[三季报]飞亚达B(200026):2022年第三季度报告(英文)

时间:2022年10月25日 21:04:13 中财网

原标题:飞亚达B:2022年第三季度报告(英文)

Stock Code: 000026; 200026 Abbreviation of the Stock: FIYTA; FIYTA B Announcement No.: 2022-041
FIYTA Precision Technology Co., Ltd.
2022 Third Quarter Report
The Company and all members of the Board of Directors ensure that the information disclosed herein is authentic, accurate and complete, and there are no false records, misleading statements or significant omissions.Important Notice:
1. The Board of Directors, the Supervisory Committee, directors, supervisors and senior executives hereby individually
and collectively accept the responsibility for the correctness, accuracy and completeness of the contents of this report
and confirm that there are neither material omissions nor errors which would render any statement misleading.

2. The Company leader, the chief financial officer, and the manager of the accounting department (treasurer) hereby
confirm the authenticity, accuracy and completeness of the financial report enclosed in this Quarter Report.

3. Has the third quarter report been audited
No

I. Financial Highlights
(I) Summary of Accounting/Financial Data
Does the Company need to make retroactive adjustment or restatement of the accounting data of the previous year
No

 Reporting periodYear-on-year increase/decrease in the reporting periodFrom year beginning to the end of the reporting periodYear-on-year increase/decrease from year beginning to the end of the reporting period
Revenue in CNY1,201,863,621.73-8.06%3,385,434,370.84-17.12%
Net profit attributable to the Company’s shareholders, in CNY89,108,590.17-18.28%229,801,374.46-32.92%
Net profit attributable to the Company’s shareholders less the non-recurring items, in CNY86,658,935.58-17.10%216,590,692.48-34.03%
Net cash flows arising from operating activities, in CNY400,581,603.788.79%
Basic earning per share (CNY/share)0.2173-15.57%0.5524-30.91%
Diluted earning per share (CNY/share)0.2173-15.57%0.5524-30.91%
Return on equity, weighted average2.91%-0.84%7.53%-4.31%
 End of the reporting periodEnd of the previous yearIncrease/decrease at the end of the year over the end of the previous year 
Total assets (in CNY)4,097,923,826.654,110,579,952.49-0.31% 
Owner’s equity attributable to the Company’s shareholders, in CNY3,089,312,840.303,013,232,642.532.52% 
(II) Non-recurring gain/loss items and the amounts involved
ItemsAmount in the reporting periodAmount from year beginning to the end of the reporting periodNote
Gain/loss from disposal of non-current assets, including the part written-off with the provision for impairment of assets.-306,635.15-1,122,656.31 
The government subsidies included in the profits and losses of the current period ( (excluding government grants which are closely related to the Company’s normal business and conform with the national standard amount or quantity)2,577,976.9015,947,759.85 
Reversal of provision for impairment of accounts receivable that has been separately tested for impairment729,415.252,860,200.09 
Other non-operating income and expenses with the aforesaid items exclusive122,810.58-494,498.90 
Less: Amount affected by the income tax673,912.993,980,122.75 
Total2,449,654.5913,210,681.98--
Details of other gains and losses in compliance with the definition of non-recurring gains and losses.
Inapplicable
Explanation of the non-recurring gains and losses listed in the Explanatory Announcement No.1 on Information
Disclosure for Companies Offering Their Securities to the Public as recurring gains and losses Inapplicable
(III) Statement of Change in the Major Accounting Data and Financial Indicators and the Causes 1. Items of Consolidated Balance Sheet

ItemsEnd of the reporting periodEnd of the previous yearVariation proportionCause of the movement
Notes receivable37,729,552.6261,258,145.80-38.41%Mainly due to reception of the payment for the matured notes.
Other current assets26,165,577.2772,698,692.72-64.01%Mainly due to the decrease in retained value- added tax over the beginning of the year.
Contract liabilities14,699,897.9022,505,426.65-34.68%Mainly due to decrease in advance receipts resulted from the decline in distribution business.
Lease liabilities27,944,019.0364,918,722.10-56.96%Mainly due to the reclassification of part of lease liabilities into non-current liability items due within a year.
Treasury shares101,012,638.0460,585,678.9266.73%Mainly due to the implementation of the repurchase of B-shares.
Other comprehensive income-1,565,932.46-7,658,346.4079.55%Mainly due to movement of the translation balance of foreign currency statements
2. Consolidation of the profit statement items of the beginning of the year to that of the end of the reporting
period

