loans of RMB761,140,000 (2005: RMB264,140,000) were provided by a shareholder of the Company. Short-term bank loans of RMB384,000,000 (2005: Nil) of a subsidiary were pledged by the related inventories. Short-term bank loans of RMB612,700,000 (2005: Nil) of subsidiaries were pledged by property, plant and equipment (Note 7) and land use rights (Note 8) at the carrying amounts of RMB715,055,000 (2005: Nil) and RMB248,528,000 (2005: Nil), respectively. The estimated fair value of short-term bank loans as of December 31, 2006 and 2005 approximates their carrying amounts. |
|
|
|
|
|
|
(c) |
Short-term bonds |
|
|
|
|
|
|
|
In June 2005, the Company issued short-term bonds with a total face value of RMB2,000,000,000 at a discount (face value RMB100 per unit) with a maturity of one year for working capital purposes. The effective interest rate of these bonds was 3.33% per annum. These short-term bonds have matured and were fully redeemed in June 2006. In May 2006, the Company issued short-term bonds with a total face value of RMB3,000,000,000 at par (face value RMB100 per unit) with a maturity of one year for working capital purposes. The coupon interest rate of these bonds is 3.13% per annum. In December 2006, the Company was granted a qualification to issue the second tranche of corporate short-term bonds within a credit of RMB5 billion, and issued short-term bonds with a total face value of RMB2,000,000,000 at a discount (face value RMB100 per unit) and maturity of one year for working capital. The effective interest rate of these bonds is 3.44% (excluding other expenses). As of December 31, 2006, the short-term bonds were stated at net of discount of RMB1,934,312,000. The estimated fair value of short-term bonds as of December 31, 2006 and 2005 approximates their carrying amounts. |
|
|
|
|
- 111 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(d) |
Banking facilities |
|
|
|
|
|
|
|
As of December 31, 2006, the Group had total banking facilities of approximately RMB50,082 million (2005: RMB37,672 million), inclusive of long-term facilities of approximately RMB17,600 million (2005: RMB13,963 million) and other facilities of approximately RMB32,482 million (2005: RMB23,709 million). Out of the total banking facilities granted, amounts totaling RMB13,680 million have been utilized as of December 31, 2006 (2005: RMB13,423 million). Banking facilities of approximately RMB16,200 million will be subject to renewals in 2007. The Directors of the Company are confident that such banking facilities can be renewed upon expiration. |
|
|
|
|
|
21. |
Turnover, revenue and segment information |
|
|
|
|
|
The Group is principally engaged in the production and distribution of alumina and primary aluminum. Revenues recognized during the year are as follows: |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Revenue |
|
|
|
|
Sales of goods and services, |
|
|
|
|
net of value-added tax |
61,015,134 |
37,110,319 |
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues (Note) |
|
|
|
|
Rendering of services |
138,401 |
114,211 |
|
|
Sales of scrap and other materials |
376,598 |
303,200 |
|
|
Supply of electricity, heat, gas and water |
366,132 |
298,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
881,131 |
716,167 |
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
61,896,265 |
37,826,486 |
|
|
|
|
|
|
|
|
|
|
- 112 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
Note: |
|
|
|
|
|
Total other revenues and related cost of sales were previously classified as "net other revenues and gains" for the year ended December 31, 2005, they were separately presented as part of the total revenue and cost of goods sold, respectively, in the income statement for the year ended December 31, 2006. Rendering of services mainly comprises revenues from the provision of transportation, machinery processing and production design services. Primary reporting format - business segments The Group is organized in the PRC into two main business segments: |
|
|
|
|
|
* |
Alumina segment - comprising mining and processing of bauxite into alumina and the associated distribution activities. |
|
|
|
|
|
|
* |
Primary aluminum segment - comprising production of primary aluminum and the associated distribution activities. |
|
|
|
|
|
|
In addition, the Group also provides other services. Activities of the headquarters and other operations of the Group, comprising research and development related to alumina and primary aluminum business carried out by Zhengzhou Research Institute and minor production and distribution of alumina hydrate, are grouped under corporate and other services segment. |
|
|
|
- 113 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
All inter-segment and inter-plant sales are made at prices approximate to market prices. Segment assets consist primarily of intangible assets, property, plant and equipment, inventories, receivables and operating cash, and exclude assets not dedicated to a particular segment. Segment liabilities consist primarily of operating liabilities and exclude liabilities not dedicated to a particular segment. Capital expenditure comprises additions to intangible assets and property, plant and equipment, including additions resulting from acquisitions through purchases of subsidiaries, investments in jointly controlled entities and associates. |
|
|
|
|
|
|
Year ended December 31, 2006 |
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
Primary |
and other |
Inter-segment |
|
|
|
|
|
Alumina |
aluminum |
services |
elimination |
Unallocated |
Group total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
|
|
|
|
|
|
|
External sales |
27,008,668 |
33,256,788 |
749,678 |
- |
- |
61,015,134 |
|
|
Inter-segment sales |
10,603,395 |
- |
- |
(10,603,395) |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,612,063 |
33,256,788 |
749,678 |
(10,603,395) |
- |
61,015,134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
|
|
|
|
|
|
(loss)/ |
|
|
|
|
|
|
|
|
Segment results |
13,341,914 |
4,476,108 |
(54,493) |
(162,509) |
(198,780) |
17,402,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs |
|
|
|
|
|
(715,717) |
|
|
Share of losses of |
|
|
|
|
|
|
|
|
jointly controlled |
|
|
|
|
|
|
|
|
entities |
- |
(11,419) |
- |
- |
- |
(11,419) |
|
|
Share of profits |
|
|
|
|
|
|
|
|
of associates |
- |
105,141 |
- |
- |
- |
105,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before |
|
|
|
|
|
|
|
|
income taxes |
|
|
|
|
|
16,780,245 |
|
|
Income taxes |
|
|
|
|
|
(4,393,561) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
|
12,386,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 114 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
Other segment items included in the income statement are as follows: |
|
|
|
|
|
Depreciation and |
|
|
|
|
|
|
|
|
amortization |
2,014,922 |
1,360,283 |
19,967 |
- |
101,768 |
3,496,940 |
|
|
Impairment loss |
|
|
|
|
|
|
|
|
on property, |
|
|
|
|
|
|
|
|
plant and equipment |
21,976 |
10,327 |
- |
- |
- |
32,303 |
|
|
Provision for |
|
|
|
|
|
|
|
|
obsolete inventories |
29,350 |
17,019 |
- |
- |
- |
46,369 |
|
|
Provision for impairment |
|
|
|
|
|
|
|
|
of receivables |
2,612 |
8,447 |
1,049 |
- |
- |
12,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2005 |
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
Primary |
and other |
Inter-segment |
|
|
|
|
|
Alumina |
aluminum |
services |
elimination |
Unallocated |
Group total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
|
|
|
|
|
|
|
External sales |
22,853,792 |
14,128,496 |
128,031 |
- |
- |
37,110,319 |
|
|
Inter-segment sales |
5,191,749 |
- |
- |
(5,191,749) |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,045,541 |
14,128,496 |
128,031 |
(5,191,749) |
- |
37,110,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit (loss)/ |
|
|
|
|
|
|
|
|
Segment results |
10,312,306 |
231,940 |
(48,438) |
(107,968) |
(306,604) |
10,081,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs |
|
|
|
|
|
(366,908) |
|
|
Share of profits of |
|
|
|
|
|
|
|
|
jointly controlled entities |
- |
372 |
- |
- |
- |
372 |
|
|
Share of profits of an associates |
- |
26,947 |
- |
- |
- |
26,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before income taxes |
|
|
|
|
|
9,741,647 |
|
|
Income taxes |
|
|
|
|
|
(2,495,213) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
|
7,246,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 115 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
Other segment items included in the income statement are as follows: |
|
|
|
|
|
Depreciation and |
|
|
|
|
|
|
|
|
amortization |
1,713,281 |
743,264 |
41,177 |
- |
27,222 |
2,524,944 |
|
|
Impairment loss on property, |
|
|
|
|
|
|
|
|
plant and equipment |
4,225 |
- |
- |
- |
- |
4,225 |
|
|
Provision for |
|
|
|
|
|
|
|
|
obsolete inventories |
11,337 |
1,847 |
- |
- |
- |
13,184 |
|
|
Provision for impairment |
|
|
|
|
|
|
|
|
of receivables |
19,566 |
5,267 |
635 |
- |
- |
25,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The segment assets and liabilities as of December 31, 2006 for the year then ended are as follows: |
|
|
|
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
Primary |
and other |
Inter-segment |
|
|
|
|
|
Alumina |
aluminum |
services |
elimination |
Unallocated |
Group total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Assets |
42,512,021 |
25,776,569 |
8,647,645 |
(1,028,076) |
2,096,157 |
78,004,316 |
|
|
Liabilities |
7,070,077 |
11,463,285 |
8,700,147 |
(1,028,076) |
4,032,957 |
30,238,390 |
|
|
Capital expenditure |
3,554,884 |
4,324,238 |
122,214 |
- |
692,986 |
8,694,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 116 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
The segment assets and liabilities as at 31 December, 2005 for the year then ended are as follows: |
|
|
|
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
Primary |
and other |
Inter-segment |
|
|
|
|
|
Alumina |
aluminum |
services |
elimination |
Unallocated |
Group total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Assets |
35,445,213 |
16,563,819 |
6,153,200 |
(643,867) |
1,491,514 |
59,009,879 |
|
|
Liabilities |
9,373,274 |
6,332,311 |
4,767,800 |
(643,867) |
4,975,467 |
24,804,985 |
|
|
Capital expenditure |
5,369,606 |
2,793,892 |
124,811 |
- |
129,623 |
8,417,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secondary reporting format - geographical segments The Group's operations are principally carried out in the PRC and the related assets are located there. Accordingly, no geographical segments are presented. |
|
|
|
- 117 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
22. |
Selling and distribution expenses |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
Transportation and loading |
567,522 |
396,652 |
|
|
Packaging expenses |
183,871 |
157,570 |
|
|
Port expenses |
44,147 |
32,197 |
|
|
Salaries and welfare expenses |
28,615 |
30,939 |
|
|
Sales commission and other handling fee |
16,150 |
23,206 |
|
|
Marketing and advertising (Note) |
39,073 |
33,780 |
|
|
Depreciation - non production property, |
|
|
|
|
plant and equipment |
4,242 |
2,473 |
|
|
Others |
74,513 |
43,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
958,133 |
720,497 |
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
|
|
|
|
Marketing and advertising expenses were previously classified as "general and administrative expenses" for the year ended December 2005. They were reclassified as "selling and distribution expenses" for the year ended December 31, 2006. |
|
|
|
- 118 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
23. |
General and administrative expenses |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Salaries and welfare expenses |
561,149 |
466,196 |
|
|
Taxes other than income taxes (Note) |
599,291 |
383,925 |
|
|
Depreciation - non production property, plant and equipment |
96,883 |
73,504 |
|
|
Amortization - land use rights |
35,298 |
10,671 |
|
|
Traveling and entertainment |
152,859 |
84,023 |
|
|
Utilities and office supplies |
60,473 |
47,442 |
|
|
Repairs and maintenance |
33,883 |
23,209 |
|
|
Insurance |
54,512 |
46,539 |
|
|
Rental expenses |
|
|
|
|
- Head office |
57,045 |
45,217 |
|
|
- Other branches and subsidiaries |
37,668 |
12,783 |
|
|
Pre-operation expenses |
7,934 |
42,379 |
|
|
Legal and professional fees |
73,979 |
44,971 |
|
|
Auditor's remuneration |
|
|
|
|
- audit fees |
30,000 |
14,660 |
|
|
- audit related fees |
4,253 |
9,291 |
|
|
- other fees |
781 |
978 |
|
|
Others |
286,661 |
183,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,092,669 |
1,489,537 |
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
|
|
|
|
Taxes other than income taxes mainly comprise land use tax, property tax and stamp duty. |
|
|
|
- 119 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
24. |
Other income and other gains/(losses), net |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Other income |
|
|
|
|
Interest income |
183,514 |
89,363 |
|
|
Income from held-to-maturity investments |
- |
193 |
|
|
Interest waived (Note (a)) |
- |
14,711 |
|
|
Government grants (Note (b)) |
58,515 |
5,440 |
|
|
|
242,029 |
109,707 |
|
|
Other gains/ (losses) |
|
|
|
|
Realized and unrealized gain on future contracts, net |
86,633 |
5,760 |
|
|
Gain on sales of financial assets |
|
|
|
|
at fair value through profit or loss |
- |
5,582 |
|
|
Excess of interest in the net fair value of |
|
|
|
|
net assets acquired over cost arising from acquisitions of |
|
|
|
|
- subsidiaries (Note 5) |
177,972 |
- |
|
|
- an associate (Note 10(b)(ii)) |
57,928 |
- |
|
|
Others |
57 |
(329) |
|
|
|
|
|
|
|
|
|
|
|
|
|
322,590 |
11,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
564,619 |
120,720 |
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
(a) |
In 2005, the Company entered into an interest waiver agreement with the State Development Planning Commission to settle in full the outstanding loans of RMB19 million, under which agreement the interest payable on the outstanding loans was waived. |
|
|
|
|
|
|
(b) |
The Group obtained and recognized government grants as income in respect of certain qualified technical improvement projects and capital investments. |
|
|
|
|
- 120 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
25. |
Staff costs |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Wages, salaries and bonus |
2,687,982 |
2,317,347 |
|
|
Housing fund |
189,840 |
154,977 |
|
|
Contributions to retirement schemes (Note (a)) |
442,562 |
390,713 |
|
|
Welfare and other expenses (Note (b)) |
648,298 |
546,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,968,682 |
3,409,568 |
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
(a) |
The employees of the Group participate in various retirement benefit schemes organized by the relevant provincial and municipal governments under which the Group is required to make monthly defined contributions to these plans at rates ranging from 15% to 20% (2005: 15% to 25%) of the employees' basic wages / salaries for the respective years. The Group's contributions to these defined contribution schemes are expensed as incurred and are not reduced by forfeited contributions. The assets of these schemes, which are operated by the respective governments, are held separately from the Company and its subsidiaries. |
|
|
|
|
|
|
(b) |
Welfare and other expenses, including welfare, staff committee expenses, education expenses, unemployment insurance expenses are accrued based on 14% (2005: 14%) of the wages and recognized in the income statement. |
|
|
|
|
|
|
Staff costs include remuneration payable to Directors, Supervisors and senior management as set out in Note 26. |
|
|
|
- 121 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
26. |
Directors, Supervisors and senior management's remuneration |
|
|
|
|
|
(a) |
Directors' and Supervisors' remuneration |
|
|
|
|
|
|
|
The aggregate amounts of remuneration payable to Directors and Supervisors of the Company during the year are as follows: |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Fees |
1,098 |
1,097 |
|
|
|
Basic salaries, housing allowances, |
|
|
|
|
|
other allowances and benefits in kind |
3,107 |
2,956 |
|
|
|
Discretionary bonus |
2,016 |
2,265 |
|
|
|
Contributions to the retirement scheme |
106 |
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,327 |
6,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The remuneration of each Director for the year ended December 31, 2006 is set out below: |
|
|
|
|
|
|
|
|
|
|
|
Employer's |
|
|
|
|
|
|
|
|
contribution to |
|
|
|
|
|
|
|
Discretionary |
retirement |
|
|
|
|
Name of Director |
Fees |
Salary |
bonus |
schemes |
Total |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
2006: |
|
|
|
|
|
|
|
|
Xiao Yaqing |
- |
754 |
622 |
19 |
1,395 |
|
|
|
Xiong Weiping |
|
|
|
|
|
|
|
|
(Resigned on August 23, 2006) |
- |
423 |
346 |
12 |
781 |
|
|
|
Wang Dianzuo |
266 |
- |
- |
- |
266 |
|
|
|
Kang Yi |
266 |
- |
- |
- |
266 |
|
|
|
Luo Jianchuan |
- |
555 |
351 |
19 |
925 |
|
|
|
Chen Jihua |
- |
506 |
282 |
19 |
807 |
|
|
|
Joseph C. Muscari |
150 |
- |
- |
- |
150 |
|
|
|
Shi Chungui |
150 |
- |
- |
- |
150 |
|
|
|
Poon Yiu Kin |
266 |
- |
- |
- |
266 |
|
|
|
Zhang Chengzhong |
|
|
|
|
|
|
|
|
(Appointed on October 13, 2006) |
- |
506 |
282 |
19 |
807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,098 |
2,744 |
1,883 |
88 |
5,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 122 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
|
|
|
|
Employer's |
|
|
|
|
|
|
|
|
contribution to |
|
|
|
|
|
|
|
Discretionary |
retirement |
|
|
|
|
Name of Director |
Fees |
Salary |
bonus |
schemes |
Total |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
2005: |
|
|
|
|
|
|
|
|
Xiao Yaqing |
- |
762 |
594 |
20 |
1,376 |
|
|
|
Xiong Weiping |
- |
640 |
495 |
20 |
1,155 |
|
|
|
Wang Dianzuo |
276 |
- |
- |
- |
276 |
|
|
|
Chiu Chi Cheong, Clifton |
|
|
|
|
|
|
|
|
(Resigned on October 14, 2005) |
212 |
- |
- |
- |
212 |
|
|
|
Chen Xiaozhou |
|
|
|
|
|
|
|
|
(Resigned on March 27, 2005) |
38 |
- |
- |
- |
38 |
|
|
|
Kang Yi |
276 |
- |
- |
- |
276 |
|
|
|
Luo Jianchuan |
- |
566 |
335 |
20 |
921 |
|
|
|
Chen Jihua |
- |
508 |
269 |
20 |
797 |
|
|
|
Joseph C. Muscari |
150 |
- |
- |
- |
150 |
|
|
|
Shi Chungui |
|
|
|
|
|
|
|
|
(Appointed on June 9, 2005) |
88 |
- |
- |
- |
88 |
|
|
|
Poon Yiu Kin, Samuel |
|
|
|
|
|
|
|
|
(Appointed on October 14, 2005) |
57 |
- |
- |
- |
57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,097 |
2,476 |
1,693 |
80 |
5,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The remuneration of the Directors and Supervisors fell within the following bands: |
|
|
|
|
|
|
|
|
Number of individuals |
|
|
|
|
2006 |
2005 |
|
|
|
|
|
|
|
|
|
Nil to RMB1,000,000 |
14 |
12 |
|
|
|
RMB1,000,001 - RMB1,500,000 |
1 |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No Directors or Supervisors of the Company waived any remuneration during the respective years. |
|
|
|
|
- 123 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(b) |
Five highest paid individuals |
|
|
|
|
|
|
|
The five individuals whose remuneration was the highest in the Group were as follows: |
|
|
|
|
|
|
|
|
Number of individuals |
|
|
|
|
2006 |
2005 |
|
|
|
|
|
|
|
|
|
Directors and supervisors |
4 |
3 |
|
|
|
Senior management |
1 |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The five individuals whose remuneration were the highest in the Group for the year include four (2005: three) Directors whose remuneration are reflected in the analysis presented above. The remuneration payable to the remaining one individual (2005: two) during the year, are as follows: |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Basic salaries, housing allowances, |
|
|
|
|
|
other allowances and benefits in kind |
506 |
1,046 |
|
|
|
Discretionary bonus |
282 |
538 |
|
|
|
Contributions to the retirement scheme |
19 |
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
807 |
1,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
27. |
Expenses charged to the income statement |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Amortization of land use rights (Note 8) |
35,298 |
10,671 |
|
|
Depreciation of property, plant and equipment, |
|
|
|
|
net of capitalization in inventories (Note 7) |
3,437,438 |
2,477,877 |
|
|
Loss on disposal of property, |
|
|
|
|
plant and equipment (Note 33) |
55,579 |
63,355 |
|
|
Impairment loss on property, |
|
|
|
|
plant and equipment (Note 7) |
32,303 |
4,225 |
|
|
Operating lease rentals in respect of land and buildings |
334,357 |
242,619 |
|
|
Provision for obsolete inventories |
46,369 |
13,184 |
|
|
Provision for impairment of receivables |
12,108 |
25,468 |
|
|
|
|
|
|
|
|
|
|
- 124 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
28. |
Finance costs |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Interest on borrowings |
867,472 |
708,600 |
|
|
Less: Amount capitalized in |
|
|
|
|
construction in progress (Note (a)) |
(193,857) |
(304,122) |
|
|
|
|
|
|
|
|
|
|
|
|
|
673,615 |
404,478 |
|
|
Exchange loss/(gain), net (Note (b)) |
42,102 |
(37,570) |
|
|
|
|
|
|
|
|
|
|
|
|
|
715,717 |
366,908 |
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
(a) |
Borrowing costs arising on financing entered into for the construction of production facilities were capitalized during the year as property, plant and equipment (Note 7). A capitalization rate used was 5.15% (2005: 5.21%) per annum, representing the borrowing cost of the loan used to finance the construction of production facilities. |
|
|
|
|
|
|
(b) |
The net exchange loss for the year ended December 31, 2006 was mainly due to the appreciation of RMB as the proceeds from the issuance of new H shares were received in Hong Kong Dollar. The net exchange gain for the year ended December 31, 2005 was mainly related to foreign currency denominated loans. |
|
|
|
|
- 125 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
29. |
Income tax expense |
|
|
|
|
|
(a) |
The amount of taxation charged to the income statement represents: |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Current taxation: |
|
|
|
|
|
PRC enterprise income tax |
4,382,581 |
2,627,246 |
|
|
|
Over provision in prior years |
