13.07.2015 Views

財務報表附註 - HKExnews

財務報表附註 - HKExnews

財務報表附註 - HKExnews

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

2011


2 3 4 5 11 20 30 36 38 39 40 42 43 45 47 120 122


2Conyers Dill & Pearman, CaymanCricket SquareHutchins DriveP.O. Box 2681Grand Cayman KY1-1111Cayman Islands37-391111315301Butterfield Fulcrum Group (Cayman) LimitedButterfield House68 Fort StreetP.O. Box 705Grand Cayman KY1-1107Cayman Islands2826www.xingyecopper.com505


7 / 2,894.021.2%3,508.866,75758,83969.3%3.4%27.3%41,38123,52018,51649.6%28.2%22.2%195.6%62.3%180.6226.620.3%4,0003,2001,8601,67016.1%4.510.985.019.5%101.663.74,500-5,50057.7%65.0%30.9%


819.520.266.659.212.4%3.12.98.470.588.1%63.826.494.4%51.315.24.22.92.12.18.035.36.5%37.626.3%29.4%(i)25%(ii)


11 / 3.103.13(i)(ii)(iii)(iv)(v)(vi)


12 6 6 6 6 6 6 6 5 1 1 6 4 6 5 6 6 6 6 6 6


13 / 3637


1487(1)(2)878787


15 / 2 2 2 0 2 2 2 2


16 2 2 2 0 2 2 2 2 2 2


18(i)(ii)


19 / 1,659,000671,00038,000


204386.028262826120121161424


21 / 28143,00016.4%5.2%37.6%15.6%5%21(i)1.19(ii)18,000,000


221%(i)(ii)(iii) 1.19 600,000 – (600,000) – – –1.19 600,000 – (600,000) – – –1,200,000 – (1,200,000) – – –1.19 500,000 – – (500,000) – –


23 / 1.19 400,000 – – (400,000) – –1.19 400,000 – – (400,000) – –1.19 110,000 – – (110,000) – –1.19 3,560,000 – (400,000) (3,160,000) – –0.82 80,000 – – (80,000) – –3,750,000 – (400,000) (3,350,000) – –6,250,000 – (1,600,000) (4,650,000) – –1. 699,501,9502. 3.


2487(1)87(2)3.13


25 /


26XVXV78352* 265,200,000137.92% 1,480,000 0.21% 1,060,000 0.15% 1,060,000 0.15% 120,000 0.02% 220,000 0.03% 166,000 0.02% 134,000 0.02% 320,000 0.05%1. 265,200,000Luckie Strike LimitedCome Fortune International LimitedLuckie StrikeLimitedCome Fortune International LimitedDynamic Empire Holdings LimitedDynamic EmpireHoldings Limited* 699,501,950


27 / XV78352336 *Luckie Strike Limited 110,000,000(L) 15.73%Come Fortune International Limited 155,200,000(L) 22.19%Dynamic Empire Holdings Limited(1) 265,200,000(L) 37.92%Barclays Wealth Trustees(Singapore) Limited (1)265,200,000(L) 37.92%Barclays PLC (2) 32,000(S) 0.005%32,000(L) 0.005%265,200,000(L) 37.92% (3) 265,200,000(L) 37.92%


28:1. Luckie Strike LimitedCome Fortune International LimitedLuckie Strike LimitedComeFortune International LimitedDynamic Empire Holdings LimitedDynamic Empire HoldingsLimitedBarclays Wealth Trustees(Singapore) LimitedDynamic Empire Holdings LimitedLuckie Strike LimitedCome Fortune International LimitedBarclays WealthTrustees (Singapore) LimitedDynamic Empire Holdings Limited LuckieStrike Limited Come Fortune International Limited2. Barclays Wealth Trustees (Singapore) LimitedBarclays PLCBarclays PLCBarclays Wealth Trustees (Singapore) Limited3. S L * 699,501,950336


29 / 7(b)


306344


31 / 4045


3270358600362303055First Pacific Rim Inc.China Vision SME, LPOriental Financial Management Ltd67303001830158


