[三季报]深康佳Ｂ(200016):康佳集团股份有限公司2024年第三季度报告（英文）
|
时间：2024年10月31日 00:11:49 中财网 |
|
原标题:深康佳Ｂ:康佳集团股份有限公司2024年第三季度报告（英文）
Stock Code: 000016, 200016 Stock Name: Konka Group-A, Konka Group-B Announcement No. 2024-64 Bond Code: 149987, 133306 Bond Name: 22 Konka 01, 22 Konka 03 133333, 133759 22 Konka 05, 24 Konka 01 133782, 133783 24 Konka 02, 24 Konka 03
KONKA GROUP CO., LTD.
THIRD QUARTERLY REPORT 2024
Konka Group Co., Ltd. (hereinafter referred to as the “Company”) and all the members of the Company’s Board of Directors hereby guarantee that the contents of this Report are true, accurate and complete and free of any misrepresentations, misleading statements or material omissions.
Important Notes:
1. The Board of Directors (or the “Board”), the Supervisory Committee as well as the directors, supervisors and senior management of the Company hereby guarantee that the contents of this Report are true, accurate and complete and free of any misrepresentations, misleading statements or material omissions, and collectively and individually accept legal responsibility for such contents.
2. The Company’s legal representative, Chief Financial Officer (CFO), and head of the financial department (equivalent to financial manager) hereby guarantee that the financial statements carried in this Report are factual, accurate and complete.
3. Indicate by tick mark whether the financial statements in this Report have been audited by an independent auditor.
□Yes √ No
I Key Financial Information
(I) Key Accounting Data and Financial Indicators
Indicate by tick mark whether there is any retrospectively restated datum in the table below. □Yes √ No
| | Q3 2024 | YoY change
(%) | Q1-Q3 2024 | YoY change (%) | | Operating revenue (RMB) | 2,707,452,109.09 | -38.53% | 8,119,982,481.56 | -45.42% | | Net profit attributable to the listed
company’s shareholders (RMB) | -518,498,087.73 | 0.60% | -1,606,079,930.28 | -124.67% | | Net profit attributable to the listed
company’s shareholders before
exceptional gains and losses (RMB) | -614,340,480.96 | -26.37% | -1,717,419,091.68 | -24.65% | | Net cash generated from/used in
operating activities (RMB) | — | — | -390,967,445.57 | -21.25% | | Basic earnings per share (RMB/share) | -0.2153 | 0.60% | -0.6670 | -124.65% | | Diluted earnings per share (RMB/share) | -0.2153 | 0.60% | -0.6670 | -124.65% | | Weighted average return on equity (%) | -10.71% | -3.61% | -33.23% | -23.50% | | | 30 September 2024 | 31 December 2023 | Change (%) | | | Total assets (RMB) | 32,531,256,517.25 | 35,824,818,212.66 | -9.19% | | | Equity attributable to the listed
company’s shareholders (RMB) | 4,042,567,093.80 | 5,644,401,184.65 | -28.38% | |
(II) Exceptional Gains and Losses
√ Applicable □ Not applicable
Unit: RMB
| Item | Q3 2024 | Q1-Q3 2024 | Note | | Gain or loss on disposal of non-current assets (inclusive of
impairment allowance write-offs) | 92,654,816.84 | 93,492,190.52 | | | Government grants recognised in profit or loss (exclusive of those
that are closely related to the Company's normal business
operations and given in accordance with defined criteria and in
compliance with government policies, and have a continuing
impact on the Company's profit or loss) | 22,678,686.74 | 77,850,290.37 | | | Gain or loss on fair-value changes in financial assets and
liabilities held by a non-financial enterprise, as well as on
disposal of financial assets and liabilities (exclusive of the
effective portion of hedges that is related to the Company's
normal business operations) | 10,784,450.11 | -155,134,743.01 | | | Gain/loss on entrustment loans | 30,496,357.46 | 93,651,218.50 | | | Gain/loss from debt restructuring | -38,798.22 | -38,798.22 | | | Other non-operating income and expense other than the above | -10,827,074.93 | 1,005,056.73 | | | Other items that meet the definition of exceptional gain/loss | -877,012.92 | 29,123,697.75 | | | Less: Income tax effects | 42,790,050.81 | 12,899,210.61 | | | Non-controlling interests effects (after tax) | 6,238,981.04 | 15,710,540.63 | | | Total | 95,842,393.23 | 111,339,161.40 | -- |
Other items that meet the definition of exceptional gain/loss: √ Applicable □ Not applicable