(44,232) |
(40,466) |
|
|
|
Deferred tax (Note 16) |
55,212 |
(91,567) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,393,561 |
2,495,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
Three branches and a subsidiary of the Company located in the western region of China (namely Guangxi branch, Qinghai branch, Guizhou branch, China Aluminum Qinghai International Trading Corp., Ltd. (Chinese Character) were granted a tax concession to pay PRC income tax at a preferential rate of 15%. The preferential tax rate is applicable to qualified operations of the three branches and of the subsidiary in specified regions with effect from January 1, 2001 for a ten-year period to December 31, 2010 and from January 1, 2003 for a nine-year period to December 31, 2011, respectively, as long as they continue to engage in qualified operations in their respective regions. The relevant tax concessions are subject to review on a regular basis. In 2006, the above tax concessions had been confirmed and approved by respective tax authorities. |
|
|
|
|
|
|
|
Chalco Western Qinghai Int'l Trading Co., Ltd. ("Western Trading"), a subsidiary of the Company, located in Xining Economic and Technology Developing District had registered and commenced business in October 2003. Pursuant to Qinghai Province Development of Western Region Policy (Qing Zheng 2003 No.35), starting from the commencement of its business, Western Trading is exempted from PRC income tax for the first 5 years and is at a preferential rate of 15% for the years after. The exemption of PRC income tax amounting to RMB44,007,000 (2005: RMB35,346,000) for the year ended December 31, 2005 was approved by the Qinghai Province Tax Bureau and the whole amount has been written-back in the current year. |
|
|
|
|
- 126 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Pursuant to the Statement on Supporting Fund for Development of Enterprises issued by the local government of Caolu Town, Pudong New Areas, Shanghai, Chalco Kelin Aluminum of Shanghai Co., Ltd., a subsidiary of the Company, was exempted from PRC income tax for the first year and at a preferential rate of 15% for the two years after. Zunyi Aluminum, a subsidiary of the Company, is granted a tax concession and is taxed at a rate of 15% from January 1, 2005 for a 5-year period to December 31, 2010. The current PRC income taxes of the Company, its subsidiaries and jointly controlled entities have been provided at the basic tax rate of 33% (2005: 33%) on the assessable profits for the respective years, except for those related to the above operations in the Group. |
|
|
|
|
|
|
(c) |
The tax on the Group's profit before income tax differs from the expected amount that would arise using the basic tax rate in the PRC applicable to the Group as follows: |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Profit before income tax |
16,780,245 |
9,741,647 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax calculated at a tax rate of 33% |
5,537,481 |
3,214,744 |
|
|
|
Tax losses for which no deferred income |
|
|
|
|
|
tax asset was recognized |
5,369 |
5,493 |
|
|
|
Income not subject to tax |
(218,644) |
(58,977) |
|
|
|
Expenses not deductible for tax purposes |
244,564 |
67,092 |
|
|
|
Utilization of prior years' unrecognized tax losses |
(30,109) |
(12,307) |
|
|
|
Differential tax rates on the profit of certain |
|
|
|
|
|
branches and subsidiaries |
(1,032,399) |
(606,478) |
|
|
|
Tax credit for capital expenditure (Note) |
(68,469) |
(73,888) |
|
|
|
Over provision in prior years (Note 29(b)) |
(44,232) |
(40,466) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax charge |
4,393,561 |
2,495,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average effective tax rate |
26.18% |
25.6% |
|
|
|
|
|
|
|
|
|
|
|
|
- 127 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
Note: |
|
|
|
|
|
|
|
This primarily represents incentive in the form of tax credit given by the relevant tax authorities in respect of production plant and equipment purchased in the domestic market. Share of associates' income tax expenses for the year amounted RMB28,084,000 (2005: RMB4,166,000), were included in the consolidated income statement as share of profits of associates. The jointly controlled entities did not incur any income tax expenses for the year (2005: Nil). |
|
|
|
|
|
30. |
Profit attributable to equity holders of the Company |
|
|
|
|
|
The profit attributable to equity holders of the Company is dealt with in the financial statements of the Company to the extent of RMB10,493,744,000 (2005: RMB6,772,745,000). |
|
|
|
|
31. |
Earnings per share |
|
|
|
|
|
The calculation of basic earnings per share is based on the Group's profit attributable to equity holders of the Company for the year ended December 31, 2006 of RMB11,744,676,000 (2005: RMB7,022,422,000) and the weighted average number of 11,439,465,194 shares (2005: 11,049,876,153 shares) in issue during the year. As there are no dilutive securities, there is no difference between basic and diluted earnings per share. |
|
|
|
- 128 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
32. |
Dividends |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Interim - RMB0.188 (2005: Nil) per share |
2,190,177 |
- |
|
|
Proposed final - (Note) (2005: RMB0.214) per share |
- |
2,364,673 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
2,190,177 |
2,364,673 |
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
|
|
|
|
Given the pending A share listing by the Company and the acquisitions of Shandong Aluminum and Lanzhou Aluminum by the Company, the Company will after completion of the proposed A share listing and the acquisitions of Shandong Aluminum and Lanzhou Aluminum declare the final dividend for the year ended December 31, 2006, which, based on 35% of the profit after tax and after deducting the interim dividend paid, would amount to a distributable profit of approximately RMB1,482,633,000. Such dividend, when declared, will be distributed to the new and existing shareholders of the Company. Due to the same reason, both Shandong Aluminum and Lanzhou Aluminum will not declare final dividend for the year ended December 31, 2006 and their retained earnings and reserves are distributable to the Company after the completion of the acquisitions. |
|
|
|
|
33. |
Notes to the consolidated cash flow statement |
|
|
|
|
|
(a) |
In the cash flow statement, proceeds from sale of property, plant and equipment comprise: |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Net book amount |
256,843 |
81,381 |
|
|
|
Loss on disposal (Note 27) |
(55,579) |
(63,355) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from disposal |
201,264 |
18,026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
During the year, capital injection of RMB490,000,000 (2005: Nil) made by a minority shareholder of a subsidiary was in form of injection of net assets. |
|
|
|
|
- 129 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
34. |
Litigation and contingent liabilities |
|
|
|
|
|
(a) |
Pursuant to a memorandum of understanding dated November 12, 2001 (the "MOU") signed between the Company and Alcoa International (Asia) Limited ("Alcoa"), the two parties have agreed to form a 50/50 equity joint venture which will own and operate the alumina and primary aluminum production facilities owned by the Guangxi branch of the Company (the "Pingguo JV"). Pursuant to the Subscription Agreement pertaining to which Alcoa acquired shares in the Company, if the final joint venture agreement of the Pingguo JV is not executed within 8 months of the closing of the Company's global offering or if all necessary relevant PRC government approvals for the Pingguo JV are not obtained within 12 months of the closing of the Company's global offering due to the failure of a party to abide by its expressions of intent in the MOU, then that party would be obligated to pay approximately US$7.5 million (approximately RMB59 million) to the other party as compensation. |
|
|
|
|
|
|
|
Although the final joint venture agreement was not executed, pursuant to the Supplementary Agreement of the Strategic Investor Subscription Agreement, the Company continues to work actively and closely with Alcoa to conclude the joint venture agreement consistent with its expressed intentions in the MOU. With effort contributed by both parties, significant progress was noted, including the finalization of the joint venture agreement, articles of association and electricity supply arrangement. On March 29, 2004, the establishment of the Pingguo JV was approved by the National Development and Reform Commission. As of December 31, 2006, the Company has not made a claim against Alcoa nor, according to the Directors, has Alcoa asserted a claim against the Company for compensatory payment. Based on currently available information, the Directors believe that no provision is necessary. |
|
|
|
|
- 130 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(b) |
In 2006, Fushun Aluminum, a subsidiary of the Company, was claimed by several banks to be jointly liable for repayment of loans lent by the several banks to a third party and the claims by the banks are for repayment of a total bank loan of RMB971,193,000. In March 2007, Fushun Aluminum was claimed by another bank to be liable to the bank for repayment of bank loans lent by that bank to the third party in the sum of RMB283,681,000. Fushun Aluminum was acquired by the Company from the third party. The Directors, after obtaining independent legal advice, are of the opinion that as the acquisition was conducted on a fair principle and the consideration was set close to the asset value of the assets acquired, no contingency provision for such claim is necessary as of December 31, 2006. |
|
|
|
|
|
35. |
Commitments |
|
|
|
|
|
(a) |
Capital commitments for property, plant and equipment as of December 31, 2006 and 2005 were as follows: |
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Contracted but not |
|
|
|
|
|
|
|
provided for |
2,167,295 |
560,600 |
1,889,328 |
555,921 |
|
|
|
Authorized but not |
|
|
|
|
|
|
|
contracted for |
6,033,229 |
8,465,177 |
5,940,091 |
7,898,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,200,524 |
9,025,777 |
7,829,419 |
8,454,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
Commitments for capital contribution |
|
|
|
|
|
|
|
(i) |
Pursuant to the resolution on June 19, 2005, of the Board of Directors of Guangxi Huayin Aluminum Co., Ltd. (Chinese Character) ("Guangxi Huayin"), a jointly controlled entity of the Company, it was resolved that the total investment in Guangxi Huayin be increased from RMB10 million to approximately RMB8,491 million. Pursuant to relevant PRC regulations, 25% of such total investment, i.e. an aggregate of approximately RMB2,133 million (of which RMB701 million represent the Company's share of contribution), have to be contributed by the shareholders in proportion to their equity interests in Guangxi Huayin as registered capital, which has agreed to be made by the shareholders in three installments in each of 2005, 2006 and 2007. |
|
|
|
|
|
- 131 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
|
On July 31, 2005, the shareholders of Guangxi Huayin (including the Company) entered into a supplemental agreement (the "Supplemental Agreement") to amend the Shareholders' Capital Contribution Agreement dated February 15, 2003, which further sets out the plan to increase the total investment and registered capital as required by Guangxi Huayin to carry out its initial alumina project (estimated initial annual production capacity of 1,600,000 tonnes). According to the Supplemental Agreement, the Company will contribute an aggregate of approximately RMB701 million to the registered capital of Guangxi Huayin. Up to the date of the approval of these financial statements, the Company had made approximately RM573 million as capital contribution to Guangxi Huayin. |
|
|
|
|
|
|
|
|
(ii) |
At December 31, 2006, the Company had commitment in respect of the injection of additional capital into Chalco Zunyi Alumina Co., Ltd (Chinese Character), a subsidiary of the Company, of approximately RMB750,400,000. |
|
|
|
|
|
|
|
(c) |
Commitments under operating leases as of December 31, 2006 and 2005 were as follows: |
|
|
|
|
|
|
|
The Group and the Company had future aggregate minimum lease payments in relation to land and buildings under non-cancelable operating leases as follows: |
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
Not later than one year |
300,877 |
315,454 |
278,959 |
298,464 |
|
|
|
Later than one year and not |
|
|
|
|
|
|
|
later than five years |
1,203,507 |
1,138,518 |
1,115,838 |
1,070,560 |
|
|
|
Later than five years |
|
|
|
|
|
|
|
(Note) |
10,928,245 |
9,546,886 |
10,483,182 |
9,085,148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,432,629 |
11,000,858 |
11,877,979 |
10,454,172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
|
|
|
|
|
|
These mainly represent commitments under operating leases in relation to land later than five years but not later than 45 years. |
|
|
|
|
- 132 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
36. |
Related party balances and transactions |
|
|
|
|
|
Related parties refer to entities in which Chinalco has the ability, directly or indirectly, to control or jointly control the other party, or exercise significant influence over the other party in making financial and operating decisions, or Directors or officers of the Company and of its holding company, jointly controlled entities and associates. Given that the PRC government still owns a significant portion of the productive assets in the PRC despite the continuous reform of the governments structure, the majority of the Group's business activities had been conducted with enterprises directly or indirectly owned or controlled by the PRC government ("state-owned enterprises"), including Chinalco, its subsidiaries, associates and jointly controlled entities (collectively "Chinalco Group") in the ordinary course of business. The management of the Company are of the view that it has provided meaningful disclosures of related party transactions through the disclosure of transactions with Chinalco and entities in which Chinalco has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions, or Directors or officers of the Company. State-owned enterprises and their subsidiaries, other than entities under Chinalco (also a state-owned enterprise), directly or indirectly controlled by the PRC government are also defined as related parties of the Group in accordance with HKAS 24 "Related Party Disclosures". In the normal course of its business, the Group may either enter into various transactions with one or more of such state-owned enterprises and their subsidiaries. Neither Chinalco nor the PRC government publishes financial statements for public use. |
|
|
|
- 133 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(a) |
Related party balances with Chinalco Group |
|
|
|
|
|
|
|
(i) |
Due from Chinalco Group |
|
|
|
|
|
|
|
|
|
As of December 31, 2006, included in accounts receivable and other current assets, were amounts due from Chinalco Group as follows: |
|
|
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables |
225,167 |
230,609 |
198,910 |
228,291 |
|
|
|
|
Other receivables |
258,314 |
317,691 |
237,713 |
292,959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
483,481 |
548,300 |
436,623 |
521,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
Provision for |
|
|
|
|
|
|
|
|
|
impairment of |
|
|
|
|
|
|
|
|
|
receivables |
(220,052) |
(263,501) |
(220,052) |
(263,374) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
263,429 |
284,799 |
216,571 |
257,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables from Chinalco Group are unsecured, non-interest bearing and are repayable on demand. |
|
|
|
|
|
|
|
|
(ii) |
Due to Chinalco Group |
|
|
|
|
|
|
|
|
|
As of December 31, 2006, included in accounts payable and other payables, were amounts due to Chinalco Group as follows: |
|
|
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables |
179,674 |
52,256 |
120,310 |
43,005 |
|
|
|
|
Other payables |
798,615 |
623,994 |
626,867 |
531,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
978,289 |
676,250 |
747,177 |
574,026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other payables to Chinalco Group are unsecured, non-interest bearing and are repayable on demand. |
|
|
|
|
|
- 134 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(b) |
Other related party balances |
|
|
|
|
|
|
|
(i) |
Due from other related parties |
|
|
|
|
|
|
|
|
|
As of December 31, 2006, amounts due from other related parties were as follows: |
|
|
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Jointly controlled entities |
14,618 |
17,618 |
14,618 |
17,618 |
|
|
|
|
Associates |
13,799 |
13,587 |
438 |
438 |
|
|
|
|
Subsidiaries |
- |
- |
1,522,350 |
413,078 |
|
|
|
|
Others |
35,672 |
2,723 |
2,723 |
2,723 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,089 |
33,928 |
1,540,129 |
433,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts due from other related parties are unsecured, non-interest bearing and are repayable on demand. |
|
|
|
|
|
|
|
|
(ii) |
Due to other related parties |
|
|
|
|
|
|
|
|
|
As of December 31, 2006, amounts due to other related parties were as follows: |
|
|
|
|
|
|
|
|
|
|
Group |
Company |
|
|
|
|
|
2006 |
2005 |
2006 |
2005 |
|
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Jointly controlled entities |
1,155 |
1,748 |
1,155 |
1,748 |
|
|
|
|
Associates |
25,211 |
30,085 |
25,211 |
26,075 |
|
|
|
|
Subsidiaries |
- |
- |
90,252 |
942,500 |
|
|
|
|
Others |
120,509 |
2,270 |
9,104 |
2,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
146,875 |
34,103 |
125,722 |
972,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts due to other related parties are unsecured, non-interest bearing and are repayable on demand. |
|
|
|
|
|
- 135 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(c) |
Related party balances with other state-owned enterprises |
|
|
|
|
|
|
|
Included in the consolidated balance sheet, were balances with other state-owned enterprises as follows: |
|
|
|
|
|
|
|
|
Group |
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
Accounts receivable and other current assets, net |
803,036 |
1,531,743 |
|
|
|
Cash and cash equivalents |
12,802,775 |
7,597,727 |
|
|
|
Non-current liabilities |
|
|
|
|
|
Long-term bank loans (Note 20(a)) |
8,480,736 |
9,690,493 |
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable and other liabilities |
1,527,451 |
1,227,076 |
|
|
|
Current portion of long-term bank loans (Note 20(a)) |
2,350,818 |
1,353,980 |
|
|
|
Short-term bank loans (Note 20(b)) |
2,762,040 |
2,378,998 |
|
|
|
Short-term bonds (Note 20(c)) |
4,985,111 |
1,970,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Except for cash at banks, loans and available-for-sale investments (included in other current assets) stated above, all the balances of assets and liabilities are unsecured, non-interest bearing and receivable or repayable within one year. |
|
|
|
|
- 136 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(d) |
Related party transactions with Chinalco Group and other related parties |
|
|
|
|
|
|
|
Save as disclosed elsewhere in the consolidated financial statements, significant related party transactions which were carried out in the normal course of the Group's business during the year were as follows: |
|
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
Sales of materials and |
|
|
|
|
|
|
finished goods to: |
(i) |
|
|
|
|
|
Chinalco Group |
|
4,030,852 |
3,088,968 |
|
|
|
Jointly controlled entity |
|
11,109 |
45,480 |
|
|
|
Associates |
|
1,342,997 |
570,470 |
|
|
|
Others |
|
155,885 |
85,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,540,843 |
3,790,427 |
|
|
|
Provision of utility services |
|
|
|
|
|
|
to Chinalco Group |
(ii) |
298,259 |
310,438 |
|
|
|
Provision of engineering, |
|
|
|
|
|
|
construction and |
|
|
|
|
|
|
supervisory services |
|
|
|
|
|
|
by Chinalco Group |
(iii) |
1,453,848 |
2,176,041 |
|
|
|
Purchases of key and |
|
|
|
|
|
|
auxiliary materials from: |
(iv) |
|
|
|
|
|
Chinalco Group |
|
2,558,883 |
700,829 |
|
|
|
Associates |
|
585,835 |
220,772 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,144,718 |
921,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision of social services and |
|
|
|
|
|
|
logistics services by Chinalco Group |
(v) |
1,044,401 |
951,247 |
|
|
|
Land and building rental |
|
|
|
|
|
|
charged by Chinalco Group |
(vi) |
295,408 |
253,805 |
|
|
|
Headquarters' office rental |
|
|
|
|
|
|
charged by Chinalco Group |
(vi) |
50,660 |
44,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 137 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(i) |
Materials and finished goods sold to Chinalco Group during both periods mainly comprised sales of alumina, primary aluminum and scrap materials. Transactions entered into during the periods are as covered by general agreement on Mutual Provision of Production Supplies and Ancillary Services entered into between the Company and Chinalco. The pricing policy is summarized below: |
|
|
|
|
|
|
|
|
|
(i) |
Adoption of the price prescribed by the PRC government ("Stated-prescribed price"); |
|
|
|
|
|
|
|
|
|
|
(ii) |
If there is no State-prescribed price then adoption of State-guidance price; |
|
|
|
|
|
|
|
|
|
|
(iii) |
If there is neither State-prescribed price nor State-guidance price, then adoption of market price (being price charged to and from independent third parties); and |
|
|
|
|
|
|
|
|
|
|
(iv) |
If none of the above is available, then adoption of a contractual price (being reasonable costs incurred in providing the relevant services plus not more than 5% of such costs). |
|
|
|
|
|
|
|
|
|
(ii) |
Utility services, including electricity, gas, heat and water, are supplied at the pricing policy as set out in (i)(i) above. |
|
|
|
|
|
|
|
|
(iii) |