33 / 4230009839Springs GlobalSprings Global3970


3465404037ISO 9001ISO 1400154


35 / 31115ISO9001OHSMS1800143403931


3638119


37 / 108


38 4 3,508,781 2,894,048 (3,328,167) (2,667,440) 180,614 226,608 5 101,551 84,953 (20,165) (19,505) (66,613) (59,249) 6 (8,383) (70,459) 187,004 162,348 10,838 15,692 (62,165) (42,092) 7(a) (51,327) (26,400) (8,034) (2,053) 7 127,643 133,895 8 (37,569) (35,268) 90,074 98,627 89,671 98,690 403 (63) 90,074 98,627 13(a) 0.13 0.15 13(b) 0.13 0.144711928(d)


39 / 90,074 98,627 12 (1,989) (1,974) 88,085 96,653 87,682 96,716 403 (63) 88,085 96,65347119


40 14 549,684 511,380 15 18,443 18,210 17 35,000 55,000 18 12,502 17,246615,629 601,836 19 534,827 587,756 20 594,865 562,036 21 32,351 154,378 22 12,772 – 25 3,951 – 23 240,345 80,2481,419,111 1,384,418 24 843,711 997,413 25 – 34,460 27 480,002 280,255 6,792 11,0941,330,505 1,323,222 88,606 61,196 704,235 663,032 24 – 4,000 3,603 946 8(c) 18,177 18,41621,780 23,362 682,455 639,67047119


41 / 28(b) 64,881 62,511 614,134 574,772 679,015 637,283 3,440 2,387 682,455 639,67047119


42 16 407,249 407,249 20 279,488 262,471 23 570 3,617280,058 266,088 27 11,445 11,782 268,613 254,306 675,862 661,55528(a) 64,881 62,511 610,981 599,044 675,862 661,55547119


43 / 59,129 173,809 259,726 28,001 (8,831) 7,145 74,280 593,259 – 593,259 – – – – – – 98,690 98,690 (63) 98,627 – – – – (1,974) – – (1,974) – (1,974) – – – – (1,974) – 98,690 96,716 (63) 96,653 28(d) – – – – – – (58,029) (58,029) – (58,029) 28(b)(c) 614 10,366 – – – (3,900) – 7,080 – 7,080 – – – – – 912 – 912 – 912 – (115) – – – – – (115) – (115) 28(b)(c) 2,768 22,975 – – – – – 25,743 – 25,743 28(c)(iv) – – – 16,026 – – (16,026) – – – 28(d) – – – – – – (28,283) (28,283) – (28,283) – – – – – – – – 2,450 2,450 62,511 207,035 259,726 44,027 (10,805) 4,157 70,632 637,283 2,387 639,67047119


44 62,511 207,035 259,726 44,027 (10,805) 4,157 70,632 637,283 2,387 639,670 – – – – – – 89,671 89,671 403 90,074 – – – – (1,989) – – (1,989) – (1,989) – – – – (1,989) – 89,671 87,682 403 88,085 28(d) – – – – – – (28,875) (28,875) – (28,875) 28(b)(c) 134 2,385 – – – (924) – 1,595 – 1,595 28(c)(v) – – – – – (3,233) 3,233 – – – 28(b)(c) 2,236 18,558 – – – – – 20,794 – 20,794 28(c)(iv) – – – 3,820 – – (3,820) – – – 28(d) – – – – – – (39,464) (39,464) – (39,464) – – – – – – – – 650 650 64,881 227,978 259,726 47,847 (12,794) – 91,377 679,015 3,440 682,45547119


45 / 90,074 98,627 7(c) 43,260 40,369 7(c) 401 391 7(b) – 912 7(a) 51,327 26,400 6 572 582 25 (3,951) 34,460 18 8,034 2,053 (1,534) – 8(a) 37,569 35,268225,752 239,062 52,929 (243,577) (32,829) (311,777) 165,906 130,823 411,758 (185,469) (52,834) (37,659) (42,110) (25,461) 316,814 (248,589)47119


46 5,569 11,473 7,301 6,540 – 100,712 21,534 – (3,290) – – (55,000) – (100,000) – (20,000) – 100,000 – 20,000 (90,504) (59,385) (634) (700) (15,718) (62,658) (75,742) (59,018) 22,389 32,708 1,520,783 1,379,992 (1,678,485) (996,848) 122,027 (65,565) 650 2,450 28(d) (68,339) (86,312) (80,975) 266,425 160,097 (41,182) 80,248 121,430 240,345 80,24847119