ItemsAmount incurred in the reporting periodAmount incurred in the previous periodVariation proportionCause of the movement
Financial expenses18,987,623.0427,452,471.99-30.83%Mainly due to the decrease of interest expenses and exchange gains and losses.
Return on Investment2,462,626.521,629,328.2451.14%Mainly due to increase of profit of the associates.
Loss from impairment of credit389,469.67-1,039,778.07137.46%Mainly due to decrease of the provision for bad debt of accounts receivable.
Loss from impairment of assets-348,218.69-1,200,014.3970.98%Mainly due to decrease of provision for price falling of inventories.
Income from disposal of assets-1,122,656.31-180,694.53-521.30%Mainly due to decrease of income from disposal resulted from closing of partial shops.
Income tax expenses62,338,094.92100,642,011.01-38.06%Mainly due to decrease of the total profit in the reporting period.
3.Cash flow statement items from the beginning of the year to the end of the reporting period
ItemsAmount incurred in the reporting periodAmount incurred in the previous periodVariation proportionCause of the movement
Rebated taxes received4,693,824.88332,318.541312.45%Mainly due to increase of the refunds of excess input value-added tax credits as received.
Other operation activity related cash payments241,090,876.76390,125,168.61-38.20%Mainly due to decrease of period charge.
Cash paid for purchase/construction of fixed assets,91,211,685.29154,549,937.25-40.98%Mainly due to the decrease in expenses for store refurbishment.
Intangible assets and other long term assets    
Cash paid for other financing related activities146,380,933.6958,958,288.96148.28%Mainly due to increase of the payments for repurchasing B-shares and rents.
II. Information of the Shareholders
(I) Total number of the common shareholders and preferred shareholders whose voting rights are restored
and shares held by the top 10 shareholders
In shares

Total common shareholders at the end of the reporting period32,619Total preference shareholders with the voting power recovered at the end of the reporting period (if any)0   
Shareholding by top 10 shareholders      
Names of the ShareholdersNature of the shareholderShareholdin g proportionNumber of shares heldNumber of the restricted shares heldPledging, marking or freezing 
     Status of the sharesQuantity
AVIC International Holding LimitedState corporate38.29%162,977,3270  
# Wu JilinDomestic natural person1.87%7,974,0620  
Xu GuoliangDomestic natural person0.73%3,103,8000  
Qiu HongDomestic natural person0.56%2,370,0000  
#Zhu RuiDomestic natural person0.40%1,686,7000  
Li ShuyuanDomestic natural person0.32%1,377,6000  
# Qu YongjieDomestic natural person0.32%1,350,5000  
Zhang MingrongDomestic natural person0.28%1,212,3000  
Chen HaoDomestic natural person0.26%1,088,1430  
Wang SixinDomestic natural person0.24%1,012,5000  
Shares held by top 10 shareholders of unrestricted shares      
Names of the ShareholdersQuantity of unrestricted shares heldShare type    
  Share typeQuantity   
AVIC International Holding Limited162,977,327CNY ordinary shares162,977,327   
# Wu Jilin7,974,062CNY ordinary shares7,974,062   
Xu Guoliang3,103,800CNY ordinary shares3,103,800   
Qiu Hong2,370,000CNY ordinary shares2,370,000   
#Zhu Rui1,686,700CNY ordinary shares1,686,700   
Li Shuyuan1,377,600CNY ordinary shares1,377,600   
# Qu Yongjie1,350,500CNY ordinary1,350,500   