| Item | Amount
involved (RMB) | Reason | | Reversal of previously
recognized excess losses | 31,971,388.49 | In March 2024, a majority-owned subsidiary of the Company in Dalian
entered bankruptcy liquidation procedures according to the court judgment,
and the bankruptcy liquidation administrator appointed by the court took
over the relevant materials and physical objects. The Company no longer
controlled the company and thus reversed the portion of excess losses
recognized previously. | | Income from the
derecognition of financial
assets at amortized cost | -2,847,690.74 | Income from the derecognition of notes receivable |
Explanation of why the Company reclassifies as recurrent an exceptional gain/loss item listed in the Explanatory Announcement No. 1 on Information Disclosure for Companies Offering Their Securities to the Public—Exceptional Gain/Loss Items:
√ Applicable □ Not applicable
| Item | Amount involved
(RMB) | Reason | | Tax rebates on
software | 2,746,381.55 | Government subsidies given in the Company’s ordinary course of business at fixed
quotas or amounts as per government’s uniform standards |
(III) Changes in Key Financial Statement Line Items and Explanation √ Applicable □ Not applicable
Unit: RMB
| Item | 30 September 2024 | 1 January 2024 | Percentage
of change | Main reason for change | | Trading financial
assets | 302,697,001.89 | 469,636,700.78 | -35.55% | Change in fair value of trading financial assets
held by the Company during Q1-Q3 2024 | | Receivables financing | 104,820,587.75 | 173,396,326.14 | -39.55% | Decreased notes receivable that were endorsed or
discounted during Q1-Q3 2024 | | Taxes payable | 87,934,856.08 | 214,417,135.87 | -58.99% | Payment of taxes during Q1-Q3 2024 | | Employee benefits
payable | 182,744,111.78 | 304,733,103.63 | -40.03% | Payment of employee benefits during Q1-Q3
2024 | | Item | Q1-Q3 2024 | Q1-Q3 2023 | Percentage
of change | Main reason for change | | Operating revenue | 8,119,982,481.56 | 14,876,693,170.75 | -45.42% | YoY decrease in revenue scale, due to that the
Company adjusted and optimized non-core
business with weak synergy with the main
business during Q1-Q3 2024 | | Net profit attributable
to the listed
company’s
shareholders | -1,606,079,930.28 | -714,870,927.30 | -124.67% | There was a large investment income in the same
period of last year due to the change in the
accounting method of some of the Company’s
interest in a joint stock company, but there was
no such thing during Q1-Q3 2024. However, the
Company improved its gross profit amount year-
on-year after deducting the period expenses by
reducing costs and controlling expenses. In
addition, the net profit attributable to the listed
company’s shareholders improved year-on-year
in the Reporting Period. | | Finance costs | 470,596,320.65 | 360,849,912.60 | 30.41% | Decrease in exchange gain due to exchange rate
fluctuation during Q1-Q3 2024 | | Other income | 80,596,671.92 | 176,081,823.18 | -54.23% | Decrease in government grants received during
Q1-Q3 2024 | | Return on investment | 53,009,363.00 | 775,916,021.84 | -93.17% | There was a large investment income in the same
period of last year due to the change in the
accounting method of some of the Company’s
interest in a joint stock company, but there was
no such thing during Q1-Q3 2024 | | Net cash generated
from/used in
operating activities | -390,967,445.57 | -322,441,824.76 | -21.25% | YoY decrease in both proceeds from sale of
commodities and rendering of services and cash
paid by the Company for purchasing goods and
receiving labor services during Q1-Q3 2024 | | Net cash generated
from/used in investing
activities | -382,182,109.74 | -64,712,448.47 | -490.59% | Decreased total investment amount during Q1-Q3
2024 | | Net cash generated
from/used in
financing activities | -2,088,444,824.07 | 250,756,759.78 | -932.86% | YoY increase in repayment of borrowings during
Q1-Q3 2024 |
II Shareholder Information
(I) Numbers of Ordinary Shareholders and Preference Shareholders with Resumed Voting Rights as well as Holdings of Top 10 Shareholders
Unit: share
| Number of ordinary shareholders | 95,081 | Number of preference shareholders with resumed voting