47 / 1. 2232. (a) 2(e) (b)• 2(j)(i) • 2(j)(iv)


482. (c) (d)82526(a)(b)


49 / 2. (d)(c)(e)• 24• • 2424• 72529


502. (f) 2(o)


51 / 2. (g) 2(o) 2(j) 2(o)


522. (h) (i)(ii)(i)(ii)(ii)(i)2(o) (i)(i)


53 / 2. (i)(i) (ii)


542. (j) (i)


55 / 2. (j) (i) 2(o) (ii)


562. (j)(iii)(iv)(k)(i)2(o)


57 / 2. (k) (i) (ii)


582. (k) (iii) 103552031010(l)2(o)


59 / 2. (m) (n)(o)(i)


602. (o)(i) (ii)


61 / 2. (o)(ii) (iii)34


622. (p) (i) (ii)(iii)


63 / 2. (q) (r)(i)(ii)(iii)


642. (s) (t)(u)• • •


65 / 2. (u)(v)(w)


662. (x) (y)(i)(a)(b)(c)(ii)(a)(b)(c)(d)(e)


67 / 2. (y)(ii)(f)(i)(g)(i)(a)3. (a)(b)(c)(d)


683. (e) 4. (a) 2,433,313 2,451,944 957,418 323,889 118,050 118,2153,508,781 2,894,048


69 / 4. (b) 8• • • • (i)8(1)(2)(3)


704. (b)(i) : 2,433,313 957,418 118,050 – 3,508,781 2,038,422 2,481,203 22,791 – 4,542,416 – – – 1,534 1,534 4,471,735 3,438,621 140,841 1,534 8,052,731 130,400 10,874 39,340 (617) 179,997 : 2,451,944 323,889 118,215 – 2,894,048 2,196,659 1,995,640 13,005 – 4,205,304 – – – – – 4,648,603 2,319,529 131,220 – 7,099,352 180,841 4,510 41,257 5,961 232,569


71 / 4. (b) (ii) 8,052,731 7,099,352 (4,542,416) (4,205,304) (1,534) – 3,508,781 2,894,048 179,997 232,569 (20,165) (19,505) (66,613) (59,249) 91,634 14,494 (49,176) (32,361) (8,034) (2,053) 127,643 133,895


724. (b) (iii) 2,741,351 2,471,926 767,430 422,1223,508,781 2,894,0485. 35,813 84,58725 63,662 – 2,076 366101,551 84,95335,813,00084,587,000


73 / 6. 143 133 7,175 5,353 572 58225 – 63,830 493 5617. 8,383 70,459(a) (4,774) (4,957) – (4,774) (795) (1,742) (5,269) – – (4,219) (10,838) (15,692) 52,834 37,659 – 99 6,385 4,334 2,946 – 62,165 42,092 51,327 26,400


747. (b) 62,641 56,953 5,531 4,62526 – 91268,172 62,490


75 / 7. (c)* 3,328,167 2,667,440 43,260 40,369 401 391 7,984 – 2,946 (4,219) (63,662) 63,830 3,044 1,771 2,330 1,612 38 220* 70,735,00062,742,0008. (a) 37,808 31,092 (239) 4,17637,569 35,268


768. (a)(i)(ii)(iii)(iv)5%(b) 127,643 133,895 34,324 27,5158(e) 2,699 1,594 31 59 515 6,100 37,569 35,268


77 / 8. (c) (17,080) (14,133) (2,096) (6,100) 1,996 – (997) 1,817(18,177) (18,416)(d) (14,133) (6,100) – 1,817 (18,416) – 4,519 – – 4,519 (2,947) (515) 1,996 (2,814) (4,280) (17,080) (2,096) 1,996 (997) (18,177)


788. (e) 11,803 6,3769. – 677 – 273 – 950 – 358 6 542 – 906 – 360 6 490 – 856 – 300 6 500 – 806 18 – – – – 18 72 – – – – 72 72 – – – – 72 72 – – – – 72 72 – – – – 72 72 – – – – 72378 1,695 18 1,805 – 3,896