  shares 
Zhang Mingrong1,212,300CNY ordinary shares1,212,300
Chen Hao1,088,143CNY ordinary shares1,088,143
Wang Sixin1,012,500CNY ordinary shares1,012,500
Explanation on associated relationship or consistent action of the above shareholdersThe Company has no idea on whether the above 10 shareholders are associated or are acting in concert.  
Note to the top 10 shareholders involved in margin financing & securities lending (if any)1. In addition to the 4,518,962 shares held through the ordinary securities account, Wu Jilin, one of the shareholders of the Company, also holds 3,455,100 shares through the client credit transaction guarantee securities account. Therefore, Wu Jilin is actually holding 7,974,062 shares in total; 2. In addition to the 186,700 shares held through the ordinary securities account, Zhu Rui, one of the shareholders of the Company, also holds 1,500,000 shares through the client credit transaction guarantee securities account. Therefore, Zhu Rui is actually holding 1,686,700 shares in total; 3. In addition to the 76,500 shares held through the ordinary securities account, Qu Yongjie, one of the shareholders of the Company, also holds 1,274,000 shares through the client credit transaction guarantee securities account. Therefore, Qu Yongjie is actually holding 1,350,500 shares in total.  
Note: Among the top 10 shareholders, there is a special repurchase account - “the Special Repurchase Securities
Account of FIYTA Precision Technology Co., Ltd." (the second place). The number of ordinary shares held at the end of
the reporting period was 7,987,217 shares. According to the regulation, the special repurchase account shall not be
presented in the list of the top 10 shareholders.
(II) Total Preference Shareholders and the Shareholding by the Top 10 Preference Shareholders Inapplicable
III. Note to other significant events
Repurchase of Partial Domestically Listed Foreign Investment Shares (B-Shares) The Company’s 2nd Session of the Tenth Board of Directors and the 5th Extraordinary General Meeting reviewed and
approved the “Proposal on Repurchase of Partial Domestically Listed Foreign Shares (B- Shares), and subsequently
disclosed the repurchase report and series of progress announcements in accordance with relevant regulations. For
the detail, please refer to the relevant announcements disclosed on www.cninfo.com.
Ended the reporting period, the Company accumulatively repurchased 7,987,217 B-shares in the Company through a
centralized bidding method with the special account for the securities repurchased , accounting for 1.88% of the
Company’s total share capital; the highest transaction price of the repurchased shares was HK$7.87 per share, and
the lowest transaction price was HK$7.42/share, the total amount paid was HK$ 61,438,781.55 (with the stamp duty,
commission and other transaction costs exclusive). The expiry date of the share repurchase plan is November 29,
2022.

IV. Quarterly Financial Statements
(I) Financial Statements
1. Consolidated Balance Sheet
Prepared by FIYTA Precision Technology Co., Ltd.
September 30, 2022

ItemsSeptember 30, 2022January 01, 2022
Current assets:  
Monetary capital298,218,481.51210,254,737.14
Settlement reserve  
Inter-bank lending  
Transactional financial assets  
Derivative financial assets  
Notes receivable37,729,552.6261,258,145.80
Accounts receivable380,833,588.79388,885,601.28
Financing with accounts receivable  
Advance payment8,198,328.737,946,750.81
Receivable premium  
Reinsurance accounts receivable  
Reserve for reinsurance contract receivable  
Other receivables53,559,732.4561,553,267.82
Including: Interest receivable  
Dividends receivable  
Redemptory monetary capital for sale  
Inventories2,083,176,591.352,050,148,750.89
Contract assets  
Held-for-sale assets  
Non-current assets due within a year  
Other current assets26,165,577.2772,698,692.72
Total current assets2,887,881,852.722,852,745,946.46
Non-current assets:  
Loan issuing and advance in cash  
Equity investment  
Other equity investment  
Long term accounts receivable  
Long-term equity investments57,618,231.8355,155,605.31
Investment in other equity instruments85,000.0085,000.00
Other non-current financial assets  
Investment-oriented real estate371,848,513.27383,425,916.35
Fixed assets339,120,730.97349,495,316.65
Construction-in-progress  
Productive biological asset  
Oil and Gas Assets  
Use right assets119,775,758.98147,932,475.42
Intangible assets32,632,101.6134,035,330.43
Development expenses  
Goodwill  
Long term expenses to be apportioned153,026,476.24163,790,333.44
Deferred income tax asset89,316,039.5481,233,274.65
Other non-current assets46,619,121.4942,680,753.78
Total non-current assets1,210,041,973.931,257,834,006.03
Total assets4,097,923,826.654,110,579,952.49
Current liabilities:  
Short term borrowings291,732,027.79265,994,595.43
Borrowings from central bank  
Loans from other banks  
Transactional financial liabilities  
Derivative financial liabilities  
Notes payable 21,223.10
Accounts payable186,741,003.39254,588,895.34
Advance Receipts13,646,294.3411,025,664.72
Contract liabilities14,699,897.9022,505,426.65
Money from sale of the repurchased financial assets  
Deposits taking and interbank placement  
Acting trading securities  
Income from securities underwriting on commission  
Payroll payable to the employees123,862,142.57145,936,150.06
Taxes payable73,986,536.3867,769,880.01
Other payables168,421,938.98167,808,759.95
Including: interest payable  
Dividends payable6,324,013.975,015,026.30
Service charge and commission payable  
Payable reinsurance  
Held-for-sale liabilities  
Non-current liabilities due within a year98,693,784.7686,949,906.35
Other current liabilities1,889,450.122,798,738.32
Total current liabilities973,673,076.231,025,399,239.93
Non-current liabilities:  
Reserve for insurance contract  
Long-term borrowings  
Bonds payable  
Including: preferred shares  
Perpetual bond  
Lease liabilities27,944,019.0364,918,722.10
Long-term accounts payable  
Long term payroll payable to the employees  
Estimated liabilities  
Deferred income2,042,833.901,792,833.90
Deferred income tax liability4,951,057.195,236,514.03
Other non-current liabilities  
Total non-current liabilities34,937,910.1271,948,070.03
Total liabilities1,008,610,986.351,097,347,309.96
Owner’s equity:  
Capital stock425,615,177.00426,051,015.00
Other equity instruments  
Including: preferred shares  
Perpetual bond  
Capital reserve1,046,707,191.871,040,908,194.13
Less: shares in stock101,012,638.0460,585,678.92
Other comprehensive income-1,565,932.46-7,658,346.40
Special reserve1,732,079.271,062,731.13
Surplus reserve275,010,401.50275,010,401.50
Reserve against general risks  
Retained earnings1,442,826,561.161,338,444,326.09
Total owners’ equity attributable to the parent3,089,312,840.303,013,232,642.53
company  
Minority shareholders’ equity  
Total owner’s equity3,089,312,840.303,013,232,642.53
Total liabilities and owners’ equity4,097,923,826.654,110,579,952.49
Legal representative: Zhang Xuhua Chief Financial Officer: Song Yaoming Person in charge of the Accounting
Department: Tian Hui
2. Consolidation of the profit statement of the beginning of the year to that of the end of the reporting period
In CNY