Engineering, project construction and supervisory services were provided by Chinalco Group to the Company mainly for construction projects during the period. Provisions of these services are covered by the Provision of Engineering, Construction and Supervisory Services Agreement. The State-guidance price as stated in (i)(ii) or prevailing market price (including tender price where by way of tender) is adopted for pricing purposes. |
|
|
|
|
|
|
|
|
(iv) |
Purchases of key and auxiliary materials (including bauxite, limestone, carbon, cement, coal) from Chinalco Group are covered by the General Agreement on Mutual Provision of Production Supplies and Ancillary Services and Mineral Supply Agreement. The pricing policy is the same as that set out in (i)(i) above. |
|
|
|
|
|
- 138 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
|
(v) |
Social services and logistics services were provided by Chinalco Group and cover public security and fire services, education and training, school and hospital services, cultural and physical education, newspaper and magazines, publications and broadcasting and printing as well as property management, environmental and hygiene, greenery, nurseries and kindergartens, sanatoriums and canteens, guesthouses and offices, public transport and retirement management, and other services. Provisions of these services are covered by the Comprehensive Social and Logistics Services Agreement entered into between the Company and Chinalco Group. The pricing policy is the same as that adopted in the General Agreement on Mutual Provision of Production Supplies and Ancillary Services Agreement. |
|
|
|
|
|
|
|
|
(vi) |
Rental fee is payable to Chinalco Group for: |
|
|
|
|
|
|
|
|
|
(i) |
Use of land, inclusive of land for industrial or commercial purposes, occupied and used by the Company during the period covered by the Land Use Rights Leasing Agreement entered into between the Company and Chinalco Group. |
|
|
|
|
|
|
|
|
|
|
(ii) |
For the year ended December 31, 2006, rental fee paid/payable was amounted to approximately RMB346 million (2005: RMB298 million). |
|
|
|
|
|
|
|
|
|
|
(iii) |
Use of property as office premises according to the rental agreement signed in March 2005. The annual rent payable is about RMB62 million. |
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, there existed the following arrangements entered into between the Group and Chinalco, fellow subsidiaries and other related parties: |
|
|
|
|
|
|
|
|
(i) |
The Company granted to Chinalco a non-exclusive right to use two trademarks for a period of ten years from July 1, 2001 to June 30, 2011 at no cost pursuant to the Trademark License Agreement. The Company will be responsible for the payment of a total annual fee of no more than RMB1,000 to maintain effective registration. Under the terms of the agreement, Chinalco may negotiate extension upon terms to be agreed upon. |
|
|
|
|
|
|
|
|
(ii) |
Guarantees granted by Chinalco to banks for the loans borrowed to the Group are covered by the Guarantee of Debts Contract entered into between the Company and Chinalco. |
|
|
|
|
|
- 139 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
|
(e) |
Related party transactions with other state-owned enterprises: |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Purchases of electricity |
7,877,466 |
5,429,103 |
|
|
|
Sale of alumina |
16,905,474 |
13,835,273 |
|
|
|
Sale of primary aluminum |
6,164,850 |
1,930,230 |
|
|
|
Purchases of raw materials |
9,453,601 |
3,221,041 |
|
|
|
Purchase of property, plant and equipment |
|
|
|
|
|
(including construction services and materials) |
2,856,005 |
1,221,608 |
|
|
|
Long-term bank loans (repaid)/borrowed |
(212,919) |
2,579,152 |
|
|
|
Short-term bank loans borrowed |
383,042 |
1,069,912 |
|
|
|
Interest income received |
183,514 |
89,363 |
|
|
|
Issuance of short-term bonds |
3,014,271 |
1,970,840 |
|
|
|
Bank charges paid |
7,186 |
2,159 |
|
|
|
Interest expense paid |
867,472 |
708,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related party transactions with other state-owned enterprises were conducted in the normal course of business at market rates. |
|
|
|
|
|
|
(f) |
Key management compensation |
|
|
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
Basic salaries, housing allowances, other allowances |
|
|
|
|
|
and benefits in kind |
3,789 |
4,023 |
|
|
|
Contributions to retirement scheme |
126 |
116 |
|
|
|
Discretionary bonus |
2,493 |
2,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,408 |
6,650 |
|
|
|
|
|
|
|
|
|
|
|
|
- 140 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
37. |
Ultimate holding company |
|
|
|
|
|
The Directors regard Chinalco, a company incorporated in the PRC, as being the ultimate holding company. As of December 31, 2006 and March 10, 2007 (being the date of the approval of the consolidated financial statements), Chinalco held 39.59% (2005: 42.14%) of the Company's issued share capital. |
|
|
|
|
38. |
Subsequent events |
|
|
|
|
|
Apart from those disclosed elsewhere in these financial statements, the following subsequent events occurred: In February 2007, the Board approved the Company to issue long-term bonds up to RMB5 billion. The details as to the amount to be issued, its duration and interest rate will be determined subject to the approval by the relevant authorities and the prevailing market condition at the time of the issue. The proceeds raised from the bonds will be used mainly for renovation expansion projects of alumina and aluminum. In March 2007, the Board revolved and approved the Company to issue short-term bonds with a principal amount of not more than RMB5 billion with a maturity period of one year, subject to shareholders' approval. The specific proposal and schedule of the issue will be subject to the approval of relevant authorities and the market condition. The net proceeds of the issue of short-term bonds will be principally used as working capital of the Company. |
|
|
|
3. |
INDEBTEDNESS |
|
|
|
At the close of business on 30 June 2007, being the latest practicable date for the purpose of this indebtedness statement prior to the printing of this circular, the Group had outstanding borrowings of approximately RMB23,153 million comprising of (i) bank loan of approximately RM1,791 million which was secured by the fixed asset of approximately RMB3,083 million and land use right of approximately RMB136 million of the Company, (ii) bank loan of approximately RMB14,424 million which was guaranteed by the Company and (iii) corporate bonds of outstanding amount of approximately RMB6,939 million. |
|
|
- 141 - |
|
|
|
|
APPENDIX I |
FINANCIAL INFORMATION OF THE GROUP |
|
|
|
At the close of business on 30 June 2007, being the latest practicable date for the purpose of this indebtedness statement prior to the printing of this circular, the Group had contingent liabilities as disclosed below: |
|
|
|
(a) |
Pursuant to a memorandum of understanding dated November 12, 2001 (the "MOU") signed between the Company and Alcoa International (Asia) Limited ("Alcoa"), the two parties have agreed to form a 50/50 equity joint venture which will own and operate the alumina and primary aluminum production facilities owned by the Guangxi branch of the Company (the "Pingguo JV"). Pursuant to the Subscription Agreement pertaining to which Alcoa acquired shares in the Company, if the final joint venture agreement of the Pingguo JV is not executed within 8 months of the closing of the Company's global offering or if all necessary relevant PRC government approvals for the Pingguo JV are not obtained within 12 months of the closing of the Company's global offering due to the failure of a party to abide by its expressions of intent in the MOU, then that party would be obligated to pay approximately US$7.5 million (approximately RMB59 million) to the other party as compensation. |
|
|
|
|
|
Although the final joint venture agreement was not executed, pursuant to the Supplementary Agreement of the Strategic Investor Subscription Agreement, the Company continues to work actively and closely with Alcoa to conclude the joint venture agreement consistent with its expressed intentions in the MOU. With effort contributed by both parties, significant progress was noted, including the finalization of the joint venture agreement, articles of association and electricity supply arrangement. On March 29, 2004, the establishment of the Pingguo JV was approved by the National Development and Reform Commission. As of June 30, 2007, the Company has not made a claim against Alcoa nor, according to the Directors, has Alcoa asserted a claim against the Company for compensatory payment. Based on currently available information, the Directors believe that no provision is necessary. |
|
|
|
|
(b) |
In 2006, Fushun Aluminum, a subsidiary of the Company, was claimed by several banks to be jointly liable for repayment of loans lent by the several banks to a third party and the claims by the banks are for repayment of a total bank loan of RMB1,176,791,000. Fushun Aluminum was acquired by the Company from the third party. The Directors, after obtaining independent legal advice, are of the opinion that as the acquisition was conducted on a fair principle and the consideration was set close to the asset value of the assets acquired, no contingency provision for such claim is necessary as of June 30, 2007. |
|
|
|
|
|
Save as disclosed in the above paragraphs, the Group did not have, at the close of business on June 30, 2007, any outstanding overdrafts or loans or other similar indebtedness, mortgages, charges or guarantees or other material contingent liabilities. Amounts referred to in this indebtedness statement denominated in currencies other than Renminbi have been translated into Renminbi at the relevant rates of exchange prevailing as at the close of business on June 30, 2007. |
|
|
|
- 142 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
1. |
CONDENSED INTERIM CONSOLIDATED BALANCE SHEET (UNAUDITED) |
|
AS AT JUNE 30, 2007 |
|
|
|
|
|
June 30, |
December 31, |
|
|
|
2007 |
2006 |
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
Intangible assets |
|
2,498,350 |
716,145 |
|
Property, plant and equipment |
|
55,317,037 |
48,553,088 |
|
Land use rights |
|
788,787 |
733,056 |
|
Interests in jointly controlled entities |
|
575,794 |
575,794 |
|
Interests in associates |
3 |
461,321 |
1,273,226 |
|
Available-for-sale financial assets |
|
25,626 |
18,182 |
|
Deferred tax assets |
|
740,965 |
406,915 |
|
Other non-current assets |
|
401,074 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
60,808,954 |
52,276,406 |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
Inventories |
|
10,665,992 |
9,036,382 |
|
Accounts receivable, net |
4 |
2,741,030 |
2,026,162 |
|
Other current assets |
|
1,728,020 |
1,862,591 |
|
Financial assets at fair value |
|
|
|
|
through profit or loss |
|
61,345 |
- |
|
Bank balances and cash |
|
16,396,998 |
12,802,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
31,593,385 |
25,727,910 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
92,402,339 |
78,004,316 |
|
|
|
|
|
|
|
|
|
|
- 143 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
EQUITY |
|
|
|
|
|
|
|
|
|
Capital and reserves attributable to |
|
|
|
|
equity holders of the Company |
|
|
|
|
Share capital |
5 |
12,886,608 |
11,649,876 |
|
Other reserves |
|
18,659,312 |
15,361,193 |
|
Retained earnings |
|
24,326,578 |
17,213,665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
55,872,498 |
44,224,734 |
|
Minority interest |
|
3,393,718 |
3,541,192 |
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
59,266,216 |
47,765,926 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Borrowings |
|
13,289,000 |
8,480,736 |
|
Deferred tax liabilities |
|
188,548 |
197,070 |
|
Other non-current liabilities |
|
119,905 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
13,597,453 |
8,677,806 |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable |
6 |
2,738,791 |
2,887,473 |
|
Provisions for other charges and liabilities |
|
5,879,752 |
6,870,633 |
|
Current income tax liabilities |
|
1,055,135 |
1,704,509 |
|
Borrowings |
|
9,864,992 |
10,097,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
19,538,670 |
21,560,584 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
33,136,123 |
30,238,390 |
|
|
|
|
|
|
|
|
|
|
|
Total equity and total liabilities |
|
92,402,339 |
78,004,316 |
|
|
|
|
|
|
|
|
|
|
|
Net current assets |
|
12,054,715 |
4,167,326 |
|
|
|
|
|
|
|
|
|
|
|
Total assets less current liabilities |
|
72,863,669 |
56,443,732 |
|
|
|
|
|
|
|
|
|
|
- 144 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
2. |
CONDENSED INTERIM CONSOLIDATED INCOME STATEMENT (UNAUDITED) |
|
FOR THE SIX MONTHS ENDED JUNE 30, 2007 |
|
|
|
|
|
Six months ended June 30, |
|
|
|
June 30, |
December 31, |
|
|
|
2007 |
2006 |
|
|
Note |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
Sales |
7 |
36,527,917 |
27,797,017 |
|
Cost of goods sold |
7 |
(26,008,304) |
(16,672,321) |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
10,519,613 |
11,124,696 |
|
|
|
|
|
|
Other gains, net |
7 |
151,713 |
186,493 |
|
Selling and distribution expenses |
|
(482,492) |
(409,994) |
|
General and administrative expenses |
|
(1,035,799) |
(1,006,614) |
|
Research and development expenses |
|
(40,745) |
(40,890) |
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
9,112,290 |
9,853,691 |
|
Finance costs |
8 |
(410,480) |
(321,791) |
|
|
|
|
|
|
|
|
|
|
|
Operating profit after finance costs |
9 |
8,701,810 |
9,531,900 |
|
Share of profit of associates |
|
149,699 |
33,337 |
|
|
|
|
|
|
|
|
|
|
|
Profit before income taxes |
|
8,851,509 |
9,565,237 |
|
Income taxes |
10 |
(1,694,791) |
(2,563,470) |
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
7,156,718 |
7,001,767 |
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
Equity holders of the Company |
|
6,396,641 |
6,743,648 |
|
Minority interest |
|
760,077 |
258,119 |
|
|
|
|
|
|
|
|
7,156,718 |
7,001,767 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share for profit |
|
|
|
|
attributable to the equity holders |
|
|
|
|
of the Company |
11 |
RMB0.53 |
RMB0.60 |
|
|
|
|
|
|
|
|
|
|
|
Dividends |
12 |
1,932,991 |
2,190,177 |
|
|
|
|
|
|
|
|
|
|
- 145 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
3. |
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (UNAUDITED) |
|
FOR THE SIX MONTHS ENDED JUNE 30, 2007 |
|
|
|
|
|
Minority |
Total |
|
|
Attributable to equity holders of the Company |
interest |
equity |
|
|
|
|
|
|
|
|
|
Statutory |
Statutory |
Discretionary |
|
|
|
|
|
|
Share |
Capital |
surplus |
public |
surplus |
Retained |
|
|
|
|
|
capital |
reserve |
reserve |
welfare fund |
reserve |
earnings |
Total |
|
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Balance at January 1, 2007 |
11,649,876 |
10,009,225 |
5,343,414 |
- |
8,554 |
17,213,665 |
44,224,734 |
3,541,192 |
47,765,926 |
|
Issuance of new shares |
|
|
|
|
|
|
|
|
|
|
(Note 5) |
1,236,732 |
6,925,698 |
- |
- |
- |
- |
8,162,430 |
- |
8,162,430 |
|
Share issuance expenses |
- |
(150,000) |
- |
- |
- |
- |
(150,000) |
- |
(150,000) |
|
Acquisitions of subsidiaries |
|
|
|
|
|
|
|
|
|
|
(Note 3) |
- |
(2,761,307) |
- |
- |
- |
- |
(2,761,307) |
(830,205) |
(3,591,512) |
|
Profit for the period |
- |
- |
- |
- |
- |
6,396,641 |
6,396,641 |
760,077 |
7,156,718 |
|
Dividend declared (Note 12) |
- |
- |
- |
- |
- |
- |
- |
(77,346) |
(77,346) |
|
Adjustment to surplus |
|
|
|
|
|
|
|
|
|
|
reserve (Note 5) |
- |
- |
(707,718) |
- |
(8,554) |
716,272 |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2007 |
12,886,608 |
14,023,616 |
4,635,696 |
- |
- |
24,326,578 |
55,872,498 |
3,393,718 |
59,266,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2006 |
11,049,876 |
6,218,756 |
2,061,686 |
1,962,173 |
- |
11,351,948 |
32,644,439 |
1,560,455 |
34,204,894 |
|
Transfer |
- |
- |
- |
(1,962,173) |
1,962,173 |
- |
- |
- |
- |
|
Issuance of new shares |
600,000 |
3,902,492 |
- |
- |
- |
- |
4,502,492 |
- |
4,502,492 |
|
Share issuance expenses |
- |
(112,043) |
- |
- |
- |
- |
(112,043) |
- |
(112,043) |
|
Capital contributions |
- |
- |
- |
- |
- |
- |
- |
582,480 |
582,480 |
|
Profit for the period |
- |
- |
- |
- |
- |
6,743,648 |
6,743,648 |
258,119 |
7,001,767 |
|
Dividend declared |
- |
- |
- |
- |
- |
(2,364,673) |
(2,364,673) |
(97,315) |
(2,461,988) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2006 |
11,649,876 |
10,009,205 |
2,061,686 |
- |
1,962,173 |
15,730,923 |
41,413,863 |
2,303,739 |
43,717,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 146 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
4. |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL INFORMATION (UNAUDITED) |
|
FOR THE SIX MONTHS ENDED JUNE 30, 2007 |
|
|
|
1 |
Basis of preparation |
|
|
|
|
|
The unaudited condensed interim consolidated financial information is prepared in accordance with Hong Kong Accounting Standard ("HKAS") 34: "Interim Financial Reporting" issued by the Hong Kong Institute of Certified Public Accountants ("HKICPA") and Appendix 16 of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited. The unaudited condensed interim consolidated financial information should be read in conjunction with the 2006 annual financial statements for the year ended December 31, 2006. The unaudited condensed interim consolidated financial information was approved by the Board of Directors for issue on August 20, 2007. |
|
|
|
|
2 |
Significant accounting policies |
|
|
|
|
|
The accounting policies adopted are consistent with those of the annual financial statements for the year ended December 31, 2006. The following new standard, amendment to standard and interpretation which are applicable to the Group are mandatory for the financial year ending December 31, 2007. |
|
|
|
|
|
* |
Hong Kong Financial Reporting Standard ("HKFRS") 7, Financial Instruments: Disclosures and a complementary amendment to HKAS 1, Presentation of Financial Statements - Capital Disclosures (effective from annual periods beginning on or after January 1, 2007). HKFRS 7 introduces new disclosures relating to financial instruments. This standard introduces certain revised disclosure requirements, including the mandatory disclosures on sensitivity analysis for each type of market risk. It replaces HKAS 30, Disclosures in the Financial Statements of Banks and Similar Financial Institutions, and disclosure requirements in HKAS 32, Financial Instruments: Disclosure and Presentation and is applicable to all entities reporting under HKFRS. The amendment to HKAS 1 introduces disclosures on the objectives, policies and processes for managing capital. Except for an extension of disclosures, management considered there was no significant impact from adopting HKFRS 7 and the amendment to HKAS 1 on the financial statements of the Group. |
|
|
|
|
- 147 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
* |
HK(IFRIC) Interpretation 10, Interim Financial Reporting and Impairment (effective from annual periods beginning on or after November 1, 2006). This interpretation prohibits the impairment losses recognized in a previous interim period on goodwill, investments in equity instruments and investments in financial assets carried at cost to be reversed at subsequent balance sheet dates. Management considered there was no significant impact from adopting HK(IFRIC) Interpretation 10 on the financial statements of the Group. |
|
|
|
|
|
3 |
Business combination and acquisition of minority interest |
|
|
|
|
|
Business combination On April 24, 2007, the Company acquired 72% of the share capital of Lanzhou Aluminum Co., Limited ("Lanzhou Aluminum"), a company listed on the Shanghai Stock Exchange ("She") and principally engaged in the manufacturing and trading of primary aluminum products. The Company issued 631,931,739 shares to exchange shares owned by other shareholders of Lanzhou Aluminum. Upon the effective of this acquisition, Lanzhou Aluminum became a wholly-owned subsidiary of the Company and this subsidiary was delisted on April 30, 2007. The acquired business contributed revenues and net profit of approximately RMB723 million and RMB314 million to the Group, prior to intra-group elimination, for the period from the date of acquisition to June 30, 2007. If the acquisition occurred on January 1, 2007, the acquired business contributed revenues and net profit of approximately RMB1,818 million and RMB462 million to the Group, prior to intra-group elimination. On such basis, consolidated revenue and net profit for the six months ended June 30, 2007 would have been approximately RMB36,456 million and approximately RMB7,263 million, respectively. Details of net assets acquired and goodwill are as follows: |
|
|
|
|
|
|
RMB'000 |
|
|
|
|
|
|
Fair value of purchase consideration (Note a) |
4,170,749 |
|
|
Fair value of proportional net identifiable assets acquired (Note b) |
(2,400,060) |
|
|
|
|
|
|
|
|
|
|
Goodwill (Note c) |
1,770,689 |
|
|
|
|
|
|
|
|
- 148 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
Notes: |
|
|
|
|
|
(a) |
It is the estimated fair value of purchase consideration based on best estimates of Directors. |
|
|
|
|
|
|
(b) |
The fair values of the assets and liabilities arising from the acquisition approximated their carrying amounts and are as follows: |
|
|
|
|
|
|
|
|
RMB'000 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
313,662 |
|
|
|
|
Property, plant and equipment |
5,739,957 |
|
|
|
|
Land use rights |
78,150 |
|
|
|
|
Available-for-sale financial assets |
5,000 |
|
|
|
|
Inventories |
823,792 |
|
|
|
|
Receivables |
766,983 |
|
|
|
|
Other current assets |
19,380 |
|
|
|
|
Deferred tax assets |
15,477 |
|
|
|
|
Other non-current assets |
1,513 |
|
|
|
|
Payables and accruals |
(634,435) |
|
|
|
|
Borrowings |
(3,169,662) |
|
|
|
|
Other liabilities |
(226,234) |
|
|
|
|
Minority interest |
(400,165) |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Net identifiable assets (excluding minority interest) |
3,333,418 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Percentage of interest acquired |
72% |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Fair value of proportional net identifiable assets acquired |
2,400,060 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Cash and cash equivalents in subsidiary acquired |