rights (if any) | 0 | | | | | Top 10 shareholders | | | | | | | | Name of shareholder | Nature of
shareholder | Shareholdi
ng
percentage | Total shares
held | Restricted
shares
held | Shares in pledge,
marked or frozen | | | | | | | | Status | Shares | | OVERSEAS CHINESE TOWN
HOLDINGS COMPANY | State-owned legal
person | 21.75% | 523,746,932 | 0 | | | | CITIC SECURITIES
BROKERAGE (HONG KONG)
CO., LTD. | Foreign legal person | 7.48% | 180,001,110 | 0 | | | | GUOYUAN SECURITIES
BROKER (HK) CO., LTD. | Foreign legal person | 2.50% | 60,130,843 | 0 | | | | HOLY TIME GROUP LIMITED | Foreign legal person | 2.38% | 57,289,100 | 0 | | | | HONG KONG SECURITIES
CLEARING COMPANY LTD. | Foreign legal person | 1.02% | 24,641,490 | 0 | | | | ZHANG SUFEN | Domestic natural
person | 0.85% | 20,430,000 | 0 | | | | WANG JINGFENG | Domestic natural
person | 0.84% | 20,314,300 | 0 | | | | NAM NGAI | Foreign natural
person | 0.83% | 20,000,000 | 0 | | | | CHINA MERCHANTS
SECURITIES (HK) LIMITED | State-owned legal
person | 0.81% | 19,386,220 | 0 | | | | BOCOM INTERNATIONAL
SECURITIES LIMITED | Foreign legal person | 0.69% | 16,496,000 | 0 | | | | Top 10 unrestricted shareholders | | | | | | | | Name of shareholder | Unrestricted ordinary
shares held | Shares by class and number | | | | | | | | Class | Shares | | | | | OVERSEAS CHINESE TOWN HOLDINGS
COMPANY | 523,746,932 | RMB-denominated ordinary share | 523,746,932 | | | | | CITIC SECURITIES BROKERAGE (HONG
KONG) CO., LTD. | 180,001,110 | Domestically listed foreign share | 180,001,110 | | | | | GUOYUAN SECURITIES BROKER (HK)
CO., LTD. | 60,130,843 | Domestically listed foreign share | 60,130,843 | | | | | HOLY TIME GROUP LIMITED | 57,289,100 | Domestically listed foreign share | 57,289,100 | | | | | HONG KONG SECURITIES CLEARING
COMPANY LTD. | 24,641,490 | RMB-denominated ordinary share | 24,641,490 | | | | | ZHANG SUFEN | 20,430,000 | RMB-denominated ordinary share | 20,430,000 | | | | | WANG JINGFENG | 20,314,300 | RMB-denominated ordinary share | 20,314,300 | | | | | NAM NGAI | 20,000,000 | Domestically listed foreign share | 20,000,000 | | | | | CHINA MERCHANTS SECURITIES (HK)
LIMITED | 19,386,220 | Domestically listed foreign share | 19,386,220 | | | | | BOCOM INTERNATIONAL SECURITIES
LIMITED | 16,496,000 | Domestically listed foreign share | 16,496,000 | | | | | Related or acting-in-concert parties
among shareholders above | Happy Bloom Investment Limited, a wholly-owned subsidiary of the Company’s first
majority shareholder Overseas Chinese Town Holdings Company (“OCT Group” for
short), holds 180,001,110 and 18,360,000 ordinary shares in the Company
respectively through CITIC Securities Brokerage (Hong Kong) Co., Ltd. and China
Merchants Securities (HK) Limited. Happy Bloom Investment Limited and Overseas
Chinese Town Holdings Company are parties acting in concert. Other than that, it is
unknown whether the other shareholders are related parties or acting-in-concert parties
or not. | | | | | | | Top 10 ordinary shareholders involved
in securities margin trading (if any) | Wang Jingfeng holds 20,000,000 A-shares in the Company through his securities
account for customer credit trading guarantee in Guotai Junan Securities Co., Ltd. | | | | | |
5% or greater shareholders, top 10 shareholders and Top 10 unrestricted shareholders involved in refinancing shares lending
□ Applicable √ Not applicable
Changes in top 10 shareholders and top 10 unrestricted shareholders due to refinancing shares lending/return compared with the prior period
□ Applicable √ Not applicable
(II) Number of Preference Shareholders and Shareholdings of Top 10 of Them □ Applicable √ Not applicable
III Other Significant Events
√ Applicable □ Not applicable
Offering of corporate bonds: The non-public offering of corporate bonds not exceeding RMB2.4 billion for professional investors has been approved by the Company’s shareholders’ general meeting on 26 September 2024, and the relevant matters are being pushed forward as planned. IV Financial Statements
(I) Financial Statements
1. Consolidated Balance Sheet
Prepared by Konka Group Co., Ltd.