ItemsAmount incurred in the reporting periodAmount incurred in the previous period
I. Turnover3,385,434,370.844,084,797,744.03
Including: operating income3,385,434,370.844,084,797,744.03
Interest income  
Earned insurance premium  
Service charge and commission income  
II. Total operating costs3,110,090,692.733,655,882,863.34
Including: Operating costs2,138,260,571.412,549,686,797.59
Interest payment  
Service charge and commission payment  
Surrender Value  
Compensation expenses, net  
Provision of reserve for insurance liabilities, net  
Payment of policy dividend  
Reinsurance expenses  
Taxes and surcharges22,677,261.4926,025,661.25
Sales costs717,796,063.69823,138,774.82
Administrative expenses175,560,079.27189,433,471.27
R & D expenditures36,809,093.8340,145,686.42
Financial expenses18,987,623.0427,452,471.99
Where: Interest cost14,492,935.3318,551,509.47
Interest income3,019,703.552,906,297.16
Plus: Other income15,909,068.9816,161,926.11
Investment income (loss is stated with “-”)2,462,626.521,629,328.24
Including: return on investment in associate and joint venture2,462,626.521,629,328.24
Gain from the derecognition of the financial assets measured at amortised cost  
Exchange income (loss stated with “- “)  
Net exposure hedge income (loss stated with “-“)  
Income from change of fair value (loss is stated with “-”)  
Loss from impairment of credit (loss is stated with “-”)389,469.67-1,039,778.07
Loss from impairment of assets (loss is stated with “-”)-348,218.69-1,200,014.39
Income from disposal of assets (loss is stated with “-“)-1,122,656.31-180,694.53
III. Operating Profit (loss is stated with “-“)292,633,968.28444,285,648.05
Plus: Non-operating income270,660.63252,422.44
Less: Non-operating expenses765,159.531,296,596.24
IV. Total profit (total loss is stated with “-”)292,139,469.38443,241,474.25
Less: Income tax expenses62,338,094.92100,642,011.01
V. Net Profit (net loss is stated with “-“)229,801,374.46342,599,463.24
(I) Classification based on operation sustainability  
1. Net Profit from sustainable operation (net loss is stated with “-”)229,801,374.46342,599,463.24
2. Net Profit from termination of operation (net loss is stated with “-”)  
(II) Classification by ownership  
1.Net profit attributable to the parent company’s shareholder (net loss is stated with “-”)229,801,374.46342,579,405.96
2. Minority shareholders’ gain/loss (net loss is stated with “-”) 20,057.28
VI. Net of other comprehensive income after tax6,092,413.94-7,877,044.81
Net of other comprehensive income after tax attributable to the parent company’s owner6,092,413.94-7,844,704.19
(I) Other comprehensive income which cannot be re-classified into gain and loss  
1. Movement of the net liabilities and net assets re-measured for setting the beneficial plan  
2. Other comprehensive income which can be converted into gain and loss based on the equity method  
3. Movement of the fair value of the investment in other equity instruments  
4. Movement of the fair value of the Company’s own credit risk  
5. Others  
(II) Other comprehensive income which shall be re-classified into gain and loss6,092,413.94-7,844,704.19
1. Other comprehensive income which can be converted into gain and loss based on the equity method  
2. Movement of the fair value of other creditor’s right investment  
3. Amount of the reclassified financial assets counted to the other comprehensive income  
4. Provision for impairment of the credit of the other creditor's right investment  
5. Reserve for cash flow hedge  
6. Conversion difference in foreign currency statements6,092,413.94-7,844,704.19
7. Others  
Net amount of other comprehensive income after tax attributable to minority shareholders -32,340.62
VII. Total comprehensive income235,893,788.40334,722,418.43
(I) Total comprehensive income attributable to the parent company’s owner235,893,788.40334,734,701.77
(II) Total comprehensive income attributable to minority shareholders -12,283.34
VIII. Earnings per share:  
(I) Basic earnings per share0.55240.7995
(II) Diluted earnings per share0.55240.7995