79 / 9. – 720 – 230 100 1,050 – 480 5 420 84 989 – 300 5 550 67 922 – 270 5 530 67 872 72 – – – – 72 72 – – – – 72 72 – – – – 72 72 – – – – 72 72 – – – – 72 72 – – – – 72432 1,770 15 1,730 318 4,2651,000,000 7 61,000,0011,500,000 3 4


8010. 1,223 1,210 11 15 – 671,234 1,292 1 11,000,0011,500,0001,500,0012,000,00011. 10,236,0005,688,000 (10,236) (5,688) 83,781 99,53528(a) 73,545 93,847


81 / 12. (1,989) – (1,989) (1,974) – (1,974) (1,989) – (1,989) (1,974) – (1,974)13. (a) 89,671,000 98,690,000 684,887,980 655,037,101 670,927,100 632,274,80028(b)(ii) 1,047,670 4,755,56228(b)(iii) 12,913,210 18,006,739 684,887,980 655,037,101


8213. (b) 89,671,00098,690,000692,917,147694,031,962 684,887,980 655,037,101 888,222 2,237,878 7,140,945 36,756,983 692,917,147 694,031,962


83 / 14. 113,016 547,201 3,479 4,198 43,857 711,751 1,618 3,907 2,284 897 51,411 60,117 2,689 26,286 21 – (28,996) – – (9,920) (5) – – (9,925) 117,323 567,474 5,779 5,095 66,272 761,943 2,671 1,298 1,079 2,695 74,565 82,308 2,382 44,753 – 1,433 (48,568) – – – (182) (1,397) – (1,579) 122,376 613,525 6,676 7,826 92,269 842,672 (20,289) (185,852) (1,330) (1,484) (4,042) (212,997) (5,387) (33,639) (571) (772) – (40,369) – 2,782 1 – – 2,783 – 20 – – – 20 (25,676) (216,689) (1,900) (2,256) (4,042) (250,563) (5,859) (35,891) (927) (583) – (43,260) – – 164 671 – 835 (31,535) (252,580) (2,663) (2,168) (4,042) (292,988) 90,841 360,945 4,013 5,658 88,227 549,684 91,647 350,785 3,879 2,839 62,230 511,380


8414. (i)(ii)(iii)187,381,000228,790,00024(i) 4,202,0003,920,00015. 19,490 700 20,190 634 20,824 (1,589) (391) (1,980) (401) (2,381) 18,443 18,210


85 / 15. (i)50(ii)10,339,00011,425,00024(i) 16. 407,249 407,2492(f) (BVI)(BVI) ()100% – 11 – 100% 1010 100% – 11 100% – 11 (ii)– 100% 69,800,00069,800,000 (i)– 100% 80,000,00080,000,000 (i)– 100% 3,890,0003,890,000


8616. (i)– 100% 36,000,00036,000,000 (i)– 100% 5,000,0005,000,000 (ii)– 100% 70,000,00070,000,000 (i)– 100% 3,000,0003,000,000 (ii)– 100% 22,800,00022,800,000 (i)– 100% 50,000,00050,000,000 (i)– 100% 30,000,00030,000,000 (ii)– 100% 5,000,0005,000,000 (i)– 51% 5,000,0005,000,000 (i) – 100% 20,000,000100,000,000 (i)– 100% 10,000,00010,000,000 (i)– 75% 2,525,2635,000,000– 100% 11


87 / 16. (i)– 100% 20,000,00020,000,000 (i)– 100% 6,000,0006,000,000:(i)(ii)(iii)17. 35,000 55,000100,000,000100,000,00020% 20% 20,000,000100,000,00015% 15%


8817. 21,534,00020%1,534,00020%(20%)(35%)5% (5%)(20%)5% (15%)(80%)(5%) 100% 119,988 – 119,988 – (12) 35,000 – 35,000 – –100% 120,000 – 120,000 – – 55,000 – 55,000 – –


89 / 18. 12,502 17,246 7,200,0007,200,00050% 500,0003,290,00050% 25,668 27,350 28,015 25,003 33,307 (49,375) (16,068)