30 September 2024 Unit: RMB
| Item | 30 September 2024 | 1 January 2024 | | Current assets: | | | | Monetary assets | 4,002,128,188.62 | 6,506,359,577.02 | | Settlement reserve | | | | Loans to other banks and financial institutions | | | | Held-for-trading financial assets | 302,697,001.89 | 469,636,700.78 | | Derivative financial assets | | | | Notes receivable | 463,833,166.71 | 533,171,949.15 | | Accounts receivable | 1,644,986,511.34 | 1,726,545,973.08 | | Receivables financing | 104,820,587.75 | 173,396,326.14 | | Prepayments | 173,344,673.53 | 165,454,311.51 | | Premiums receivable | | | | Reinsurance receivables | | | | Receivable reinsurance contract reserve | | | | Other receivables | 900,361,063.75 | 989,121,067.51 | | Including: Interest receivable | 10,026,045.96 | 6,681,258.01 | | Dividends receivable | | 941,482.38 | | Financial assets purchased under resale agreements | | | | Inventories | 3,025,234,884.64 | 3,249,897,700.98 | | Including: Data resource | | | | Contract assets | 2,810,947.83 | 2,190,385.93 | | Assets held for sale | | | | Current portion of non-current assets | | | | Other current assets | 2,386,021,501.78 | 2,359,159,468.75 | | Total current assets | 13,006,238,527.84 | 16,174,933,460.85 | | Non-current assets: | | | | Loans and advances to customers | | | | Debt investments | | | | Other debt investments | | | | Long-term receivables | | | | Long-term equity investments | 5,400,358,940.21 | 5,566,483,863.29 | | Investments in other equity instruments | 16,114,932.00 | 23,841,337.16 | | Other non-current financial assets | 1,990,333,131.26 | 2,009,676,398.00 | | Investment property | 1,694,910,608.86 | 1,470,226,723.87 | | Fixed assets | 5,060,171,589.54 | 5,218,297,745.16 | | Construction in progress | 905,099,016.02 | 860,899,498.68 | | Productive living assets | | | | Oil and gas assets | | | | Right-of-use assets | 182,391,971.20 | 197,054,423.17 | | Intangible assets | 1,030,232,577.04 | 1,087,386,015.34 | | Including: Data resource | | | | Development costs | | | | Including: Data resource | | | | Goodwill | 22,196,735.11 | 22,196,735.11 | | Long-term prepaid expense | 469,248,742.83 | 518,919,223.71 | | Deferred income tax assets | 1,442,112,074.57 | 1,426,573,982.16 | | Other non-current assets | 1,311,847,670.77 | 1,248,328,806.16 | | Total non-current assets | 19,525,017,989.41 | 19,649,884,751.81 | | Total assets | 32,531,256,517.25 | 35,824,818,212.66 | | Current liabilities: | | | | Short-term borrowings | 5,951,258,924.75 | 6,390,592,056.27 | | Borrowings from the central bank | | | | Loans from other banks and financial institutions | | | | Held-for-trading financial liabilities | | | | Derivative financial liabilities | | | | Notes payable | 1,020,570,952.92 | 990,482,927.20 | | Accounts payable | 2,717,886,964.48 | 2,726,831,675.97 | | Advances from customers | 413,822.62 | | | Contract liabilities | 564,065,934.44 | 527,975,160.12 | | Financial assets sold under repurchase agreements | | | | Customer deposits and deposits from other banks and financial