Legal representative: Zhang Xuhua Chief Financial Officer: Song Yaoming Person in charge of the Accounting
Department: Tian Hui
3.Cash flow statement from the beginning of the year to the end of the reporting period
ItemsAmount incurred in the reporting periodAmount incurred in the previous period
I. Cash flows arising from operating activities:  
Cash received from sales of goods and supply of services3,761,732,293.604,500,004,848.59
Net increase of customers’ deposit and due from banks  
Net increase of borrowings from the central bank  
Net increase of borrowings from other financial institutions  
Cash received from the premium of the original insurance contract  
Net cash received from the reinsurance business  
Net increase of the reserve from policy holders and investment  
Cash received from interest, service charge and commission  
Net increase of loan from other banks  
Net increase of fund from repurchase business  
Net cash received from securities trading on commission  
Rebated taxes received4,693,824.88332,318.54
Other operation activity related cash receipt59,781,844.0858,259,556.53
Subtotal of cash flow in from operating activity3,826,207,962.564,558,596,723.66
Cash paid for purchase of goods and reception of labor services2,468,862,583.752,996,540,264.43
Net increase of loans and advances to customers  
Net increase of due from central bank and due from other banks  
Cash from payment for settlement of the original insurance contract  
Net increase of the lending capital  
Cash paid for interest, service charge and commission  
Cash for payment of policy dividend  
Cash paid to and for staff520,794,341.67555,033,234.59
Various taxes paid194,878,556.60248,687,302.73
Other operation activity related cash payments241,090,876.76390,125,168.61
Subtotal of cash flow out from operating activity3,425,626,358.784,190,385,970.36
Net cash flows arising from operating activities400,581,603.78368,210,753.30
II. Cash flow arising from investment activities:  
Cash received from recovery of investment  
Cash received from investment income  
Net cash from disposal of fixed assets,intangible assets and recovery of other long term assets187,785.6943,107.14
Net cash received from disposal of subsidiaries and other operating units  
Other investment activity related cash receipts  
Subtotal of cash flow in from investment activity187,785.6943,107.14
Cash paid for purchase/construction of fixed assets, Intangible assets and other long term assets91,211,685.29154,549,937.25
Cash paid for investment  
Net increase of the pledged loan  
Net cash paid for acquisition of subsidiaries and other operation units  
Payment of other investment activity related cash  
Subtotal of cash flow out from investment activity91,211,685.29154,549,937.25
Net cash flow arising from investment activities:-91,023,899.60-154,506,830.11
III. Cash flow arising from fund-raising activities:  
Cash received from absorbing investment 58,216,000.00
Incl.: Cash received from the subsidiaries’ absorption of minority shareholders’ investment  
Cash received from loans745,155,704.29950,175,970.17
Other financing activity related cash receipts  
Subtotal of cash flow in from fund raising activity745,155,704.291,008,391,970.17
Cash paid for debt repayment690,177,286.251,096,639,047.51
Cash paid for dividend/profit distribution or repayment of interest131,974,784.46187,013,299.32
Including: Dividend and profit paid by the subsidiaries to minority shareholders  
Cash paid for other financing related activities146,380,933.6958,958,288.96
Sub-total of cash flow paid for fund-raising activities968,533,004.401,342,610,635.79
Net cash flow arising from fund-raising activities-223,377,300.11-334,218,665.62
IV. Change of exchange rate influencing the cash and cash equivalent1,783,340.30-814,994.44
V. Net increase of cash and cash equivalents87,963,744.37-121,329,736.87
Plus: Opening balance of cash and cash equivalents210,254,737.14353,057,285.71
VI. Ending balance of cash and cash equivalents298,218,481.51231,727,548.84
Legal representative: Zhang Xuhua Chief Financial Officer: Song Yaoming Person in charge of the Accounting (未完)
各版头条