9019. 67,028 215,583 346,406 292,225 116,405 74,797 4,988 5,151534,827 587,7567,984,000282,000,000187,000,00024(i) 20. 370,373 277,090 – – 81,335 162,134 – 1,766 130,845 113,281 – – 12,312 9,531 – – – – 279,488 260,705594,865 562,036 279,488 262,471


91 / 20. 314,070 228,324 56,012 48,528 291 238370,373 277,0902921. 32,351 154,37822. 12,772 –


9223. 2924. 362,600 280,000 337,611 219,699 143,500 497,714843,711 997,413 – 4,000843,711 1,001,413


93 / 24. (i)5.81%7.22%3.97%5.56% 282,000 187,000 187,381 228,790 10,339 11,425(ii)3.35%7.87%1.99%6.12% (iii)29


9425. 5,985 6,700 261,134 411,963 (256,843) (446,423) 4,291 (34,460) (500) – (6,120) – 5,780 – (340) – 3,951 (34,460)3,951,00063,662,00063,830,000


95 / 26. (a) 2130%(i) 5,700 5,340 6,960 18,000


9626. (a)(ii) 1.19 6,170 1.19 13,110 1.19 4,570 1.19 640 1.19 1,600 1.19 6,300 1.19 – 1.19 6,170 1.19 – 1.19 6,1701,600,0001.19(iii)12,334,0001.701.19 52.47%2.57~3.57 3.82% 2.083%~2.356%


97 / 26. (b) 30%121%10566,380,0000.82(i) 0.82 80 0.82 – 0.82 80 0.82 – 0.82 –


9826. (b)(ii)1,421,0860.820.82 61.88% 1.27 – 0.292%(c)100.9363,209,00026,974,8500.93


99 / 27. 418,748 188,376 – – 60,959 91,879 11,445 11,782 295 – – –480,002 280,255 11,445 11,782 364,289 169,438 51,317 16,351 1,377 1,769 1,210 526 555 292418,748 188,37629


10028. (a) (b) c(i) c(v) c(iii) 59,129 173,809 (12,946) 7,145 407,248 (4,273) 630,112 – – – – – 93,847 93,847 – – (9,712) – – – (9,712) – – (9,712) – – 93,847 84,135 – – – – – (58,029) (58,029) – – – 912 – – 912 614 10,366 – (3,900) – – 7,080 – (115) – – – – (115) 2,768 22,975 – – – – 25,743 – – – – – (28,283) (28,283) 62,511 207,035 (22,658) 4,157 407,248 3,262 661,555 – – – – – 73,545 73,545 – – (13,288) – – – (13,288) – – (13,288) – – 73,545 60,257 – – – – – (28,875) (28,875) 134 2,385 – (924) – – 1,595 – – – (3,233) – 3,233 – 2,236 18,558 – – – – 20,794 – – – – – (39,464) (39,464) 64,881 227,978 (35,946) – 407,248 11,701 675,862


101 / 28. (b) 0.10(i) 5,000,000,000 500,000 5,000,000,000 500,000 670,927,100 67,092 62,511 632,274,800 63,227 59,129 (ii) 1,600,000 160 134 6,980,000 698 614 (iii) 26,974,850 2,698 2,236 31,672,300 3,167 2,768 699,501,950 69,950 64,881 670,927,100 67,092 62,511(i)380,0003,800,0000.1010.109,9994,996,200,000380,000500,000,000


10228. (b) 449,990,0000.1044,999,00042,128,000150,000,0000.101.7015,000,00014,043,000240,000,000224,688,000 1.70 22,500,0000.102,250,0002,095,65036,000,00033,530,400(ii)1,600,0006,300,00026(a) 1.19680,00026(b) 160,000134,0001,744,0001,461,000(iii)26,974,85026(c) 31,672,3000.932,697,4852,236,00022,389,12618,558,000


103 / 28. (c) (i) 449,990,0000.1044,999,00042,128,000150,000,0000.101.70240,000,000224,688,00051,972,00048,656,000188,028,000176,032,0001.7022,500,0000.1036,000,00033,530,4004,828,6004,305,40031,171,40029,225,00026(a) 1.191,600,0000.106,300,0001,744,0001,461,0001,114,000924,0002(p)(iii)26(c) 26,974,850 0.10 0.93 31,672,30022,389,12618,558,000


10428. (c)(ii) 1,000968259,726,000(iii)(iv)25%(v)26(vi)


105 / 28. (c)(vi) 239,679,000210,297,000(d)(i)75 39,464 28,28365 34,175 28,87573,639 57,158(ii)510 28,875 58,029


10629.