institutions | | | | Payables for acting trading of securities | | | | Payables for underwriting of securities | | | | Employee benefits payable | 182,744,111.78 | 304,733,103.63 | | Taxes and levies payable | 87,934,856.08 | 214,417,135.87 | | Other payables | 1,768,063,618.54 | 1,922,791,905.14 | | Including: Interest payable | | | | Dividends payable | | | | Fees and commissions payable | | | | Reinsurance payables | | | | Liabilities directly associated with assets held for sale | | | | Current portion of non-current liabilities | 5,362,974,274.39 | 5,314,147,396.36 | | Other current liabilities | 54,417,867.33 | 54,330,715.75 | | Total current liabilities | 17,710,331,327.33 | 18,446,302,076.31 | | Non-current liabilities: | | | | Insurance contract reserve | | | | Long-term borrowings | 6,382,175,935.75 | 7,779,150,079.88 | | Bonds payable | 2,972,763,618.49 | 2,426,992,578.67 | | Including: Preference shares | | | | Perpetual bonds | | | | Lease liabilities | 158,068,624.66 | 160,218,818.92 | | Long-term payables | 5,518,154.61 | 6,135,734.07 | | Long-term employee benefits payable | 4,634,202.37 | 4,718,466.37 | | Provisions | 307,335,340.91 | 304,519,839.80 | | Deferred income | 403,592,195.30 | 425,135,237.90 | | Deferred income tax liabilities | 137,684,552.95 | 185,026,165.27 | | Other non-current liabilities | 205,345,128.41 | 179,996,351.33 | | Total non-current liabilities | 10,577,117,753.45 | 11,471,893,272.21 | | Total liabilities | 28,287,449,080.78 | 29,918,195,348.52 | | Owners’ equity: | | | | Share capital | 2,407,945,408.00 | 2,407,945,408.00 | | Other equity instruments | | | | Including: Preference shares | | | | Perpetual bonds | | | | Capital reserves | 501,575,058.97 | 526,499,506.76 | | Less: Treasury stock | | | | Other comprehensive income | -11,741,805.91 | -13,443,558.44 | | Specific reserve | 8,606,228.09 | 4,657,488.24 | | Surplus reserves | 1,244,180,364.24 | 1,244,180,364.24 | | General reserve | | | | Retained earnings | -107,998,159.59 | 1,474,561,975.85 | | Total equity attributable to owners of the Company as the parent | 4,042,567,093.80 | 5,644,401,184.65 | | Non-controlling interests | 201,240,342.67 | 262,221,679.49 | | Total owners’ equity | 4,243,807,436.47 | 5,906,622,864.14 | | Total liabilities and owners’ equity | 32,531,256,517.25 | 35,824,818,212.66 |
Legal representative: Cao Shiping CFO: Nie Yong Head of the financial department: Ping Heng 2. Consolidated Income Statement for Q1~Q3
Unit: RMB
| Item | Q1~Q3 2024 | Q1~Q3 2023 | | 1. Revenues | 8,119,982,481.56 | 14,876,693,170.75 | | Including: Operating revenue | 8,119,982,481.56 | 14,876,693,170.75 | | Interest income | | | | Insurance premium income | | | | Fee and commission income | | | | 2. Costs and expenses | 9,691,080,755.04 | 16,519,196,501.28 | | Including: Cost of sales | 7,611,182,960.89 | 14,318,015,493.73 | | Interest expense | | | | Fee and commission expense | | | | Surrenders | | | | Net insurance claims paid | | | | Net amount provided as insurance contract reserve | | | | Expenditure on policy dividends | | | | Reinsurance premium expense | | | | Taxes and levies | 94,216,250.62 | 67,933,156.53 | | Selling expense | 717,269,130.66 | 853,292,416.89 | | Administrative expense | 485,465,820.96 | 562,127,977.91 | | R&D expense | 312,350,271.26 | 356,977,543.62 | | Finance costs | 470,596,320.65 | 360,849,912.60 | | Including: Interest expense | 607,038,380.33 | 650,797,948.91 | | Interest income | 167,646,029.32 | 202,850,169.71 | | Add: Other income | 80,596,671.92 | 176,081,823.18 | | Return on investment (“-” for loss) | 53,009,363.00 | 775,916,021.84 | | Including: Share of profit or loss of joint ventures