313,662 |
|
|
|
|
|
||
|
|
|
|
|
|
|
(c) |
Goodwill arising from this acquisition is attributable to the high profitability of the acquired business and the significant synergies anticipated to arise after the acquisition. |
|
|
|
|
- 149 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
Acquisition of minority interest On April 24, 2007, the Company also acquired remaining 28.57% of the share capital of Shandong Aluminum Industry Co., Limited ("Shandong Aluminum"), a company listed on the SHEx. The Company issued 604,800,000 shares to exchange shares owned by the other shareholders of Shandong Aluminum. Upon the effective of this acquisition, Shandong Aluminum became a wholly-owned subsidiary of the Company and this subsidiary was delisted on April 30, 2007. An assessment of fair value of purchase consideration is made based on best estimate of Directors. The difference between the consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is deducted from equity amounting to approximately RMB2,761 million. The cost of acquisition has been determined provisionally as the valuation on cost of business combination/acquisition has not been completed. The Company is in the process of making further assessment to assign fair values to acquirees' identifiable assets, liabilities or contingent liabilities or determine the cost of the combination or acquisition. |
|
|
|
|
4 |
Accounts receivable, net |
|
|
|
|
|
|
June 30, |
December 31, |
|
|
|
2007 |
2006 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Trade receivables |
685,010 |
671,178 |
|
|
Trade receivables from related parties |
398,570 |
254,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,083,580 |
925,410 |
|
|
|
|
|
|
|
Less: Provision for impairment |
(472,046) |
(468,978) |
|
|
|
|
|
|
|
|
|
|
|
|
|
611,534 |
456,432 |
|
|
|
|
|
|
|
Bills receivable (Note (a)) |
2,129,496 |
1,569,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,741,030 |
2,026,162 |
|
|
|
|
|
|
|
|
|
|
- 150 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
The Group performs periodic credit evaluation on its customers and different credit policies are adopted for individual customers accordingly. Certain of the Group's sales were on advance payment or documents against payment. In respect of sales to large or long-established customers, subject to negotiation, a credit period for up to one year may be granted. The aging analysis of trade receivables, net of provision made, was as follows: |
|
|
|
|
|
|
June 30, |
December 31, |
|
|
|
2007 |
2006 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Within 1 month |
356,656 |
304,522 |
|
|
Between 2 and 6 months |
178,063 |
113,671 |
|
|
Between 7 and 12 months |
41,488 |
8,552 |
|
|
Between 1 and 2 years |
10,521 |
10,627 |
|
|
Over 2 years |
24,806 |
19,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
611,534 |
456,432 |
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
|
|
|
|
|
(a) |
Bills receivable are bills of exchange with maturity dates within six months. |
|
|
|
|
|
5 |
Share capital and surplus reserves |
|
|
|
|
|
|
Group and the Company |
|
|
|
|
|
|
|
Number of |
Share |
|
|
|
shares |
capital |
|
|
|
|
RMB'000 |
|
|
|
|
|
|
|
As of January 1, 2007 |
11,649,876,153 |
11,649,876 |
|
|
Issuance of shares |
1,236,731,739 |
1,236,732 |
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2007 |
12,886,607,892 |
12,886,608 |
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2007, all issued shares are registered and fully paid, divided into 12,886,607,892 shares (December 31, 2006: 11,649,876,153 shares) of RMB1.00 each, comprising 8,942,641,924 A shares and 3,943,965,968 H shares (December 31, 2006: 7,705,910,185 domestic shares and 3,943,965,968 H shares). |
|
|
|
- 151 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
On April 24, 2007, the Company issued 1,236,731,739 A shares, representing approximately 10.62% of the existing issued shares of the Company, to acquire 72% of the share capital of Lanzhou Aluminum and 28.57% of the share capital of Shandong Aluminum, respectively. These A shares were then listed on the SHEx on April 30, 2007. Of the newly issued A shares, 1,148,077,357 shares can be freely traded while the remaining shares can only be traded after lock-up periods. The Group adopted the Accounting Standards for Business Enterprises promulgated by the Ministry of Finance of the People's Republic of China (the "PRC") on February 15, 2006 (the "new PRC GAAP") since January 1, 2007. According to relevant requirements under the new PRC GAAP, certain adjustments were made to the retained earnings in previous years upon the first-time adoption. Pursuant to the relevant provisions in the PRC laws and financial regulations, the Group is required to transfer 10% of the profit after taxation to the statutory reserve until the balance reaches 50% of its paid-up share capital while the new PRC GAAP no longer permits share of statutory reserves of subsidiaries at consolidation level. Hence, an additional adjustment on the transfer is made in the current period. |
|
|
|
|
6 |
Accounts payable |
|
|
|
|
|
|
June 30, |
December 31, |
|
|
|
2007 |
2006 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Trade payables |
2,701,323 |
2,651,048 |
|
|
Trade payables to related parties |
37,458 |
188,415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,738,781 |
2,839,463 |
|
|
Bills payable (Note (a)) |
10 |
48,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,738,791 |
2,887,473 |
|
|
|
|
|
|
|
|
|
|
|
|
The aging analysis of trade payables was as follows: |
|
|
|
|
|
|
June 30, |
December 31, |
|
|
|
2007 |
2006 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Within 1 month |
1,825,615 |
2,306,560 |
|
|
Between 2 and 6 months |
682,785 |
434,248 |
|
|
Between 7 and 12 months |
121,217 |
871 |
|
|
Between 1 and 2 years |
52,203 |
46,348 |
|
|
Between 2 and 3 years |
6,593 |
5,557 |
|
|
Over 3 years |
50,368 |
45,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,738,781 |
2,839,463 |
|
|
|
|
|
|
|
|
|
|
- 152 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
Note: |
|
|
|
|
|
(a) |
Bills payable are repayables within six months. |
|
|
|
|
|
7 |
Sales, other gains and segment information |
|
|
|
|
|
The Group is principally engaged in the production and sale of alumina and primary aluminum in the PRC. Revenues recognized during the period are as follows: |
|
|
|
|
|
|
Six months ended June 30, |
|
|
|
2007 |
2006 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Sales |
|
|
|
|
Sales of goods, net of value-added tax |
36,043,996 |
27,400,625 |
|
|
|
|
|
|
|
Sales of scrap and other materials |
180,288 |
153,633 |
|
|
Supply of electricity, heat, gas and water |
217,056 |
171,962 |
|
|
Rendering of services (Note (a)) |
86,577 |
70,797 |
|
|
|
|
|
|
|
|
|
|
|
|
Total sales |
36,527,917 |
27,797,017 |
|
|
|
|
|
|
|
|
|
|
|
|
Expenses related to sales |
(25,507,391) |
(16,275,865) |
|
|
Expenses related to other revenues (Note (b)) |
(500,913) |
(396,456) |
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of goods sold |
(26,008,304) |
(16,672,321) |
|
|
|
|
|
|
|
|
|
|
|
|
|
10,519,613 |
11,124,696 |
|
|
|
|
|
|
|
|
|
|
|
|
Other gains |
|
|
|
|
Interest income |
77,043 |
74,093 |
|
|
Government subsidies |
270 |
- |
|
|
Fair value gain on investments, net |
74,691 |
112,411 |
|
|
Others |
(291) |
(11) |
|
|
|
|
|
|
|
|
|
|
|
|
|
151,713 |
186,493 |
|
|
|
|
|
|
|
|
|
|
|
|
Sales and gains, net |
10,671,326 |
11,311,189 |
|
|
|
|
|
|
|
|
|
|
- 153 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
Notes: |
|
|
|
|
|
(a) |
Rendering of services mainly comprises revenues from provision of transportation, machinery processing and production design services. |
|
|
|
|
|
|
(b) |
Expenses related to other revenues mainly include the cost of scrap and other materials sold, costs incurred in the supply of electricity, heat, gas and water and costs of services rendered. |
|
|
|
|
|
|
Primary reporting format - business segments The Group is principally engaged in two main business segments: |
|
|
|
|
|
* |
Alumina segment |
- |
comprising mining and processing of bauxite into alumina and the associated distribution activities |
|
|
|
|
|
|
|
|
* |
Primary aluminum segment |
- |
comprising production of primary aluminum and the associated distribution activities |
|
|
|
|
|
|
|
|
Activities of the headquarters and other operations of the Group, comprising research and development related to alumina business, are grouped under the corporate and other services segment. |
|
|
|
|
|
|
Six months ended June 30, 2007 |
|
|
|
|
|
Corporate |
|
|
|
|
|
|
Primary |
and other |
Inter-segment |
|
|
|
|
Alumina |
aluminum |
services |
elimination |
Group total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
Sales |
|
|
|
|
|
|
|
External sales |
11,773,893 |
23,681,759 |
588,344 |
- |
36,043,996 |
|
|
Inter-segment sales |
6,093,574 |
- |
- |
(6,093,574) |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,867,467 |
23,681,759 |
588,344 |
(6,093,574) |
36,043,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment results |
4,881,967 |
4,532,277 |
(34,971) |
(17,945) |
9,361,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated expenses |
|
|
|
|
(249,038) |
|
|
Finance costs |
|
|
|
|
(410,480) |
|
|
Share of profit of associates |
- |
149,699 |
- |
- |
149,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before income taxes |
|
|
|
|
8,851,509 |
|
|
Income taxes |
|
|
|
|
(1,694,791) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
|
7,156,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 154 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
|
Six months ended June 30, 2007 |
|
|
|
|
|
Corporate |
|
|
|
|
|
|
Primary |
and other |
Inter-segment |
|
|
|
|
Alumina |
aluminum |
services |
elimination |
Group total |
|
|
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
|
|
|
Sales |
|
|
|
|
|
|
|
External sales |
14,620,318 |
12,550,727 |
229,580 |
- |
27,400,625 |
|
|
Inter-segment sales |
5,020,629 |
- |
- |
(5,020,629) |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,640,947 |
12,550,727 |
229,580 |
(5,020,629) |
27,400,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment results |
8,635,848 |
1,566,008 |
(34,463) |
(98,778) |
10,068,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated expenses |
|
|
|
|
(214,924) |
|
|
Finance costs |
|
|
|
|
(321,791) |
|
|
Share of profit of associates |
- |
33,337 |
- |
- |
33,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before income taxes |
|
|
|
|
9,565,237 |
|
|
Income taxes |
|
|
|
|
(2,563,470) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
|
7,001,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secondary reporting format - geographical segments Substantially all operations of the Group are carried out in the PRC where the related assets are located. The PRC market is considered as one geographical location in an economic environment with similar risks and returns. |
|
|
|
- 155 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
8 |
Finance costs |
|
|
|
|
|
|
Six months ended June 30, |
|
|
|
2007 |
2006 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Total finance costs incurred |
541,348 |
422,550 |
|
|
Less: |
Interest being capitalized in |
|
|
|
|
|
construction-in-progress |
(129,476) |
(106,821) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
411,872 |
315,729 |
|
|
Add: |
Exchange (gain) / loss, net |
(1,392) |
6,062 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
410,480 |
321,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
9 |
Expenses charged (credited) to the unaudited condensed interim consolidated income statement |
|
|
|
|
|
|
Six months ended June 30, |
|
|
|
2007 |
2006 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Depreciation on property, |
|
|
|
|
plant and equipment |
2,043,128 |
1,590,198 |
|
|
Operating lease rentals in |
|
|
|
|
respect of land and buildings |
192,445 |
193,184 |
|
|
Amortization of land use rights |
22,419 |
10,952 |
|
|
Amortization of mining rights |
14,135 |
10,882 |
|
|
Loss on disposal of property, |
|
|
|
|
plant and equipment |
2,594 |
3,851 |
|
|
Provision for / (Provision reversal) |
|
|
|
|
of slow-moving and |
|
|
|
|
obsolete inventories |
1,664 |
(363) |
|
|
|
|
|
|
|
|
|
|
- 156 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
10 |
Taxation |
|
|
|
|
|
|
Six months ended June 30, |
|
|
|
2007 |
2006 |
|
|
|
RMB'000 |
RMB'000 |
|
|
|
|
|
|
|
Current taxation: |
|
|
|
|
PRC enterprise income tax |
2,067,014 |
2,610,362 |
|
|
Over-provision in prior periods |
(42,448) |
(47,329) |
|
|
Deferred tax |
(329,775) |
437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,694,791 |
2,563,470 |
|
|
|
|
|
|
|
|
|
|
|
|
The current PRC enterprise income taxes of the Group have been provided on the estimated assessable profit and the appropriate tax rates for the period. Certain branches of the Group located in special regions of the PRC were granted tax concessions including, paying preferential tax rate of 15% for a period of 10 years, exempting from PRC income tax for the first 5 years and a 50% reduction thereafter, exempting from income tax for the first year and a 50% reduction thereafter, etc. Moreover, the Group also enjoyed incentive in the form of tax credit given by the relevant tax authorities in respect of domestically manufactured production equipment purchased. For the six months ended June 30, 2007 and 2006, the Group's weighted average effective tax rate was appropriately 19.15% and 26.80%, respectively. The decrease in the effective tax rate is mainly attributable to the enterprise income tax credit obtained from the purchase of domestically manufactured production equipment, and preferential income tax rate of 15% enjoyed from the acquisitions of Zunyi Aluminum and Lanzhou Aluminum, which were located in the western region of the PRC. |
|
|
|
- 157 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
|
On March 16, 2007, the National People's Congress approved the Corporate Income Tax Law of the People's Republic of China (the "new CIT Law"), which is effective from January 1, 2008. Under the new CIT Law, the corporate income tax rate applicable to the Company starting from January 1, 2008 will be 25%, replacing the currently applicable tax rate of 33%. For certain branches in the Company which are applying 15% tax rate, the tax rate will gradually increase to 25%. The new CIT Law has an impact on the deferred tax assets and liabilities of the Group. As there is still no detailed implementations rulings released, the Group adjusted deferred tax balances as of June 30, 2007 based on their best estimates and will continue to assess the impact of such new law in the future. Deferred tax is calculated in full on temporary differences under the liability method using the respective applicable rates. |
|
|
|
|
11 |
Earnings per share |
|
|
|
|
|
The calculation of basic earnings per share for the six months ended June 30, 2007 and June 30, 2006 is based on the profit attributable to the equity holders of the Company for the six months ended June 30, 2007 and 2006 of RMB6,397 million and RMB6,744 million and the weighted average outstanding number of 12,114,504,652 shares and 11,217,089,268 shares in issue during the period, respectively. As there are no dilutive securities, there is no difference between basic and diluted earnings per share. |
|
|
|
- 158 - |
|
|
|
|
APPENDIX II |
2007 INTERIM RESULTS OF THE COMPANY |
|
|
|
12 |
Dividends |
|
|
|
|
|
The 2005 final dividends of approximately RMB2,365 million were paid in May 2006. A 2006 final dividend of RMB0.115 (2005 final: RMB0.21) per ordinary share, totaling RMB1,482 million was declared and approved by shareholders on July 10, 2007, and was fully paid before July 30, 2007. An interim dividend of RMB0.137 (2006 interim: RMB0.188) per ordinary share, totaling approximately RMB1,765 million in respect of the six months ended June 30, 2007 was declared at the Board Meeting held on August 20, 2007. In addition, on the same date, a special dividend of RMB0.013 per ordinary share totaling approximately RMB168 million was declared out of the 2006 retained earnings of Lanzhou Aluminum and Shandong Aluminum. As the 2006 final dividends declared by the Company have included the share of 2006 profit on these two entities, the distributable amount of such dividends are computed based on the minority share portions of retained earnings of these two acquirees. The proposals above are subject to the approval at the shareholders' meeting. |
|
|
|
|
13 |
Events occurring after the balance sheet date |
|
|
|
|
|
The Company and Baotou Aluminum Co., Ltd. ("Baotou Aluminum") entered into a merger agreement on July 20, 2007. The Company will issue 637,880,000 A shares in exchange for all the shares of Baotou Aluminum. Such a transaction is now pending approvals from the shareholders of the Company, China Securities Regulatory Commission and other relevant regulatory authorities. |
|
|
|
- 159 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
1. |
THREE YEAR SUMMARY |
|
|
|
The following table summaries the audited consolidated results of Baotou Aluminum for the last three financial years ended 31 December 2006, as extracted from the audited consolidated financial statements of Baotou Aluminum. These consolidated financial statements were prepared in accordance with PRC Accounting Principles. There was no modification or qualification in the auditor's report of Baotou Aluminum for each of the three years ended 31 December 2006. There were no extraordinary items or exceptional items for these three years. Income Statement |
|
|
|
|
|
|
As restated |
|
|
2006 |
2005 |
2004 |
|
|
RMB |
RMB |
RMB |
|
|
|
|
|
|
Revenues from main operations |
4,821,835,385.36 |
3,696,601,669.77 |
3,529,003,250.46 |
|
|
|
|
|
|
Less: |
Cost of main operations |
3,939,078,631.72 |
3,230,752,263.85 |
3,177,047,268.84 |
|
|
Tax and levies on main operations |
22,708,875.00 |
14,172,544.09 |
9,843,494.07 |
|
Profit from main operations |
860,047,878.64 |
451,676,861.83 |
342,112,487.55 |
|
|
|
|
|
|
Add: |
Profit / (Loss) from other operations |
-1,687,942.92 |
3,513,487.64 |
2,755,176.20 |
|
Less: |
Selling and distribution expenses |
69,741,680.99 |
65,145,258.73 |
60,720,814.51 |
|
|
General and administrative expenses |
232,153,429.69 |
154,137,057.37 |
107,721,404.60 |
|
|
Finance expenses |
107,817,924.95 |
82,624,658.25 |
75,329,321.67 |
|
Operating profit |
448,646,900.09 |
153,283,375.12 |
101,096,122.97 |
|
|
|
|
|
|
Add: |
Futures income |
|
|
|
|
|
Investment income |
10,096.80 |
-1,668,976.84 |
-749,098.43 |
|
|
Subsidy income |
1,316,500.00 |
396,000.00 |
132,694.00 |
|
|
Non-operating income |
9,218,731.62 |
4,077,679.37 |
2,448,619.76 |
|
Less: |
Non-operating expenses |
4,730,756.22 |
5,370,351.43 |
2,065,216.33 |
|
Total profit |
454,461,472.29 |
150,717,726.22 |
100,866,771.97 |
|
|
|
|
|
|
Less: |
Income taxes |
51,460,188.54 |
17,910,927.78 |
10,978,727.72 |
|
|
Minority interest |
-67,689.75 |
665,200.07 |
306,687.59 |
|
|
|
|
|
|
|
Net profit |
403,068,973.50 |
132,141,598.37 |
89,581,356.66 |
|
Basic earnings per share for profit |
|
|
|
|
attributable to equity holders |
|
|
|
|
of the Company during the year |
|
|
|
|
(expressed in RMB per share) |
RMB0.94 |
RMB0.31 |
RMB0.31 |
|
|
|
|
|
|
|
|
|
|
- 160 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
2. |
AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF THE GROUP FOR THE TWO YEARS ENDED 31 DECEMBER 2006 |
|
|
|
The following information is extracted from the audited consolidated financial statements of the Group as extracted from the annual report of the Company for the year ended 31 December 2006. Consolidated Balance Sheet |
|
|
|
ASSETS |
2006-12-31 |
2005-12-31 |
|
|
RMB |
RMB |
|
|
|
|
|
Current assets |
|
|
|
Cash at bank and in hand / Cash funds |
180,285,276.80 |
217,379,331.33 |
|
Notes receivable |
164,976,890.09 |
157,825,608.91 |
|
Accounts receivable |
91,109,081.33 |
46,977,020.19 |
|
Other receivables |
2,678,187.94 |
5,105,250.04 |
|
Advances to suppliers |
191,192,475.30 |
60,652,861.23 |
|
Inventories |
975,213,113.20 |
792,122,387.11 |
|
|
|
|
|
|
|
|
|
Total current assets |
1,605,745,598.46 |
1,280,062,458.81 |
|
|
|
|
|
|
|
|
|
Long-term investments |
481,520.60 |
445,173.80 |
|
Total long-term investments |
481,520.60 |
445,173.80 |
|
Fixed assets D net book value |
2,441,992,827.68 |
2,332,506,810.68 |
|
Construction materials |
2,244,047.25 |
21,633,676.85 |
|
Construction in progress |
56,035,813.52 |
63,339,855.66 |
|
Total fixed assets |
2,500,272,688.45 |
2,417,480,343.19 |
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
4,106,499,807.51 |
3,697,987,975.80 |
|
|
|
|
|
|
|
|
- 161 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
LIABILITIES AND OWNERS' EQUITY |
|
|
|
Current liabilities |
|
|
|
Short-term loans |
885,000,000.00 |
702,443,229.14 |
|
Notes payable |
80,000,000.00 |
150,000,000.00 |
|
Accounts payable |
406,062,273.80 |
395,480,545.22 |
|
Advances from customers |
42,896,592.00 |
35,458,737.78 |
|
Accrued payroll |
67,772,996.95 |
16,530,063.50 |
|
Welfare benefits payable |
6,740,731.38 |
4,272,302.15 |
|
Interest payable |
596,730.00 |
652,115.33 |
|
Taxes payable |
44,235,505.53 |
38,097,746.58 |
|
Other payables |
33,692,436.20 |
53,603,647.89 |
|
Current portion of long-term liabilities |
525,144,361.46 |
146,332,546.29 |
|
Total current liabilities |
2,092,142,227.38 |
1,542,870,933.88 |
|
|
|
|
|
|
|
|
|
Long-term liabilities |
|
|
|
Long-term loans |
325,742,867.64 |
806,880,006.64 |
|
Special payables |
350,000.00 |
3,555,000.00 |
|
Total long-term liabilities |
326,092,867.64 |
810,435,006.64 |
|
|
|
|
|
|
|
|
|
Total liabilities |
2,418,235,095.02 |
2,353,305,940.52 |
|
|
|
|
|
|
|
|
|
Owners' equity |
|
|
|
Paid-in capital |
431,000,000.00 |
431,000,000.00 |
|
Capital surplus |
586,657,176.99 |
580,761,671.19 |
|
Surplus reserve |
234,347,606.86 |
133,561,395.79 |
|
|
|
|
|
|
|
|
|
Undistributed profits |
435,357,126.41 |
197,724,363.98 |
|
|
|
|
|
|
|
|
|
Total owners' equity |
1,687,361,910.26 |
1,343,047,430.96 |