107 / 29. 0908%11% 20


10829. 843,711 866,445 866,445 – 480,002 480,002 480,002 –1,323,713 1,346,447 1,346,447 – 1,001,413 1,011,077 1,005,508 5,569 280,255 280,255 280,255 –1,281,668 1,291,332 1,285,763 5,569


109 / 29. (a) 23,572 – – 8,710 16,647 – – 6,521 23,390 3 – 2,300 25,308 3 (5,380) – – – (7,835) – – (53,540) – – – (24,060) (1,603) (160) (28,827) 23,390 3 8,710 (12,948) 23,705 (157)


11029. (a) 1 6.3009 6.62271 0.8107 0.85091 8.1625 8.80651 0.0811 0.0813. 9,082 4,288 (948) (1,009) (1) 69 (35) –


111 / 29. (b) 293,812 881,718 549,899 119,695843,711 1,001,4131002,315,0001,006,000


11229. (c) 25221%128,00055%61% 66%68% 243031


113 / 29. (a) • • • 12,772 – – 12,772 3,951 – – 3,951 34,460 – – 34,460


11429. (b) 30. 40,406 44,020 49,250 11,83789,656 55,85731. 900 – 1,974 –2,874 –


115 / 32. (a) (i) 7,032 10,520 10,829 15,175 505 585


11632. (a) (ii) – 6,838 – 996 – 20,000 – 13,000 – 226 – 775


117 / 32. (a) (iii) 12,312 9,531 295 –(b) 5,101 5,142 29 30 – 3855,130 5,5577(b)(c)7(b)


11833. 28(d)34. 712 110 11 12 13 27 28


119 / 34. 19 79 9


120 3,508,781 2,894,048 1,795,184 1,758,016 2,096,133 180,614 226,608 186,937 15,883 217,330 187,004 162,348 197,573 (39,664) 196,806 89,671 98,690 152,355 (72,294) 150,845 (1) 0.13 0.15 0.24 (0.12) 0.33 (1) 0.13 0.14 0.24 (0.12) 0.33 615,629 601,836 535,954 536,139 492,782 1,419,111 1,384,418 838,516 528,874 826,321 2,034,740 1,986,254 1,374,470 1,065,013 1,319,103 21,780 23,362 18,240 87,825 112,013 1,330,505 1,323,222 762,971 547,934 669,109 1,352,285 1,346,584 781,211 635,759 781,122 88,606 61,196 75,545 (19,060) 157,212 704,235 663,032 611,499 517,079 649,994 679,015 637,283 593,259 429,254 537,981 3,440 2,387 – – –


121 / 230,665 203,108 234,113 (6,255) 226,346 (2) (%) 5.1% 7.8% 10.4% 0.9% 10.4% (3) (%) 5.3% 5.6% 11.0% (2.3)% 9.4% (4) (%) 2.6% 3.4% 8.5% (4.1)% 7.2% (5) (%) 6.8% 7% 13.0% (0.4)% 10.8% (6) (%) 13.2% 15.5% 25.7% (16.8)% 28.0% (7) 1.1 1.0 1.1 1.0 1.2 (8) 0.7 0.6 0.6 0.7 0.8 (9) 49 45 41 42 34 (10) 34 29 28 32 26 (11) 33 18 15 12 15 (12) (%) 41.5% 50.4% 45.0% 49.0% 47.8% (13) (%) 84.1% 120.3% 68.8% 72.3% 71.2% (14) 4.4 5.4 9.7 (0.2) 6.2(1) (2) 100%(3) 100%(4) 100%(5) 100%(6) 100%(7) (8) (9) 365(10) 365(11) 365(12) 100%(13) 100%(14)


122 571 0.10

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!