and associates | -66,255,687.00 | -51,151,076.04 | | Income from the derecognition of
financial assets at amortized cost (“-” for loss) | -2,346,459.55 | | | Exchange gain (“-” for loss) | | | | Net gain on exposure hedges (“-” for loss) | | | | Gain on changes in fair value (“-” for loss) | -172,040,731.18 | -191,419,983.75 | | Credit impairment loss (“-” for loss) | -162,143,534.99 | -142,532,702.78 | | Asset impairment loss (“-” for loss) | -110,628,687.21 | -16,583,397.71 | | Asset disposal income (“-” for loss) | 23,233,859.57 | -15,911,644.20 | | 3. Operating profit (“-” for loss) | -1,859,071,332.37 | -1,056,953,213.95 | | Add: Non-operating income | 27,060,090.72 | 23,007,144.67 | | Less: Non-operating expense | 29,070,862.22 | 12,873,372.03 | | 4. Gross profit (“-” for loss) | -1,861,082,103.87 | -1,046,819,441.31 | | Less: Income tax expense | 4,385,185.92 | -151,286,064.19 | | 5. Net profit (“-” for net loss) | -1,865,467,289.79 | -895,533,377.12 | | 5.1 By operating continuity | | | | 5.1.1 Net profit from continuing operations (“-” for net loss) | -1,865,467,289.79 | -895,533,377.12 | | 5.1.2 Net profit from discontinued operations (“-” for net
loss) | | | | 5.2 By ownership | | | | 5.2.1 Net profit attributable to shareholders of the Company as
the parent (“-” for net loss) | -1,606,079,930.28 | -714,870,927.30 | | 5.2.2 Net profit attributable to non-controlling interests (“-” for
net loss) | -259,387,359.51 | -180,662,449.82 | | 6. Other comprehensive income, net of tax | 4,005,816.95 | -3,200,691.35 | | Attributable to owners of the Company as the parent | 1,701,752.53 | -697,499.80 | | 6.1 Items that will not be reclassified to profit or loss | | | | 6.1.1 Changes caused by remeasurements on defined benefit
schemes | | | | 6.1.2 Other comprehensive income that will not be
reclassified to profit or loss under the equity method | | | | 6.1.3 Changes in the fair value of investments in other
equity instruments | | | | 6.1.4 Changes in the fair value arising from changes in own
credit risk | | | | 6.1.5 Other | | | | 6.2 Items that will be reclassified to profit or loss | 1,701,752.53 | -697,499.80 | | 6.2.1 Other comprehensive income that will be reclassified
to profit or loss under the equity method | -83,030.05 | -209,777.61 | | 6.2.2 Changes in the fair value of other debt investments | | | | 6.2.3 Other comprehensive income arising from the
reclassification of financial assets | | | | 6.2.4 Credit impairment allowance for other debt
investments | | | | 6.2.5 Reserve for cash flow hedges | | | | 6.2.6 Differences arising from the translation of foreign
currency-denominated financial statements | 1,784,782.58 | -487,722.19 | | 6.2.7 Other | | | | Attributable to non-controlling interests | 2,304,064.42 | -2,503,191.55 | | 7. Total comprehensive income | -1,861,461,472.84 | -898,734,068.47 | | 7.1 Attributable to owners of the Company as the parent | -1,604,378,177.75 | -715,568,427.10 | | 7.2 Attributable to non-controlling interests | -257,083,295.09 | -183,165,641.37 | | 8. Earnings per share | | | | 8.1 Basic earnings per share | -0.6670 | -0.2969 | | 8.2 Diluted earnings per share | -0.6670 | -0.2969 |
Legal representative: Cao Shiping CFO: Nie Yong Head of the financial department: Ping Heng 3. Consolidated Cash Flow Statement for Q1~Q3 （未完）
|
|