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND OWNERS' EQUITY |
4,106,499,807.51 |
3,697,987,975.80 |
|
|
|
|
|
|
|
|
- 162 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
Consolidated Cash Flow Statement CASH FLOW STATEMENT |
|
|
|
|
|
2006 |
2005 |
|
|
|
RMB |
RMB |
|
|
|
|
|
|
1. |
Cash flows from operating activities |
|
|
|
|
Cash received from sales of goods or |
|
|
|
|
rendering of services |
4,920,285,590.55 |
3,070,300,221.07 |
|
|
Refund of taxes and levies |
1,975,096.55 |
1,467,000 |
|
|
Cash received relating to |
|
|
|
|
other operating activities |
6,353,138.96 |
5,801,450.22 |
|
|
Sub-total of cash inflows |
4,928,613,826.06 |
3,077,568,671.29 |
|
|
Cash paid for goods and services |
4,150,696,059.99 |
2,458,697,475.17 |
|
|
Cash paid to and on behalf of employees |
257,329,472.33 |
134,456,537.10 |
|
|
Payments of taxes and levies |
201,444,846.39 |
134,794,072.77 |
|
|
Cash paid relating to other operating activities |
35,662,180.73 |
108,613,750.93 |
|
|
Sub-total of cash outflows |
4,645,132,559.44 |
2,836,561,835.97 |
|
|
Net cash flows from operating activities |
283,481,266.62 |
241,006,835.32 |
|
|
|
|
|
|
2. |
Cash flows from investing activities |
|
|
|
|
Cash received from disposal of investments |
|
1,800,000.00 |
|
|
Cash received from returns on investments |
|
2,340,767.62 |
|
|
Net cash received from disposal of fixed assets, |
|
|
|
|
intangible assets and other long-term assets |
129,494.60 |
7,980,165.70 |
|
|
Cash received relating to other investing activities |
|
365,647.78 |
|
|
Sub-total of cash inflows |
129,494.60 |
12,486,581.10 |
|
|
Cash paid to acquire fixed assets, |
|
|
|
|
intangible assets and other long-term assets |
200,489,922.96 |
542,672,241.34 |
|
|
Cash paid relating to other investing activities |
815,878.95 |
178,865.26 |
|
|
Sub-total of cash outflows |
201,305,801.91 |
542,851,106.60 |
|
|
Net cash flows from investing activities |
-201,176,307.31 |
-530,364,525.50 |
|
|
|
|
|
- 163 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3. |
Cash flows from financing activities |
|
|
|
|
Cash received from capital contributions |
|
473,966,438.37 |
|
|
Cash received from borrowings |
935,000,000.00 |
1,139,693,291.99 |
|
|
Cash received relating to other financing activities |
625,279.14 |
934,780.57 |
|
|
Sub-total of cash inflows |
935,625,279.14 |
1,614,594,510.93 |
|
|
Cash repayments of amounts borrowed |
894,092,130.83 |
1,341,662,448.62 |
|
|
Cash payments for interest expenses and |
|
|
|
|
distribution of dividends or profits |
157,713,228.85 |
135,602,830.58 |
|
|
Cash payments relating to other financing activities |
3,218,933.30 |
4,721,678.52 |
|
|
Sub-total of cash outflows |
1,055,024,292.98 |
1,481,986,957.72 |
|
|
Net cash flows from financing activities |
-119,399,013.84 |
132,607,553.21 |
|
|
|
|
|
|
4. |
Effect of foreign exchange rate changes on cash |
|
|
|
|
and cash equivalents |
|
|
|
|
|
|
|
|
5. |
Net increase / (decrease) in cash and cash equivalents |
-37,094,054.53 |
-156,750,136.97 |
|
|
|
|
|
|
|
|
|
|
- 164 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
Supplementary Information |
|
|
|
1. |
Reconciliation of net profit / (loss) to |
|
|
|
|
cash flows from operating activities |
|
|
|
|
Net profit / (loss) |
403,068,973.50 |
132,141,598.37 |
|
|
Add: |
minority interest |
-67,689.75 |
665,200.07 |
|
|
|
Provision for / (Reversal of) |
|
|
|
|
|
asset impairment |
3,025,157.07 |
926,693.07 |
|
|
|
Depreciation of fixed assets |
213178836.6 |
159,776,082.71 |
|
|
|
Amortization of intangible assets |
|
|
|
|
|
Amortization of long-term prepaid expenses |
|
531,200.00 |
|
|
Decrease (Increase) in prepaid expenses |
|
|
|
|
Increase (Decrease) in accrued expenses |
|
|
|
|
Losses (Gains) on disposal of fixed assets, |
|
|
|
|
intangible assets and other long-term assets |
-8,348,111.09 |
-499,389.18 |
|
|
Losses (Gains) on scrapping of fixed assets |
|
2,286.44 |
|
|
Finance expenses (income) |
102,113,360.10 |
74,394,801.81 |
|
|
Investment losses (income) |
-10,096.80 |
1,668,976.84 |
|
|
Deferred tax credit (debit) |
|
|
|
|
Decrease (Increase) in inventories |
-183,381,299.89 |
-122,476,812.99 |
|
|
Decrease (Increase) in operating receivables |
-259,339,420.30 |
13,783,270.16 |
|
|
Increase (Decrease) in operating payables |
13,239,270.77 |
-19,904,785.54 |
|
|
Other |
|
|
|
|
Net cash flows from operating activities |
283,481,266.62 |
241,006,835.32 |
|
|
|
|
|
|
2. |
Investing and financing activities that do not |
|
|
|
|
involve cash receipts and payments |
|
|
|
|
Conversion of debt into capital |
|
|
|
|
Reclassification of current portion of |
|
|
|
|
convertible bonds to current liabilities |
|
|
|
|
Fixed assets capitalized under finance leases |
|
|
|
|
|
|
|
|
3. |
Net increase / (decrease) in cash and cash equivalents |
|
|
|
|
Cash at end of year |
180,285,276.80 |
217,379,331.33 |
|
|
Less: |
cash at beginning of year |
217,379,331.33 |
374,129,468.30 |
|
|
Add: |
cash equivalents at end of year |
|
|
|
|
Less: |
cash equivalents at beginning of year |
|
|
|
|
Net increase / (decrease) in cash and cash equivalents |
-37,094,054.53 |
-156,750,136.97 |
|
|
|
|
|
- 165 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
Notes to the Consolidated Financial Statements |
|
1. |
General information |
|
|
|
Baotou Aluminum Company Limited (Chinese Characters)(the "Company") and its subsidiaries (together the "Group") are principally engaged in aluminum smelting. Principal products are primary aluminum, aluminum alloy, and carbon products. The Company is a joint stock company incorporated on June 28, 2001 in the People's Republic of China (the "PRC") with limited liability. The address of its registered office is Maoqilai, Donghe District, Baotou City, Inner Mongolia Autonomous Region, the PRC. The Company has its dual listing on Shanghai Stock Exchange Limited in 2005. |
|
|
2. |
Summary of significant accounting policies |
|
|
|
The principal accounting policies adopted in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated. |
|
|
|
(a) |
Accounting regulations |
|
|
|
|
|
The consolidated financial statements of the Group have been prepared in accordance with PRC Accounting Standards for Business Enterprises and PRC Accounting Regulations for Business Enterprises. |
|
|
|
|
(b) |
Accounting year |
|
|
|
|
|
The accounting year of the Company is from 1 January to 31 December. |
|
|
|
|
(c) |
Basis of preparation and measure basis |
|
|
|
|
|
The financial statements of the Company have been prepared on an accrual basis. Unless otherwise stated, the measurement basis used is historical cost. |
|
|
|
|
(d) |
Cash equivalents |
|
|
|
|
|
Cash equivalents represent short-term, highly liquid investments, which are readily convertible into known amounts of cash and are subject to an insignificant risk of change in value. |
|
|
|
- 166 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
(e) |
Reporting currency and translation of foreign currencies |
|
|
|
|
|
The Company's reporting currency is the Renminbi. Foreign currency transactions during the year are translated into Renminbi at the exchange rates quoted by the People's Bank of China ruling on the first day of the quarter in which the transactions take place. |
|
|
|
|
(f) |
Short-term investments and Provision for diminution in value |
|
|
|
|
|
Short-term investments are carried at the lower of cost and market value. The cost of a short-term investment is the total price paid on acquisition of the investment. However, it does not include cash dividends which have been declared but which are unpaid or unpaid interest on debentures which was due at the time of acquisition. Provision for diminution in value is made for any shortfall of the market value over the cost of short-term investments. |
|
|
|
|
(g) |
Designated loans receivable |
|
|
|
|
|
Interest income arising from designated loans receivable is calculated at the applicable rate on a time proportion basis and recognised in the income statement. Accrual of interest on designated loans receivable ceases when the interest is in default at the due date, and the interest previously accrued is reversed immediately in the income statement. The Company makes provision for impairment losses on designated loans receivable. Designated loans receivable are stated in the balance sheet net of impairment losses. |
|
|
|
|
(h) |
Provision for bad and doubtful debts |
|
|
|
|
|
The provision for bad debt losses is estimated by management based on individual accounts receivable which show signs of uncollectibility. Provision for other receivables is determined based on their specific nature and management's estimate of their collectibility. |
|
|
|
- 167 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
(i) |
Inventories and provision for diminution in the value of inventories |
|
|
|
|
|
Inventories are carried at the lower of cost and net realisable value. Cost comprises all costs of purchase, costs of conversion and other costs. Inventories are measured at their actual cost upon acquisition. The cost of inventories is calculated using the weighted average method. In addition to the purchase cost of raw materials, work in progress and finished goods include direct labour costs and an appropriate allocation of manufacturing overheads. Any excess of the cost over the net realisable value of each item of inventories is recognised as a provision for diminution in the value of inventories. Net realisable value is the estimated selling price in the normal course of business less the estimated costs to completion and the estimated expenses and related taxes necessary to make the sale. Low value consumables, packaging and other materials are amortised in full when received for use. |
|
|
|
|
(j) |
Long-term equity investments |
|
|
|
|
|
Where the Company has the power to control, jointly control or exercise significant influence over an investee enterprise, the investment is accounted for under the equity method of accounting whereby the investment is initially recorded at cost and adjusted thereafter for any post acquisition change in the Company's share of the investors' equity in the investee enterprise. Equity investment difference, which is the difference between the initial investment cost and the Company's share of investors' equity in the investee enterprise, is accounted for as follows: |
|
|
|
|
(k) |
Long-term debt investments |
|
|
|
|
|
The initial investment cost of a long-term debt investment is the total price paid on acquisition of the investment. However, it does not include any unpaid interest that is due at the time of acquisition. Such interest receivable is separately accounted for under receivables. Where the total price paid includes accrued interest that is not yet due at the time of acquisition, such interest is separately accounted for under long-term debt investments. The premium or discount on debentures represents the difference between the nominal value and the initial investment cost of the debenture after the deduction of related taxes and accrued interest which is not yet due for payment. |
|
|
|
- 168 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
(l) |
Fixed assets and construction in progress |
|
|
|
|
|
Fixed assets are assets held by an enterprise that have useful lives of more than one year, including properties, buildings, machinery, equipment, transportation vehicles, and other equipment, utensils and tools used in production and operating activities. Items that have a unit price over RMB 2,000 and have useful lives of more than one year should also be treated as fixed assets, even if they are not directly used in production and operating activities. Fixed assets are depreciated using the straight-line method to allocate the cost of the assets to their estimated residual values over their estimated useful lives. If land use rights used for buildings has longer estimated useful lives than those of buildings, the excessive portion's value is reflected in determination of the residual value of buildings. For the fixed assets being provided for impairment loss, the related depreciation charge is prospectively determined based upon the adjusted carrying amounts over their remaining useful lives. The estimated useful lives, estimated residual values expressed as a percentage of cost and annual depreciation rates are as follows: |
|
|
|
|
|
|
|
Annual |
|
|
|
|
Estimated |
depreciation |
Estimated |
|
|
|
useful lives |
rate |
residual value |
|
|
|
|
|
|
|
|
Buildings |
20 -40years |
2.40% to |
4% |
|
|
|
|
4.80 % |
|
|
|
Universal equipment |
7-13 years |
7.38% to |
4% |
|
|
|
|
13.71% |
|
|
|
Special equipment |
11years |
8.73% |
4% |
|
|
Motor vehicles |
9 years |
10.67% |
4% |
|
|
Other equipment |
11 years |
8.73% |
4% |
|
|
|
|
|
|
|
|
All direct and indirect costs that are related to the construction of fixed assets and incurred before the assets are ready for their intended use are capitalised as construction in progress. Those costs include borrowing costs (including foreign exchange differences arising from the loan principal and the related interest) on specific borrowings for the construction of the fixed assets during the construction period. Construction in progress is transferred to fixed assets when it is ready for its intended use. No depreciation is provided against construction in progress. |
|
|
|
- 169 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
(m) |
Provision for impairment |
|
|
|
|
|
The carrying amounts of assets (including designated loans receivable, long term investments, fixed assets, construction in progress, intangible assets and other assets) are assessed regularly to determine whether their recoverable amounts have declined below their carrying amounts. Assets are tested for impairment whenever events or changes in conditions indicate that their recorded carrying amounts may not be recoverable. When such a decline has occurred, the carrying amount is reduced to the recoverable amount. The amount by which the carrying amount is reduced is the impairment loss. The recoverable amount is the greater of the net selling price and the present value of the estimated future cash flows arising from the continuous use of the asset and from the disposal of the asset at the end of its useful life. Provision for impairment is calculated on an item by item basis and recognised as an expense in the income statement. However, when a deficit between the initial investment cost and the Company's share of the investors' equity of the investee enterprise has been credited to the capital reserve, any impairment losses for long-term equity investment are firstly set off against the difference initially recognised in the capital reserve relating to the investment and any excess impairment losses are then recognised in the income statement. If there is an indication that there has been a change in the factors used to determine the provision for impairment and as a result the estimated recoverable amount is greater than the carrying amount of the asset, the impairment loss recognised in prior years is reversed. Reversals of impairment losses are recognised in the income statement. An impairment losses is reversed only to the extent of the asset's carrying amount that would have been determined had no impairment loss been recognised in prior years. In respect of the reversal of an impairment loss for a long-term equity investment, the reversal starts with the impairment losses that had previously been recognised in the income statement and then the impairment losses that had been charged to capital reserve. |
|
|
|
- 170 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
(n) |
Intangible assets |
|
|
|
|
|
The cost of an intangible asset should be amortized as an expense evenly over its expected useful life starting in the month in which it is obtained. If the expected useful life exceeds the beneficial period prescribed in the relevant contract or the effective period stipulated by law, the amortization period of an intangible asset should be determined according to the following principles: |
|
|
|
|
|
(1) |
if the relevant contract prescribes the beneficial period but the law does not stipulate the effective period, the amortization period should not exceed the beneficial period prescribed in the contract; |
|
|
|
|
|
|
(2) |
if the relevant contract does not prescribe the beneficial period but the law stipulates the effective period, the amortization period should not exceed the effective period stipulated by law; |
|
|
|
|
|
|
(3) |
if the relevant contract prescribes the beneficial period and the law also stipulates the effective period, the amortization period should not exceed the shorter of the beneficial period and the effective period. |
|
|
|
|
|
(o) |
Revenue recognition |
|
|
|
|
|
Revenue from the sale of goods should be recognized when all of the following conditions have been satisfied: |
|
|
|
|
|
(1) |
the enterprise has transferred to the buyer the significant risks and rewards of ownership of the goods; |
|
|
|
|
|
|
(2) |
the enterprise retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; |
|
|
|
|
|
|
(3) |
the economic benefits associated with the transaction will flow to the enterprise; and |
|
|
|
|
|
|
(4) |
the relevant amount of revenue and costs can be measured reliably. |
|
|
|
|
- 171 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
3. |
Notes to the consolidated financial statements |
|
|
|
3.1 |
Cash and cash equivalents |
|
|
|
|
|
|
2006-12-31 |
2005-12-31 |
|
|
|
Original |
Renminbi |
Original |
Renminbi |
|
|
|
Currency |
equivalent |
Currency |
equivalent |
|
|
|
|
|
|
|
|
|
Cash in hand: |
- |
4,556.86 |
- |
23,891.45 |
|
|
Renminbi denominated |
- |
4,556.86 |
- |
23,891.45 |
|
|
Cash at bank: |
- |
167,056,435.95 |
- |
124,527,240.85 |
|
|
Renminbi denominated |
- |
155,368,669.43 |
- |
154,917,373.63 |
|
|
U.S. Dollar denominated |
1,496,762.14 |
11,687,766.52 |
3,765,659.02 |
30,390,132.78 |
|
|
Other cash balances: |
- |
13,224,283.99 |
- |
62,438,066.25 |
|
|
Renminbi denominated |
- |
12,461,977.61 |
- |
49,032,435.00 |
|
|
U.S. Dollar denominated |
97,622.70 |
762,306.38 |
1,661,127.56 |
13,405,631.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
- |
180,285,276.80 |
- |
217,379,331.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.2 |
Bank acceptance |
|
|
|
|
|
|
2006-12-31 |
2005-12-31 |
|
|
|
|
|
|
|
Bank acceptance bills |
164,976,890.09 |
157,825,608.91 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
164,976,890.09 |
157,825,608.91 |
|
|
|
|
|
|
|
|
|
|
|
3.3 |
Accounts receivables |
|
|
|
|
|
|
2006-12-31 |
2005-12-31 |
|
|
|
|
|
Provision for |
|
|
Provision for |
|
|
|
|
% of |
impairment |
|
% of |
impairment |
|
|
Ageing |
Amount |
total balance |
of receivables |
Amount |
total balance |
of receivables |
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
96,195,666.40 |
99.24 |
5,771,739.98 |
49,146,320.28 |
98.34 |
2,948,779.21 |
|
|
Between 1 and 2 years |
2,360.41 |
0.01 |
141.63 |
97,705.31 |
0.20 |
5,862.32 |
|
|
Between 1 and 2 years |
0.00 |
- |
- |
- |
- |
- |
|
|
Over 3 years |
726,527.80 |
0.75 |
43,591.67 |
731,527.80 |
1.46 |
43,891.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
96,924,554.61 |
100 |
5,815,473.28 |
49,975,553.39 |
100 |
2,998,533.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 172 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.4 |
Other receivables |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
|
Provision for |
|
|
Provision for |
|
|
|
|
% of |
impairment |
|
% of |
impairment |
|
|
Ageing |
Amount |
total balance |
of receivables |
Amount |
total balance |
of receivables |
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
2,676,122.38 |
93.93 |
160,567.34 |
1,683,869.90 |
31.00 |
101,032.19 |
|
|
Between 1 and |
|
|
|
|
|
|
|
|
2 years |
110,475.80 |
3.88 |
6,628.55 |
3,693,600.77 |
68.01 |
221,616.05 |
|
|
Between 1 and |
|
|
|
|
|
|
|
|
2 years |
21,457.93 |
0.75 |
1,287.48 |
|
|
|
|
|
Over 3 years |
41,080.00 |
1.44 |
2,464.80 |
53,646.40 |
0.99 |
3,218.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
2,849,136.11 |
100 |
170,948.17 |
5,431,117.07 |
100 |
325,867.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.5 |
Prepayment |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
% of |
|
% of |
|
|
Ageing |
Amount |
total balance |
Amount |
total balance |
|
|
|
|
|
|
|
|
|
Within 1 year |
190,228,530.52 |
99.49 |
60,269,348.91 |
99.37 |
|
|
Between 1 and 2 years |
802,050.31 |
0.43 |
14,191.37 |
0.02 |
|
|
Between 1 and 2 years |
14,191.35 |
0.01 |
36,156.34 |
0.06 |
|
|
Over 3 years |
147,703.12 |
0.08 |
333,164.61 |
0.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
191,192,475.30 |
100.00 |
60,652,861.23 |
100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.6 |
Inventories |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
Carrying |
Book |
Carrying |
Book |
|
|
|
amounts |
Value |
amounts |
Value |
|
|
|
|
|
|
|
|
|
Raw materials |
242,170,651.98 |
242,170,651.98 |
218,423,100.14 |
218,423,100.14 |
|
|
Work in progress |
287,733,626.98 |
287,733,626.98 |
223,977,835.47 |
223,977,835.47 |
|
|
Finished goods |
435,765,966.20 |
435,475,392.40 |
347,060,384.48 |
347,060,384.48 |
|
|
Others |
9,833,441.84 |
9,833,441.84 |
2,289,499.93 |
2,289,499.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
975,503,687.00 |
975,213,113.20 |
792,122,387.11 |
792,122,387.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 173 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.7 |
Long-term Investments |
|
|
|
|
|
(1) |
Long-term equity investments |
|
|
|
|
|
|
|
|
Opening |
|
|
|
|
|
|
|
balance at the |
Additions |
Disposals |
Closing balance |
|
|
|
|
beginning of |
during |
during |
at the end |
|
|
|
|
the year |
the year |
the year |
of the year |
|
|
|
|
|
|
|
|
|
|
|
Investments in associates |
445,173.80 |
36,346.80 |
- |
481,520.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
445,173.80 |
36,346.80 |
- |
481,520.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: provision of Sub-total |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
445,173.80 |
- |
- |
481,520.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Other long-term investments |
|
|
|
|
|
|
|
|
|
Percentage |
|
Opening |
|
|
|
|
|
|
|
|
of equity |
|
balance |
Additions/ |
|
Closing |
|
|
|
|
Type of |
interests |
Initial |
at the |
Disposals |
Accumulated |
balance |
|
|
|
Name of |
equity |
held by |
investment |
beginning |
during |
Additions/ |
at the end |
|
|
|
investee enterprise |
interests |
the Company |
cost |
of the year |
the year |
Disposals |
of the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Chinese Characters) |
Investments |
21 |
2,940,000 |
445,173.80 |
36,346.80 |
-2,458,479.40 |
481,520.60 |
|
|
|
|
in associates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 174 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.8 |
Fixed Assets |
|
|
|
|
|
|
|
|
Opening |
|
|
|
|
|
|
|
|
balance at the |
Increase |
Decrease |
Closing balance |
|
|
|
|
|
beginning of |
during |
during |
at the end |
|
|
|
|
|
the year |
the year |
the year |
of the year |
|
|
|
|
|
|
|
|
|
|
|
1. |
Cost: |
|
3,087,451,437.34 |
341,030,432.79 |
45,621,146.79 |
3,382,860,723.34 |
|
|
|
Including: |
Plant and buildings |
1,086,127,755.22 |
59,609,666.35 |
627,363.44 |
1,145,110,058.13 |
|
|
|
|
Machinery and equipment |
1,957,272,473.24 |
267,830,281.97 |
44,515,103.35 |
2,180,587,651.86 |
|
|
|
|
Electrical equipment |
- |
- |
- |
- |
|
|
|
|
Motor vehicles |
44,051,208.88 |
13,590,484.47 |
478,680.00 |
57,163,013.35 |
|
|
2. |
Accumulated depreciation: |
|
754,944,626.66 |
213,072,163.89 |
27,148,894.89 |
940,867,895.66 |
|
|
|
Including: |
Plant and buildings |
245,501,197.24 |
45,009,382.47 |
233,051.51 |
290,277,528.20 |
|
|
|
|
Machinery and equipment |
491,008,016.83 |
163,720,171.21 |
26,526,215.54 |
628,201,972.50 |
|
|
|
|
Electrical equipment |
- |
- |
- |
- |
|
|
|
|
Motor vehicles |
18,435,412.59 |
4,342,610.21 |
389,627.84 |
22,388,394.96 |
|
|
3. |
Provision for impairment |
|
|
|
|
|
|
|
|
Including: |
Plant and buildings |
- |
- |
- |
- |
|
|
|
|
Machinery and equipment |
- |
- |
- |
- |
|
|
|
|
Electrical equipment |
- |
- |
- |
- |
|
|
|
|
Motor vehicles |
- |
- |
- |
- |
|
|
4. |
Carrying amounts: |
2,332,506,810.68 |
- |
- |
2,441,992,827.68 |
|
|
|
|
Including: |
Plant and buildings |
840,626,557.98 |
- |
- |
854,832,529.93 |
|
|
|
|
Machinery and equipment |
1,466,264,456.41 |
- |
- |
1,552,385,679.36 |
|
|
|
|
Motor vehicles |
25,615,796.29 |
- |
- |
34,774,618.39 |
|
|
|
|
|
|
|
|
|
|
3.9 |
Construction Materials |
|
|
|
|
|
|
2006-12-31 |
2005-12-31 |
|
|
|
|
|
|
|
Bank acceptance bills |
164,976,890.09 |
157,825,608.91 |
|
|
Special Materials |
2,447,897.35 |
480,015.25 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
21,633,676.85 |
2,244,047.25 |
|
|
|
|
|
|
|
|
|
|
- 175 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.10 |
Construction in Progress |
|
|
|
|
|
|
|
Opening |
|
Transfer to |
|
Closing |
|
|
|
|
balance at the |
Additions |
fixed assets |
|
balance |
|
|
|
|
beginning of |
during |
during |
|
at the end |
|
|
Projects |
Budget |
the year |
the year |
the year |
Source |
of the year |
|
|
|
|
|
|
|
|
|
|
|
1. |
Projects of cleansing and |
|
|
|
|
|
|
|
|
|
production of aluminum, |
|
|
|
|
|
|
|
|
|
increase of funding, |
|
|
|
|
|
|
|
|
|
production capacity, |
|
|
|
|
|
|
|
|
|
energy saving and |
|
|
|
|
|
|
|
|
|
technological renovation |
814,200,000 |
36,864,777.27 |
250,904,291.70 |
272,956,391.46 |
Self-raised |
14,812,677.51 |
|
|
2. |
New Project pre-baked/anode |
|
|
|
|
|
|
|
|
|
of 60,000 tonnes |
250,000,000 |
5,086,681.18 |
2,219,242.7 |
7,305,923.88 |
Self-raised |
0.00 |
|
|
3. |
System of clearing electrolyte |
|
|
|
|
|
|
|
|
|
and smashing |
10,000,000 |
3,382,663.56 |
9,818,394.87 |
13,201,058.43 |
Self-raised |
0.00 |
|
|
4. |
Back-up power station |
3,053,280,000 |
402,547.23 |
27,061,116.19 |
0.00 |
Self-raised |
27,463,663.42 |
|
|
5. |
Overhaul of new plant and |
|
|
|
|
|
|
|
|
|
facilities |
18,000,000 |
0.00 |
5,486,161.45 |
0.00 |
Self-raised |
5,486,161.45 |
|
|
6. |
Miscellaneous |
45,000,000 |
17,603,186.42 |
2,273,7616.52 |
32,067,491.82 |
Self-raised |
8,273,311.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
63,339,855.66 |
318,226,823.43 |
325,531,865.57 |
|
|
56,035,813.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.11 |
Long term deferred expenses |
|
|
|
|
|
None |
|
|
|
|
3.12 |
Short term borrowings |
|
|
|
|
|
|
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
|
Pledged borrowings |
- |
98,232,629.14 |
|
|
Secured borrowings |
885,000,000.00 |
604,210,600.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
885,000,000.00 |
702,443,229.14 |
|
|
|
|
|
|
|
|
|
|
|
3.13 |
Notes |
|
|
|
|
|
|
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
|
Banking notes |
80,000,000.00 |
150,000,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
80,000,000.00 |
150,000,000.00 |
|
|
|
|
|
|
|
|
|
|
- 176 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.14 |
Accounts payable |
|
|
|
|
|
|
2006-12-31 |
2005-12-31 |
|
|
|
|
% of |
|
% of |
|
|
Ageing |
Amount |
total balance |
Amount |
total balance |
|
|
|
|
|
|
|
|
|
Within 1 year |
383,077,412.35 |
94.34 |
344,128,575.48 |
87.01 |
|
|
Between 1 and 2 years |
14,438,170.45 |
3.56 |
6,507,083.07 |
1.65 |
|
|
Between 2 and 3 years |
3,261,958.64 |
0.80 |
9,157,218.12 |
2.32 |
|
|
Over 3 years |
5,285,332.42 |
1.30 |
35,687,668.55 |
9.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
406,062,873.86 |
100.00 |
395,480,545.22 |
100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.15 |
Advances from customers |
|
|
|
|
|
|
2006-12-31 |
2005-12-31 |
|
|
|
|
% of |
|
% of |
|
|
Ageing |
Amount |
total balance |
Amount |
total balance |
|
|
|
|
|
|
|
|
|
Ageing |
Amount |
total balance |
Amount |
total balance |
|
|
Within 1 year |
41,028,711.16 |
95.65 |
34,209,487.10 |
96.48 |
|
|
Between 1 and 2 years |
1,867,880.84 |
4.35 |
101,491.48 |
0.29 |
|
|
Between 1 and 2 years |
- |
- |
40,239.23 |
0.11 |
|
|
Over 3 years |
- |
- |
1,107,519.97 |
3.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
42,896,592.00 |
100.00 |
35,458,737.78 |
100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.16 |
Accrued payroll |
|
|
|
|
|
|
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
|
Accrued payroll |
67,772,996.95 |
16,530,063.50 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
67,772,996.95 |
16,530,063.50 |
|
|
|
|
|
|
|
|
|
|
- 177 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.17 |
Welfare benefits payable |
|
|
|
|
|
|
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
|
Welfare benefits payable |
6,740,731.38 |
4,272,302.15 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
6,740,731.38 |
4,272,302.15 |
|
|
|
|
|
|
|
|
|
|
|
3.18 |
Taxes payable |
|
|
|
|
|
|
2006-12-31 |
2005-12-31 |
Rate |
|
|
|
|
|
|
|
|
VAT |
4,316,867.16 |
18,036,713.59 |
17% |
|
|
Business tax |
- |
200.00 |
|
|
|
Income tax |
27,607,426.75 |
14,179,515.19 |
10% |
|
|
Individual income tax |
3,644,032.50 |
748,430.34 |
- |
|
|
City construction tax |
8,650,095.46 |
5,104,315.79 |
- |
|
|
Property tax |
- |
-2,910.22 |
|
|
|
Stamp duty |
17,083.66 |
31,481.89 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
44,235,505.53 |
38,097,746.58 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
3.19 |
Other payable |
|
|
|
|
|
|
2006-12-31 |
2005-12-31 |
|
|
|
|
|
|
|
Education surcharge |
5,196,165.65 |
1,976,684.70 |
|
|
Mound maintenance fee |
- |
19,766.19 |
|
|
Social fund |
156,881.46 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
5,353,047.11 |
1,996,450.89 |
|
|
|
|
|
|
|
|
|
|
- 178 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.20 |
Other payables |
|
|
|
|
|
(1) |
Aging analysis |
|
|
|
|
|
|
|
|
31/12/2006 |
31/12/2005 |
|
|
|
Aging |
Amount |
(%) |
Amount |
(%) |
|
|
|
|
|
|
|
|
|
|
|
Within 1 year |
26,404,466.02 |
93.17 |
51,592,063.64 |
99.97 |
|
|
|
1 to 2 years |
1,914,857.71 |
6.76 |
1,742.25 |
- |
|
|
|
2 to 3 years |
1,742.25 |
0.01 |
- |
- |
|
|
|
Over 3 years |
18,323.11 |
0.06 |
13,391.11 |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
28,339,389.09 |
100.00 |
51,607,197.00 |
100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Payables to shareholders which share holding more than 5% |
|
|
|
|
|
|
|
Share holder |
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
|
|
|
Baotou Group |
12,477,919.82 |
17,559,701.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
12,477,919.82 |
17,559,701.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
Material creditors |
|
|
|
|
|
|
|
Creditors |
Nature |
Amount |
|
|
|
|
|
|
|
|
|
Baotou Group |
Services fee |
12,477,919.82 |
|
|
|
Baotou housing fund |
Housing provident fund |
5,383,812.00 |
|
|
|
Baotou Environment |
emission fee |
2,000,000.00 |
|
|
|
Workers' education fund |
Workers' education fun |
1,797,778.95 |
|
|
|
Southern Securities |
Sponsor fee |
1,500,000.00 |
|
|
|
|
|
|
- 179 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.21 |
Long term liabilities due within one year |
|
|
|
|
|
|
31/12/2006 |
31/12/2005 |
|
|
|
Currency |
RMB equivalents |
Amounts |
|
|
|
|
|
|
|
|
Secured borrowings |
RMB |
300,000,000.00 |
50,000,000.00 |
|
|
Pledged borrowings |
RMB |
225,144,361.46 |
96,332,546.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
- |
525,144,361.46 |
146,332,546.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3.22 |
Long-term borrowings |
|
|
|
|
|
|
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
|
Secured borrowings# |
293,342,867.64 |
517,280,006.64 |
|
|
Pledged borrowings |
0.00 |
250,000,000.00 |
|
|
Credit borrowings |
32,4000,000.00 |
39,600,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
325,742,867.64 |
806,880,006.64 |
|
|
|
|
|
|
|
|
|
|
|
|
# |
the Company's long term loans are secured by the fixed assets owned by the Company. |
|
|
|
|
|
3.23 |
Special payables |
|
|
|
|
|
|
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
|
Subsidies for environmental protection |
100,000.00 |
- |
|
|
Research and developments |
- |
305,000.00 |
|
|
Production technology improvements |
- |
2,500,000.00 |
|
|
Incentives to exports |
250,000.00 |
250,000.00 |
|
|
Chinalco Tech-fund |
- |
500,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
350,000.00 |
3,555,000.00 |
|
|
|
|
|
|
|
|
|
|
- 180 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.24 |
Capital |
|
|
|
|
|
Unit: Share |
|
|
|
|
|
|
|
Before changes |
Changes (+, D) |
After changes |
|
|
|
|
|
|
|
|
Transferred |
|
|
|
|
|
|
|
|
|
|
New shares |
Shares |
from |
|
|
|
|
|
|
|
|
volume |
(%) |
issued |
transferred |
surplus |
Others |
subtotal |
volume |
(%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I |
Non-tradable shares |
|
|
|
|
|
|
|
|
|
|
|
|
Initiators |
291,000,000 |
67.52 |
|
-42,000,000 |
- |
- |
-42,000,000 |
249,000,000 |
57.77 |
|
|
|
Including |
|
|
|
|
|
|
|
|
|
|
|
|
State shares |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
Domestic shares |
291,000,000 |
67.52 |
|
-42,000,000 |
- |
- |
-42,000,000 |
249,000,000 |
57.77 |
|
|
|
Overseas shares |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
Others |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
subtotal |
291,000,000 |
67.52 |
|
-42,000,000 |
- |
- |
-42,000,000 |
249,000,000 |
57.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
II |
Tradable shares |
|
|
|
|
|
|
|
|
|
|
|
|
A shares |
140,000,000 |
32.48 |
- |
42,000,000 |
- |
- |
42,000,000 |
182,000,000 |
42.23 |
|
|
|
B shares |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
Overseas shares |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
Others |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
subtotal |
140,000,000 |
32.48 |
- |
42,000,000 |
- |
- |
42,000,000 |
182,000,000 |
140,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
III |
Total capital |
431,000,000 |
100 |
- |
0 |
- |
- |
0 |
431,000,000 |
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.25 |
Capital reserve |
|
|
|
|
|
Item |
31/12/2005 |
Increase |
Decrease |
31/12/2006 |
|
|
|
|
|
|
|
|
|
Capital premium |
484,250,653.36 |
- |
- |
484,250,653.36 |
|
|
Subsidies |
96,429,450.98 |
4,905,000.00 |
- |
101,334,450.98 |
|
|
Others |
81,566,.85 |
990,505.80 |
- |
1,072,072.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
580,761,671.19 |
5,895,505.80 |
- |
586,657,176.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.26 |
Surplus reserve |
|
|
|
|
|
Item |
31/12/2005 |
Increase |
Decrease |
31/12/2006 |
|
|
|
|
|
|
|
|
|
Statuary reserve |
46,324,070.50 |
40,368,525.23 |
|
86,638,554.93 |
|
|
Statuary surplus |
23,162,035.25 |
|
23,162,035.25 |
|
|
|
General reserve |
64,075,290.04 |
83,579,721.09 |
|
147,709,051.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
133,561,395.79 |
123,948,246.32 |
23,162,035.25 |
234,347,606.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 181 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.27 |
Undistributed profits |
|
|
|
|
|
Item |
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
|
Net profits |
403,068,973.50 |
132,141,598.37 |
|
|
Add: |
Retained earnings |
197,724,363.98 |
163,059,056.04 |
|
|
|
|
|
|
|
|
Less: |
Statuary reserve |
40,314,484.43* |
12,977,620.86 |
|
|
|
Statuary surplus |
- |
6,488,810.43 |
|
|
|
General reserve |
60,471,726.64* |
19,809,859.14 |
|
|
|
Dividends |
64,650,000.00 |
58,200,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed profits |
435,357,126.41 |
197,724,363.98 |
|
|
|
|
|
|
|
|
|
|
|
3.28 |
Revenue from principle activities and cost of sales |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
Revenue |
Cost |
Revenue |
Cost |
|
|
|
|
|
|
|
|
|
aluminum smelting |
4,714,984,786.80 |
3,822,380,458.49 |
3,591,108,778.30 |
3,127,215,537.47 |
|
|
Aluminum purchased outside |
78,028,648.48 |
77,909,398.50 |
71,027,056.16 |
70,943,395.43 |
|
|
Carbon products |
28,821,950.08 |
38,788,774.73 |
569,317.95 |
743,027.70 |
|
|
Others |
- |
- |
33,896,517.36 |
31,850,303.25 |
|
|
Inc: RPT |
199,382,468.22 |
161,684,034.99 |
265,048,066.38 |
230,084,292.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
4,821,835,385.36 |
3,939,078,631.72 |
3,696,601,669.77 |
3,230,752,263.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.29 |
Taxes applicable to the principle business |
|
|
|
|
|
|
2006 |
2005 |
Rates |
|
|
|
|
|
|
|
|
City construction tax |
14,381,688.83 |
9,562,306.24 |
7% |
|
|
Education surcharge |
8,327,186.17 |
4,610,237.85 |
Head office:4%, |
|
|
|
|
|
Subsidiaries:3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
22,708,875.00 |
14,172,544.09 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
- 182 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.30 |
Other operating profits |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
Income |
Cost |
Profit |
Income |
Cost |
Profit |
|
|
Material |
62,991,802.65 |
64,295,401.43 |
-1,303,598.78 |
72,381,695.55 |
68,868,207.91 |
3,513,487.64 |
|
|
Others |
3,926,306.75 |
4,310,650.89 |
-384,344.14 |
3,559,594.16 |
3,559,594.16 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
66,918,109.40 |
68,606,052.32 |
-1,687,942.92 |
75,941,289.71 |
72,427,802.07 |
3,513,487.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.31 |
Financial expenses |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
|
|
|
Interest expenses |
95,792,437.65 |
93,055,410.27 |
|
|
Less: Interest Income |
2,360,136.13 |
2,448,011.14 |
|
|
FX loss |
5,757,912.32 |
|
|
|
Less: FX gain |
|
10,089,597.01 |
|
|
Others |
8,627,711.11 |
2,106,856.13 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
107,817,924.95 |
82,624,658.25 |
|
|
|
|
|
|
|
|
|
|
|
3.32 |
Investment profits |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
|
|
|
Profit recognized under equity accounting |
36,346.80 |
-1,745,727.77 |
|
|
Loss/gain from investment transfer |
-26,250.00 |
76,750.93 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
10,096.80 |
-1,668,976.84 |
|
|
|
|
|
|
|
|
|
|
- 183 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.33 |
Subsidies income |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
|
|
|
Refund |
1,316,500.00 |
396,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
1,316,500.00 |
396,000.00 |
|
|
|
|
|
|
|
|
|
|
|
3.34 |
Non operating income |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
|
|
|
Refund from education surcharge |
658,596.55 |
1,071,000.00 |
|
|
Income from penalty |
11,000.00 |
|
|
|
Gain from disposal of fixed assets |
8,549,135.07 |
3,006,679.37 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
9,218,731.62 |
4,077,679.37 |
|
|
|
|
|
|
|
|
|
|
|
3.35 |
Non operating expenses |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
|
|
|
Loss from disposal of fixed assets |
203,310.42 |
2,507,290.19 |
|
|
School expenses |
2,285,900.00 |
2,285,900.00 |
|
|
Donation |
|
50,000.00 |
|
|
Fine |
134,335.25 |
|
|
|
Others |
2,107,210.55 |
527,161.24 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
4,730,756.22 |
5,370,351.43 |
|
|
|
|
|
|
|
|
|
|
- 184 - |
|
|
|
|
APPENDIX III |
FINANCIAL INFORMATION OF BAOTOU ALUMINUM |
|
|
|
3.36 |
Income tax expenses |
|
|
|
|
|
|
2006 |
2005 |
|
|
|
|
|
|
|
Income tax expenses |
51,460,188.54 |
17,910,927.78 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
51,460,188.54 |
17,910,927.78 |
|
|
|
|
|
|
|
|
|
|
|
|
Pursuant to Inner Mongolia Autonomous Region government's approval (Nei Zheng 2001 No.357), starting from 1 July 2001 to 30 June 2004, the Company is entitled a preferential rate of 10%. Pursuant to Inner Mongolia Autonomous Region government's approval (Nei Zheng 2004 No.217), starting from 1 July 2004 to 31 December 2005, the Company is entitled a preferential rate of 10%. Pursuant to Inner Mongolia Autonomous Region government's approval (Nei Zheng 2005 No.328), starting from 2007 to 2010, the Company is entitled a preferential rate of 15%. |
|
|
|
4 |
Contingencies |
|
|
|
As at 31 December 2006, the Company had no material contingencies. |
|
|
5 |
Commitments |
|
|
|
As at 31 December 2006, the Company had no material commitments. |
|
|
- 185 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
1. |
RESPONSIBILITY STATEMENT |
|
|
|
This circular includes particulars given in compliance with the Hong Kong Listing Rules for the purposes of giving information with regard to the Company. The Directors jointly and severally accept full responsibility for the accuracy of the information contained in this circular and confirm, having made all reasonable enquiries, that to the best of their knowledge there are no other facts, the omission of which would make any statement herein misleading. |
|
|
2. |
INTERESTS OF DIRECTORS, CHIEF EXECUTIVE AND SUPERVISORS IN SHARES AND UNDERLYING SHARES |
|
|
|
As at the Latest Practicable Date, none of the Directors, Chief Executive or Supervisors or their respective associates had any interest or short positions of the directors and chief executive of the Company in the shares, underlying shares or debentures of the Company or any of its associated corporation (within the meaning of Part XV of the SFO) which are required to be notified to the Company and the Stock Exchange pursuant to Divisions 7 and 8 of Part XV of the SFO (including interests and short positions which he is taken or deemed to have under such provisions of the SFO); or are required pursuant to section 352 of the SFO to be entered in the register referred to therein; or as otherwise notified to the Company and the Stock Exchange pursuant to the Model Code of Securities Transaction by Directors of Listed Companies: At the Latest Practicable Date, none of the Directors, Chief Executive, Supervisors or their spouses or children under the age of 18 was given the right to acquire any shares in or debentures of the Company or any of its associated corporations (within the meaning of the SFO). |
|
|
- 186 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
3. |
SUBSTANTIAL SHAREHOLDERS' INTERESTS |
|
|
|
So far as the Directors are aware, as of June 30, 2007, the persons other than Directors, Chief Executives or Supervisors of the Company who have interests or short positions in the shares or underlying shares of the Company which are discloseable under Divisions 2 and 3 of Part XV of the Securities and Futures Ordinance ("SFO") are as follows (the interests in shares and short positions disclosed herein are in addition to those disclosed in respect of the Directors, Chief Executives and the Supervisors): |
|
|
|
|
|
|
Percentage in |
Percentage |
|
|
|
|
|
the relevant |
in total |
|
|
Name of substantial |
Class |
Number of |
|
class of |
issued |
|
Shareholders |
of Shares |
Shares held |
Capacity |
Share capital |
Shares |
|
|
|
|
|
|
|
|
Aluminum Corporation of China (1) |
A Shares |
5,293,879,695(L) |
Beneficial owner |
59.20% |
41.08% |
|
|
|
|
and interest of |
|
|
|
|
|
|
controlled |
|
|
|
|
|
|
corporation |
|
|
|
|
|
|
|
|
|
|
China Cinda Asset Management |
|
|
|
|
|
|
Corporation |
A Shares |
900,559,074(L) |
Beneficial owner |
10.07% |
6.99% |
|
|
|
|
|
|
|
|
China Construction Bank |
|
|
|
|
|
|
Corporation |
A Shares |
709,773,136(L) |
Beneficial owner |
7.94% |
5.51% |
|
Alcoa Inc (2) |
H Shares |
884,207,808(L) |
Interests of |
22.42% |
6.86% |
|
|
|
|
corporation |
|
|
|
|
|
|
controlled by |
|
|
|
|
|
|
Alcoa Inc. |
|
|
|
Templeton Asset |
|
|
|
|
|
|
Management Limited |
H Shares |
710,267,000 |
Investment manager |
18.01% |
5.51% |
|
|
|
|
|
|
|
|
JP Morgan Chase & Co (3) |
H Shares |
300,770,010 |
Interests of |
7.63% |
2.33% |
|
|
|
|
corporation |
|
|
|
|
|
|
controlled by |
|
|
|
|
|
|
JP Morgan |
|
|
|
|
|
|
Chase & Co |
|
|
|
|
|
|
|
|
|
|
Notes: |
|
(L) |
Denotes long position. |
|
|
|
|
(1) |
The interest in shares of Aluminum Corporation of China includes 79,472,482 A Shares held by Lanzhou Aluminum Factory, a wholly-owned subsidiary of Aluminum Corporation of China. |
|
|
|
|
(2) |
The interest in shares of Alcoa Inc. is held through Alcoa International (Asia) Limited. |
|
|
|
|
(3) |
The interest in shares of JP Morgan Chase & Co. includes 194,301,810 H Shares as long position and 106,468,200 H Shares as lending pool. |
|
|
|
- 187 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
|
Save as disclosed above, as at the Latest Practicable Date, no other person has registered an interest or short position in the shares, underlying shares or debentures of the Company or any of its associated corporation that was required to be kept under Section 336 of the SFO. |
|
|
4. |
MATERIAL CHANGE |
|
|
|
As at the Latest Practicable Date, the Directors confirm that there is no material change in the financial or trading position or outlook of the Group since 31 December 2006, being the date to which the latest published audited accounts of the Group were made up to. |
|
|
5. |
LITIGATION |
|
|
|
As at the Latest Practicable Date, as far as the Directors are aware, no member of the Group was engaged in any litigation or claims of material importance which will have a material adverse impact on the Group and, as far as the Directors are aware, no litigation, arbitration or claim of material importance is pending or threatened against any member of the Group which will have a material adverse impact on the Group. |
|
|
6. |
EXPERT AND CONSENT |
|
|
|
As at the Latest Practicable Date, Taifook Capital Limited has given and has not withdrawn its written consent to the issue of this circular with the inclusion herein of its letter and/or references to its name in the form and context in which they respectively appear. The following are the qualifications of the expert who has provided its opinion or advice, which is contained in this circular: |
|
|
|
Name |
Qualifications |
|
|
|
|
Taifook Capital Limited |
A licensed corporation to carry out Type 6 (advising on corporate finance) regulated activity under the SFO. |
|
As at the Latest Practicable Date, Taifook Capital Limited was not beneficially interested in the share capital of any member of the Group nor did it have any right (whether legally enforceable or not) to subscribe for or to nominate persons to subscribe for any shares, convertible securities, warrants, options or derivatives which carry voting rights in any member of the Group. |
|
|
- 188 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
7. |
SERVICE CONTRACTS |
|
|
|
The appointment of all the Directors was approved by the Shareholders at the Annual General meeting held on 18 May 2007. The Directors and the Company are negotiating on the terms of the relevant Directors' service contracts and such service contracts will be entered into by the Company and the Directors in due course. As at the Latest Practicable Date, non of the Directors had entered into any existing or proposed service contract with the Company or any of its subsidiaries or associated companies in force which are continuous contracts with a notice period of 12 months or more or which are fixed term service contract which has more than 12 months to run after the Latest practicable Date (irrespective of the notice period). None of the Directors had entered into or amended any service contracts (including both continuous and fixed term contracts) with the Company or any of its subsidiaries or any of its associated companies within six months before the date of the Announcement. |
|
|
8. |
DIRECTORS' INTERESTS IN THE GROUP'S ASSETS OR CONTRACTS |
|
|
|
As at the Latest Practicable Date, none of the Directors, supervisors, proposed directors or proposed supervisors of the Company had any interest in any assets which have been since 31 December 2006 (being the date to which the latest published audited accounts of the Company were made up) acquired or disposed of by or leased to any member of the Group, or were proposed to be acquired or disposed of by or leased to any member of the Group. As at the Latest Practicable Date, none of the Directors or supervisors is materially interested in any contract or arrangement subsisting at the Latest Practicable Date which is significant in relation to the business of the Group. |
|
|
9. |
DIRECTORS' INTEREST IN COMPETING BUSINESS |
|
|
|
As at the Latest Practicable Date, none of the Directors or their respective associates has interests in the businesses, other than being a Director, which compete or are likely to compete, either directly or indirectly, with the businesses of the Group (as would be required to be disclosed under Rule 8.10 of the Listing Rules if each of them was a controlling shareholder). |
|
|
- 189 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
10. |
PROCEDURE FOR DEMANDING A POLL |
|
|
|
Pursuant to Articles 81 to 83 of the Articles of Association, a poll may be demanded at the SGM, before or after a vote is carried out by a show of hands: |
|
|
|
(a) |
by the chairman of the meeting; |
|
|
|
|
(b) |
by at least two Shareholders present in person or by proxy entitled to vote at the meeting; or |
|
|
|
|
(c) |
by one or more Shareholders present in person or by proxy and representing 10% or more of all shares carrying the right to vote at the meeting. |
|
|
|
|
The demand for a poll may be withdrawn by the person who makes such demand. A poll demanded on the election of the chairman of the meeting, or on a question of adjournment of the meeting, shall be taken forthwith. A poll demanded on any other question shall be taken at such time as the chairman of the meeting directs, and any business other than that upon which a poll has been demanded may be proceeded with, pending the taking of the poll. The result of the poll shall be deemed to be a resolution of the meeting at which the poll was demanded. On a poll taken at the meeting, a shareholder (including proxy) entitled to two or more votes need not cast all his or her votes in the same way. |
|
|
11. |
RIGHT OF SHAREHOLDERS WHO DISSENT THE MERGER PROPOSAL |
|
|
|
According to article 212 of the Articles of Association of the Company (the "Articles of Association"), a Shareholder who is entitled to attend and vote and has voted its Shares against the Merger Proposal (the "Dissenting Shareholder") at the SGM may, upon complying with certain conditions, request (the "Dissenting Request") the Company or the Shareholder(s) who has/have voted in favour of the Merger Proposal (the "Assenting Shareholders" and each an "Assenting Shareholder") to purchase the Shares held by such Dissenting Shareholder (the "Dissenting Shares") at a fair price. However, in order to exercise such dissenting right, the Dissenting Shareholders shall comply with or satisfy the following: |
|
|
|
(1) |
the Dissenting Shareholder is the registered holder of the Dissenting Shares and is entitled to attend and vote on the date of the SGM; |
|
|
|
|
(2) |
such Dissenting Shareholder has voted its Shares against either or both of the resolutions for the Merger Proposal to be approved at the SGM; |
|
|
|
|
(3) |
on the date of final completion of the Merger Proposal, that is, the date of the de-registration of Baotou Aluminum, such Dissenting Shareholder remains the registered holder of the same Dissenting Shares that it held on the date of the SGM and has not lost the right to make the Dissenting Shareholder Request; and |
|
|
|
|
(4) |
such Dissenting Shareholder has made a Dissenting Shareholder Request in writing, and has not withdrawn such Dissenting Shareholder Request up to the date of completion of the Merger Proposal. |
|
|
|
- 190 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
|
Any Shareholder who wishes to make a Dissenting Shareholder Request should note that any Dissenting Shareholder Request should be made at any time from the date of approval by the Shareholders of the Merger Proposal to the date of the final completion of the Merger Proposal (that is, the date of de-registration of Baotou Aluminum) and any Dissenting Shareholder Request made outside this time period will not be valid. Since the Articles of Association of the Company provide that a Dissenting Shareholder may request an Assenting Shareholder to purchase the Dissenting Shares and in the event that any Assenting Shareholder receives any such Dissenting Shareholder Request from any Dissenting Shareholder, such Assenting Shareholder may at any time upon receipt of such Dissenting Request notify the Company by mail to No. 62 North Xizhimen Street, Haidian District, Beijing, The People's Republic of China, Postal Code 100082 or by fax to 8610-8229 8158. The purpose of such notice is to ensure that the Company shall, at the request of such Assenting Shareholder, assume any liability which such Assenting Shareholder may have towards the Dissenting Shareholder. In any such notification, the Assenting Shareholder shall (1) provide the Company with the Dissenting Shareholder Request received by it or any withdrawal (if any) of such Dissenting Request, and any other documents required to be provided pursuant to the PRC Company Law or the Articles of Association of the Company; (ii) give the Company the opportunity to lead all negotiations and procedures to determine the fair price under the Articles of Association of the Company, and (iii) such Assenting Shareholder shall not, except with the prior written consent of the Company, determine the fair price or make any voluntary payment with respect to the fair price, or settle or offer to settle any such request to determine the fair price. The right of the Dissenting Shareholder to make a Dissenting Shareholder Request is provided by the Articles of Association of the Company. Furthermore, there is no law or administrative guidance on the substantive as well as procedural rules as to how the fair price shall be determined. Thus, (i) the Company or an Assenting Shareholder or any third party arranged by the Company to purchase Dissenting Shares is not obliged to pay the price requested by a Dissenting Shareholder for its Dissenting Shares, and (ii) if any Dissenting Shareholder shall exercise such right, no assurance can be given as to how long the process will take. The dissenting right under article 212 of the Articles of Association to make the Dissenting Shareholder Request as referred to above is only available to the registered holders of such Shares. Accordingly, any investor who has its H Shares held by nominee (including, for example, but without limitation, any H Shares held through CCASS operated by Hong Kong Securities Clearing Company Limited ("HKSCC") by any CCASS broker/custodian participant) or trustee and wishes to exercise such dissenting right should: |
|
|
|
(a) |
take steps to register such H Shares under the name of such investor and take delivery of its H Shares so as to become the registered holder of such Shares prior to the SGM. Accordingly, it should be noted that any investor who wish to become a Shareholder should lodge the relevant transfer documents by not later than 4:00 p.m. on Tuesday, 11 September 2007 and any transfer lodged after that time will not be processed and the transferee will not become registered Shareholder of prior to SGM. Any investor who has Shares held by nominee or trustee (including, for example, without limitation, any shares held through CCASS by any CCASS broker/custodian participant) and who wishes personally to exercise the above dissenting right should take the steps to have the Shares registered in his/her/its name; or |
|
|
|
- 191 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
|
(b) |
give instructions to and/or enter into private arrangements with its nominee or trustee such that such nominee or trustee will make the Dissenting Shareholder Request in strict compliance conditions and procedures set out above. |
|
|
|
|
Holders of ADRs of the Company who wish to exercise dissenting rights should take steps to present their ADRs of the Company to the Bank of New York, the Company's Depositary, for cancellation (upon compliance with the terms of the deposit agreement dated 12 December 2001 between the Company, the Bank of New York as Depositary and all owners and beneficial owners from time to time of ADRs issued thereunder, including payment of the Depositary's fees and expenses and any applicable taxes or governmental charges, such as stamp taxes or stock transfer taxes or fees) and delivery of the H Shares so as to become registered shareholders of the Company prior to the SGM. |
|
|
12. |
MATERIAL CONTRACTS |
|
|
|
In addition to the Merger Agreement, the following contracts (not being entered into in the ordinary course of business) have been entered into by the members of the Group after the date two years preceding the Announcement and up to and including the Latest Practicable Date and which are or may be material: |
|
|
|
(a) |
a merger agreement dated 28 December 2006 between the Company and Shandong Aluminum Industry Co., Limited; and |
|
|
|
|
(b) |
a merger agreement dated 28 December 2006 between the Company and Lanzhou Aluminum Co., Limited. |
|
|
|
13. |
MARKET PRICES |
|
|
|
The table below shows the closing prices of the H Shares on the Hong Kong Stock Exchange (i) on the Latest Practicable Date; (ii) on 20 July 2007 (being the last trading day before the parties entered into the Merger Agreement); and (iii) at the end of the calendar months during the period commencing 6 months preceding the date of the Announcement and ending on the Latest Practicable Date: |
|
|
|
|
Closing Price |
|
|
HK$ |
|
|
|
|
31 January 2007 |
6.96 |
|
28 February 2007 |
7.48 |
|
30 March 2007 |
8.06 |
|
30 April 2007 |
9.29 |
|
31 May 2007 |
10.34 |
|
29 June 2007 |
13.08 |
|
20 July 2007, being the last trading day |
|
|
before the date of the Merger Agreement |
15.12 |
|
Latest Practicable Date |
16.22 |
|
|
|
- 192 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
|
The lowest and highest closing market prices of the H Shares recorded on the Hong Kong Stock Exchange during the period between the beginning of the six months preceding 20 July 2007 (being the date of the Announcement) and the Latest Practicable Date were HK$6.90 on 5 March 2007 and RMB16.22 on the Latest Practicable Date. The table below shows the closing prices of the A Shares on the Shanghai Stock Exchange (i) on the Latest Practicable Date; (ii) on 20 July 2007 (being the last trading day immediately before the date of the Merger Agreement); and (iii) at the end of the calendar months during the period starting from 30 April 2007 to the Latest Practicable Date (as the listing of A Shares only commenced from 30 April 2007): |
|
|
|
|
Closing Price |
|
|
RMB$ |
|
|
|
|
30 April 2007 |
18.5 |
|
31 May 2007 |
20.98 |
|
20 July 2007, also being |
|
|
the Last Business Day |
|
|
immediately preceding the date |
|
|
of the initial announcement |
21.00 |
|
Latest Practicable Date |
46.02 |
|
|
|
|
The lowest and highest closing market prices of the A Shares recorded on the Shanghai Stock Exchange during the period starting from 30 April 2007 to the Latest Practicable Date were RMB18.41 on 30 April 2007 and RMB46.02 on the Latest Practicable Date. The table below shows the closing prices of the Baotou Shares on the Shanghai Stock Exchange (i) on the Latest Practicable Date; (ii) on 20 July 2007 (being the last trading day immediately before the date of the Merger Agreement); and (iii) at the end of the calendar months during the period starting from 6 months before the date of the Merger Agreement to the Latest Practicable Date: |
|
|
|
|
Closing Price |
|
|
RMB$ |
|
|
|
|
31 January 2007 |
10.98 |
|
28 February 2007 |
14.09 |
|
31 March 2007 |
14.65 |
|
30 April 2007 |
20.65 |
|
31 May 2007 |
21.37 |
|
30 June 2007 |
26.74 |
|
20 July 2007, also being the Last Business Day |
|
|
immediately preceding the date of the initial announcement |
29.55 |
|
Latest Practicable Date |
57.28 |
|
|
|
|
The lowest and highest closing market prices of the Baotou Shares recorded on the Shanghai Stock Exchange during the period starting from 30 April 2007 to the Latest Practicable Date were RMB18.95 on 15 May 2007 and RMB57.28 on the Latest Practicable Date. |
|
|
- 193 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
14. |
DOCUMENTS AVAILABLE FOR INSPECTION |
|
|
|
Copies of the following documents will be available for inspection at the office of Baker & McKenzie at 14th Floor, Hutchison House, 10 Harcourt Road, Central, Hong Kong during normal business hours on any weekday (except public holidays) from the date of this circular up to and including 10 September 2007: |
|
|
|
(1) |
the Articles of Association of the Company; |
|
|
|
|
(2) |
the audited consolidated accounts of the Company for the two financial years ended 31 December 2006; |
|
|
|
|
(3) |
the Merger Agreement dated 28 December 2006 between the Company and Shandong Aluminum Industry Co., Ltd.; |
|
|
|
|
(4) |
the Merger Agreement dated 28 December 2006 between the Company and Lanzhou Aluminum Co., Ltd.; |
|
|
|
|
(5) |
the Extension Agreement dated 26 December 2006 between the Company and Chinalco to extend the term of the non-exempt continuing connected transactions relating to the Comprehensive Social and Logistics Services Agreement, the Mutual Supply Agreement and the Metallurgical Services Agreement; |
|
|
|
|
(6) |
the letter from the Independent Board Committee as set out in this circular; |
|
|
|
|
(7) |
the letter from Taifook Capital Limited, the independent financial adviser, as set out in this circular; |
|
|
|
|
(8) |
the written consent of Taifook Capital Limited referred to in this appendix; and |
|
|
|
|
(9) |
the Merger Agreement. |
|
|
|
- 194 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
15. |
CORPORATE INFORMATION |
|
|
|
Registered office of the Company |
No. 62 North Xizhimen Street |
|
|
Haidian District |
|
|
Beijing |
|
|
The People's Republic of China |
|
|
Postal code: 100082 |
|
|
|
|
Head office and principal place of |
Unit 3103, 31st Floor |
|
business of the Company in Hong Kong |
Office Tower Convention Plaza |
|
|
1 Harbour Road, Wanchai |
|
|
Hong Kong |
|
|
|
|
Authorised representatives |
Mr. Xiao Yaqing |
|
|
|
|
Company secretary |
Ms. Liu Qiang |
|
|
|
|
Qualified accountant |
Mr. Chen Jihua, |
|
|
assisted by Mr. Wang Jianhua, CPA |
|
|
|
|
Independent financial adviser to the |
Taifook Capital Limited |
|
Independent Board Committee, |
25th Floor, New World Tower |
|
the Independent Shareholders and |
16-18 Queen's Road Central |
|
the independent holders of H Shares |
Hong Kong |
|
|
|
|
Legal advisers to the Company |
(As to Hong Kong law) |
|
|
Baker & McKenzie |
|
|
14th Floor, Hutchison House |
|
|
10 Harcourt Road Central |
|
|
Hong Kong |
|
|
|
|
|
(As to PRC Law) |
|
|
Beijing Jia Yuan Law Firm |
|
|
F407, Ocean Plaza |
|
|
158 Fuxing Men Nei Avenue |
|
|
Xicheng District |
|
|
Beijing |
|
|
China |
|
|
|
|
H Share Registrar |
Hong Kong Registrars Limited |
|
|
46th Floor, Hopewell Centre |
|
|
183 Queen's Road East |
|
|
Wanchai |
|
|
Hong Kong |
|
|
|
- 195 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
GENERAL |
|
(a) |
The English language text of this document shall prevail over the Chinese language text. |
|
|
(b) |
The Company Secretary of the Company is Liu Qiang, who holds a Master's degree in English Literature with extensive experience in the import and export of non-ferrous metals and analysis of the aluminum market. |
|
|
(c) |
Pursuant to the waiver granted by the Hong Kong Stock Exchange to the Company from strict compliance with Rule 3.24 of the Hong Kong Listing Rules in relation to the appointment of a qualified accountant to the Company, the Company has arranged Mr. Wang Jianhua, an associate member of the Association of Chartered Certified Accountants and a certified public accountant of the Chinese Institute of Certified Public Accountants, to provide assistance to Mr. Chen Jihua in the discharge of his duties as the qualified accountant under the Hong Kong Listing Rules. |
|
|
(d) |
The Company's H Share registrar of the Company in Hong Kong is Hong Kong Registrars Limited, 46th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong. |
|
|
(e) |
As at the date of this circular, the Directors are Mr. Xiao Yaqing, Mr. Luo Jianchuan, Mr. Chen Jihua and Mr. Liu Xiangmin (Executive Directors), Mr. Helmut Wieser and Mr. Shi Chungui (Non-executive Directors), Mr. Poon Yiu Kin, Samuel, and Mr. Kang Yi, and Mr. Zhang Zhuoyuan (Independent Non-executive Directors). |
|
|
(f) |
As at the Latest Practicable Date, no person, prior to the posting of this circular, had irrevocably committed themselves to vote for or against the proposed issue of Chalco A Shares, the Merger Proposal and Merger Agreement, the Share Exchange and the Whitewash Waiver. |
|
|
(g) |
As at the Latest Practicable Date, no person had any arrangement of the kind referred to in Note 8 to Rule 22 of the Takeovers Code with Chinalco or with any person acting in concert with it in respect of the Shares. |
|
|
(h) |
As at the Latest Practicable Date, neither a subsidiary of the Company, a pension fund of the Company and its subsidiaries nor an adviser to the Company as specified in class (2) of the definition of associate in the Takeovers Code had any interest in shares, convertible securities, warrants or options of the Company, or any outstanding derivatives in respect thereof. |
|
|
- 196 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
(i) |
As at the Latest Practicable Date, no person had any arrangement of the kind referred to in Note 8 to Rule 22 of the Takeovers Code with the Company or with any person who is an associate of the Company by virtue of classes (1),(2),(3) and (4) of the definition of associate in the Takeovers Code in respect of any shares, convertible securities, warrants or options of the Company, or any outstanding derivatives in respect thereof. |
|
|
(j) |
As at the Latest Practicable Date, none of the Directors intend to vote for or against the Merger Proposal and Merger Agreement, the proposed amendment to the Articles and Association of the Company incidental to the implementation of the Merger Proposal and the granting of an authorisation to an executive committee to implement the Merger Proposal and the transactions contemplated thereunder. |
|
|
(k) |
As at the Latest Practicable Date, no Shares were managed on a discretionary basis by fund managers connected with the Company. |
|
|
(l) |
As at the Latest Practicable Date, save for the Merger Agreement, there was no agreement or arrangement or understanding between Chinalco or any person acting in concert with it and any of the Directors, Shareholders, recent directors, shareholders, or recent shareholders of the Company which have any connection with or dependence upon completion of the Merger Agreement and the Whitewash Waiver or otherwise connected with it. |
|
|
(m) |
As at the Latest Practicable Date, there was no benefit to be given to any Director as compensation for loss of office or otherwise in connection with the Merger Proposal and Merger Agreement, the proposed amendment to the Articles of Association of the Company incidental to the implementation of the Merger Proposal, the exemption for Chinalco and the parties acting in concert within it to make a general offer for the Shares pursuant to the relevant laws and regulations of the PRC and the granting of an authorisation to an executive committee of the Company to implement the Merger Proposal and the transactions contemplated thereunder. |
|
|
(n) |
As at the Latest Practicable Date, save for the Merger Agreement, there was no agreement or arrangement or understanding between any Director and any other person which is conditional on or dependent upon completion of the Merger Agreement and the Whitewash Waiver or is otherwise connected with such agreements. |
|
|
(o) |
As at the Latest Practicable Date, save for the Merger Agreement, there was no material contract entered into by Chinalco in which any past or current Directors have a material personal interest. |
|
|
- 197 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
(p) |
None of Chinalco, the directors of Chinalco and any person acting in concert with it had dealt for value in any shares, convertible securities, warrants or options of the Company, or any outstanding derivatives in respect thereof during the period beginning six months prior to the date of the Announcement and ending on the Latest Practicable Date. |
|
|
(q) |
None of the Directors had dealt in any shares, convertible securities, warrants or options of the Company, or any outstanding derivatives in respect thereof and in any shares, convertible securities, warrants or options of Chinalco, or any outstanding derivatives in respect thereof during the period beginning six months prior to being the date of the Announcement and ending on the Latest Practicable Date. |
|
|
(r) |
Neither a subsidiary of the Company, a pension fund of the Company and its subsidiaries nor an adviser to the Company had dealt in any shares, convertible securities, warrants or options of the Company, or any outstanding derivatives in respect thereof during the period beginning six months prior to the date of the Announcement and ending on the Latest Practicable Date. |
|
|
(s) |
No fund managers who are connected with the Company had dealt in any shares, convertible securities, warrants or options of the Company, or any outstanding derivatives in respect thereof during the period beginning six months prior to the date of the Announcement and ending on the Latest Practicable Date, save and except that a discretionary fund managed by Taifook Asset Management Limited, which is a fellow subsidiary of the Independent Financial Adviser, has acquired 54,000 H Shares on 16 May 2007 at HK$10.88 per H Share and has disposed of 54,000 H Shares on 6 August 2007 at HK$13.98 per H Share. |
|
|
(t) |
As at the Latest Practicable Date, the share capital of the Company was as follow: |
|
|
|
Authorised capital: |
RMB |
|
|
|
|
3,943,965,968 H Shares and 8,942,641,924 A Shares of RMB1.00 each |
12,886,607,892 |
|
|
|
|
Issued and fully paid or credited as fully paid: |
|
|
|
|
|
3,943,965,968 H Shares of RMB1.00 each |
3,943,965,968 |
|
8,942,641,924 A Shares of RMB1.00 each |
8,942,641,924 |
|
|
|
|
All existing H Shares and A Shares rank equally in all respects, including capital, dividends and voting rights. The H Shares in issue are listed on the Hong Kong Stock Exchange. Out of the 8,942,641,924 A Shares, 1,236,731,739 A Shares (note) are listed on the Shanghai Stock Exchange and 7,705,910,185 A shares are subject to trading romantic. As at the Latest Practicable Date, the Company had not issued any convertible securities, options, warrants or any other similar rights. |
|
|
- 198 - |
|
|
|
|
APPENDIX IV |
GENERAL INFORMATION |
|
|
|
Note: |
|
|
|
On 24 April 2007 the Company issued 1,236,731,739 A shares to acquire 72% of the share capital of Lanzhou Aluminum and 28.57% of the share capital of Shandong Aluminum, respectively. These A shares were then listed on the Shanghai Stock Exchange on 30 April 2007. Of the newly issued A shares, 1,148,077,357 A shares are freely tradable while the remaining A shares can only be traded after lock-up periods. |
|
|
(t) |
As at the Latest Practicable Date, it is the intention of Chinalco to continue to carry on the business of the Company and to continue the employment of the management and employees of the Group. Chinalco has no intention to redeploy the fixed assets of the Group. |
|
|
(u) |
The registered address of Chinalco is No. 62 North Xizhimen Street, Haidian District, Beijing, The People's Republic of China, Postal Code: 100082. |
|
|
|
The principal members of the parties acting in concert with Chinalco are Lanzhou Aluminum Factory, Baotou Group and Guiyang Aluminum. The registered office of Lanzhou Aluminum Factory is at No.6, Huangxing West Road, Xigu District, Lanzhou City, Gansu Province, PRC. The President of Lanzhou Aluminum Factory is Mr. Jiao Zhendong and there is no director. The registered office of Baotou Group is Maoqilai, Donghe District, Baotou City, Inner Mongolia Autonomous Region. The directors of Baotou Group are Mr. Lu Lin, Mr. Gao Liu, Mr. Zhang Zhi, Mr. Zhang Tong Li and Mr. Shi Jiu Cun. The registered office of Guiyang Aluminum is No. 208, Beijing Road, Guiyang City, Guizhou Province, PRC. The president of Guiyang Aluminum is Mr. Huang Liangcheng and there is no director. |
|
|
- 199 - |
|
|
|
|
NOTICE OF THE SPECIAL GENERAL MEETING |
|
|
(Stock Code: 2600)
|
NOTICE IS HEREBY GIVEN that a special general meeting (the "Special General Meeting or SGM") of Aluminum Corporation of China Limited (the "Company") will be held at the Company's conference room at 29th Floor, No. 62 North Xizhimen Street, Haidian District, Beijing, the People's Republic of China on Friday, 12 October 2007 at 2:00 p.m. for the purpose of considering, and if thought fit, passing, with or without modifications, the following resolutions. Unless otherwise indicated, capitalised terms used in this notice and the following resolutions shall have the same meanings as those defined in the circular of the Company dated 27 August 2007 relating to, among other things, the merger of Baotou Aluminium Co., Ltd. with the Company (the "Baotou Merger Circular") and the circular of the Company dated 27 August 2007 relating to, among other things, the proposed revisions of the annual limits for the transactions under the Mutual Supply Agreement (the "Continuing Connected Transactions Circular"): |
|
SPECIAL RESOLUTIONS |
|
1. |
"THAT the following resolutions relating to the merger of Baotou Aluminum with the Company by way of the proposed share exchange (as set out below) be authorised and approved: |
|
|
|
(1) |
Baotou Aluminum be merged with the Company and for such purpose, the Company be authorised to issue 637,880,000 ordinary shares of RMB1.00 each ("Chalco A Shares"), such Chalco A Shares to be listed on the Shanghai Stock Exchange, to exchange for 431,000,000 Baotou Shares at the rate set out in sub-paragraph 2 below; |
|
|
|
|
(2) |
The exchange of Chalco A Shares for Baotou Shares shall be at the rate of 1.48 Chalco A Shares for 1 Baotou Share; |
|
|
|
|
(3) |
The terms and conditions of the Merger Agreement dated 20 July 2007 between the Company and Baotou Aluminum as referred to in the Baotou Merger Circular and the Merger Proposal as referred to in the Baotou Merger Circular be approved, ratified and confirmed and the directors of the Company (the "Directors") be and are hereby authorized to implement the transactions under the Merger Agreement and the Merger Proposal; and |
|
|
|
- 200 - |
|
|
|
|
NOTICE OF THE SPECIAL GENERAL MEETING |
|
|
|
(4) |
Upon implementation of the Merger Agreement and the Merger Proposal, the connected transaction which will be constituted by the Share Exchange with Baotou Group and Guiyang Aluminum, which are non-wholly owned subsidiaries of Aluminum Corporation of China ("Chinalco"), a connected person of the Company, be and are hereby approved and confirmed." |
|
|
|
2. |
"THAT (a) subject to the passing of resolution no. 1 above and the passing of the resolutions proposed at the respective class meetings of the holders of H Shares and the holders of A Shares and (b) subject further to the issue of the Chalco A Shares as referred to in resolution no.1 above, the articles of association of the Company be amended to reflect the changes in the total number of issued shares and the share capital structure of the Company after the issue of Chalco A shares to implement the Merger Proposal." |
|
|
3. |
"THAT the proposed amendment to article 99 of the articles of association of the Company as set out in the Continuing Connected Transactions Circular be and hereby generally and unconditionally approved." |
|
|
ORDINARY RESOLUTIONS |
|
4. |
"THAT Chinalco and the parties acting in concert with it be exempted from making a general offer for the Shares pursuant to the relevant laws and regulations of the PRC." |
|
|
5. |
"THAT subject to the passing of resolution no. 1 above and the passing of the resolutions proposed at the respective class meetings of the holders of H Shares and the holders of A Shares, the Board (or an executive committee of directors as may be appointed by the Board) be authorised to implement the Merger Proposal and the matters contemplated thereunder from the date of passing this resolution." |
|
|
6. |
"THAT the annual limits for the transactions under the Mutual Supply Agreement for the three financial years ending 31 December 2009 be revised as set out in the Continuing Connected Transactions Circular and the Board be and hereby authorised to take such actions as are necessary to implement such revisions." |
|
|
7. |
"THAT to consider and approve an interim dividend of RMB0.137 (tax inclusive) per ordinary share of the Company totaling the sum of approximately RMB1,765 million in respect of the six months ended 30 June 2007." |
|
|
8. |
"THAT to consider and approve a special dividend of RMB0.013 (tax inclusive) per ordinary share of the Company totaling the sum of approximately RMB168 million out of the retained earnings of Lanzhou Aluminum and Shandong Aluminum for the year ended 31 December 2006." |
|
|
|
By order of the Board of Directors of |
|
|
27 August 2007 |
|
- 201 - |
|
|
|
|
NOTICE OF THE SPECIAL GENERAL MEETING |
|
|
Notes: |
|
(a) |
The H share register of members of the Company will be closed from Wednesday, 12 September 2007 to Thursday, 11 October 2007 (both days inclusive), during which period no transfer of H Shares will be effected. Holders of H Shares whose names appear on the Company's H share register of members at close of business on Tuesday, 11 September 2007, are entitled to attend and vote at the SGM and be entitled to receive the proposed interim dividend and the proposed special dividend after completing the registration procedures for attending the meeting. |
|
|
|
Where applicable, purchasers of H Shares intending to attend the Class Meeting of holders of H shares are therefore required to lodge their respective instrument(s) of transfer and the relevant share certificate(s) to the Company's Share registrar, Hong Kong Registrars Limited at 46th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong, by no later than 4:00 p.m. on Tuesday, 11 September 2007. |
|
|
(b) |
Shareholders who intend to attend the SGM must complete the reply slip for attending the SGM and return them to the Office of the Secretary to the Board of Directors of the Company not later than 20 days before the date of the SGM, i.e. Friday, 21 September 2007. Details of the Secretary Office to the Board of Directors of the Company are as follows: |
|
|
|
No. 62 North Xizhimen Street |
|
|
(c) |
Each shareholder who has the right to attend and vote at the SGM is entitled to appoint in writing one or more proxies, whether a shareholder or not, to attend and vote on his behalf at the SGM. A proxy of a shareholder who has appointed more than one proxy may only vote on a poll. |
|
|
(d) |
The instrument appointing a proxy must be in writing under the hand of the appointer or his attorney duly authorised in writing. If that instrument is signed by an attorney of the appointer, the power of attorney authorizing that attorney to sign, or other documents of authorization, must be notarially certified. |
|
|
(e) |
To be valid, for holders of H shares, the form of proxy, and if the form of proxy is signed by a person under a power of attorney or other authority on behalf of the appointer, a notarially certified copy of that power of attorney or other authority, must be delivered to the Company's H Share Registrar, Hong Kong Registrars Limited, not less than 24 hours before the time for holding the SGM in order for such document to be valid. |
|
|
|
The address of Hong Kong Registrars Limited is as follows: 46/F, Hopewell Centre |
|
|
- 202 - |
|
|
|
|
NOTICE OF THE SPECIAL GENERAL MEETING |
|
|
(f) |
To be valid, for holders of A Shares, the form of proxy, and if the form of proxy is signed by a person under a power of attorney or other authority on behalf of the appointer, a notarially certified copy of that power of attorney or other authority, must be delivered to the Secretary Office of the Board, the address of which is set out in note (b) above, not less than 24 hours before the time for holding the SGM in order for such document to be valid. |
|
|
(g) |
If a proxy attends the SGM on behalf of a shareholder, he should produce his ID card and the instrument signed by the proxy or his legal representative, and specifying the date of its issuance. If a legal person shareholder appoints a corporate representative to attend the SGM, such representative should produce his/her ID card and the notarized copy of the resolution passed by the Board of Directors or other authorities or other notarized copy of the licence issued by such legal person shareholder. |
|
|
(h) |
The SGM is expected to last for half a day. Shareholders attending the SGM are responsible for their own transportation and accommodation expenses. |
|
|
(i) |
Chinalco and its associates will abstain from voting in respect of Resolution Nos. 1, 2, 4, 5 and 6. |
|
|
- 203 - |
|
|
|
|
NOTICE OF CLASS MEETING OF THE HOLDERS OF H SHARES |
|
|
(Stock Code: 2600)
|
NOTICE IS HEREBY GIVEN that a class meeting of the holders of H Shares ("Class Meeting of the holders of H Shares") of Aluminum Corporation of China Limited (the "Company") will be held at the Company's conference room at 29th Floor, No. 62 North Xizhimen Street, Haidian District, Beijing, the People's Republic of China on Friday, 12 October 2007 at 2:45 a.m. for the purpose of considering, and if thought fit, passing, with or without modifications, the following resolutions. Unless otherwise indicated, capitalised terms used in this notice and the following resolutions shall have the same meanings as those defined in the circular of the Company dated 27 August 2007 relating to, among other things, the merger of Baotou Aluminium Co., Ltd. with the Company (the "Baotou Merger Circular") and the circular of the Company dated 27 August 2007 relating to, among other things, the proposed revisions of the annual limits for the transactions under the Mutual Supply Agreement (the "Continuing Connected Transactions Circular"): |
|
SPECIAL RESOLUTION |
|
1. |
"THAT the following resolutions relating to the merger of Baotou Aluminum with the Company by way of the proposed share exchange (as set out below) be authorised and approved: |
|
|
|
(1) |
Baotou Aluminum be merged with the Company and for such purpose, the Company be authorised to issue 637,880,000 ordinary shares of RMB1.00 each ("Chalco A Shares"), such Chalco A Shares to be listed on the Shanghai Stock Exchange, to exchange for 431,000,000 Baotou Shares at the rate set out in sub-paragraph 2 below; |
|
|
|
|
(2) |
The exchange of Chalco A Shares for Baotou Shares shall be at the rate of 1.48 Chalco A Shares for 1 Baotou Share; |
|
|
|
|
(3) |
The terms and conditions of the Merger Agreement dated 20 July 2007 between the Company and Baotou Aluminum as referred to in the Baotou Merger Circular and the merger proposal as referred to in the Baotou Merger Circular be approved, ratified and confirmed and the directors of the Company (the "Directors") be and are hereby authorized to implement the transactions under the Merger Agreement and the Merger Proposal; and |
|
|
|
- 204 - |
|
|
|
|
NOTICE OF CLASS MEETING OF THE HOLDERS OF H SHARES |
|
|
|
(4) |
Upon implementation of the Merger Proposal and the Merger Agreement, the connected transaction which will be constituted by the Share Exchange by the Company with Baotou Group and Guiyang Aluminum, which are non-wholly owned subsidiaries of Aluminum Corporation of China ("Chinalco"), a connected person of the Company, be and are hereby approved and confirmed." |
|
|
|
ORDINARY RESOLUTION |
|
2. |
"THAT (a) subject to the passing of resolution no. 1 above and the passing of the resolutions proposed at the respective class meetings of the holders of H Shares and the holders of A Shares; and (b) subject to the Executive granting to Chinalco and parties acting in concert with it the Whitewash Waiver and the satisfaction of any condition attached to the Whitewash Waiver imposed by the Executive, the Whitewash Waiver be and is hereby approved." |
|
|
|
By order of the Board of Directors of |
|
|
27 August 2007 |
|
Notes: |
|
(a) |
The H Share register of members of the Company will be closed from Wednesday, 12 September 2007 to Thursday, 11 October 2007 (both days inclusive), during which period no transfer of H Shares will be effected. Any holders of H Shares of the Company, whose names appear on the Company's H Share Register of Members at the close of business on Tuesday, 11 September 2007, are entitled to attend and vote at the Class Meeting of the Holders of H Shares after completing the registration procedures for attending the meeting. |
|
|
|
Where applicable, purchasers of H Shares intending to attend the Class Meeting of holders of H shares are therefore required to lodge their respective instrument(s) of transfer and the relevant share certificate(s) to the Company's Share registrar, Hong Kong Registrars Limited at 46th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong, by no later than 4:00 p.m. on Tuesday, 11 September 2007. The address of Hong Kong Registrars Limited, the H Share Registrar of the Company, is as follows: 46/F, Hopewell Centre |
|
|
- 205 - |
|
|
|
|
NOTICE OF CLASS MEETING OF THE HOLDERS OF H SHARES |
|
|
(b) |
Holders of H Shares, who intend to attend the Class Meeting of the holders of H Shares, must complete the reply slip for attending the Class Meeting of the Holders of H Shares and return them to the Office of the Secretary to the Board of Directors of the Company not later than 20 days before the date of the Class Meeting of the holders of H Shares, i.e. Friday, 21 September 2007. Details of the Secretary Office to the Board of Directors of the Company are as follows: |
|
|
|
No. 62 North Xizhimen Street |
|
|
(c) |
Each holder of H Shares who has the right to attend and vote at the Class Meeting of the holders of H Shares is entitled to appoint in writing one or more proxies, whether a shareholder or not, to attend and vote on his behalf at the Class Meeting of the holders of H Shares. A proxy of a shareholder who has appointed more than one proxy may only vote on a poll. |
|
|
(d) |
The instrument appointing a proxy must be in writing under the hand of the appointer or his attorney duly authorised in writing. If that instrument is signed by an attorney of the appointer, the power of attorney authorizing that attorney to sign, or other documents of authorization, must be notarially certified. |
|
|
(e) |
To be valid, for holders of H shares, the form of proxy, and if the form of proxy is signed by a person under a power of attorney or other authority on behalf of the appointer, a notarially certified copy of that power of attorney or other authority, must be delivered to the Company's H Share Registrar, Hong Kong Registrars Limited, the address of which is set out in Note (a) above, not less than 24 hours before the time for holding the Class Meeting of the Holders of H Shares in order for such document to be valid. |
|
|
(f) |
If a proxy attends the Class Meeting of the holders of H Shares on behalf of a shareholder, he should produce his ID card and the instrument signed by the proxy or his legal representative, and specifying the date of its issuance. If a legal person shareholder appoints a corporate representative to attend the Class Meeting of the holders of H Shares, such representative should produce his/her ID card and the notarized copy of the resolution passed by the Board of Directors or other authorities or other notarized copy of the licence issued by such legal person shareholder. |
|
|
(g) |
The Class Meeting of the holders of H Shares is expected to last for half a day. Holders of H Shares attending the Class Meeting of the holders of H Shares are responsible for their own transportation and accommodation expenses. |
|
|
(h) |
Chinalco and its associates will abstain from voting in respect of Resolution Nos. 1 and 2. |
|
|
(i) |
Voting on the ordinary resolution to approve the Whitewash Waiver will be conducted by poll as required under the Takeovers Code. |
|
|
- 206 - |
|
|
|
About the Company |
|
Our contact information of this release is: |
|
* |
Business address: No.62 North Xizhimen Street, Haidian District, Beijing, People's Republic of China, 100082 |
* |
Telephone number: (86-10) 8229 8103 |
* |
Website: http://www.chinalco.com.cn |
* |
Contact person: Liu Qiang, Company Secretary |