As
of Sept. 30, 2007
|
As
of Dec. 31, 2006
|
||||
Unaudited
|
|||||
ASSETS
|
RMB
|
US$
|
RMB
|
||
Current
assets
|
|
|
|
|
|
Cash
and cash equivalents
|
67,590
|
9,021
|
249,939
|
||
Restricted
cash
|
|
44,679
|
5,963
|
|
3,311
|
Accounts
receivable, net
|
51,376
|
6,857
|
75,530
|
||
Inventories
|
|
51,108
|
6,821
|
|
23,783
|
Prepayments
and other receivables
|
48,733
|
6,504
|
19,438
|
||
Total
current assets
|
|
263,486
|
35,166
|
|
372,001
|
Property,
plant and equipment, net
|
|
233,744
|
31,196
|
|
250,937
|
Construction
in progress
|
210,236
|
28,058
|
66,753
|
||
Lease
prepayments, net
|
|
22,890
|
3,055
|
|
23,059
|
Deposits
for purchase of property, plant and equipment
|
13,900
|
||||
Intangible
assets
|
|
54
|
7
|
|
109
|
Goodwill
|
10,276
|
1,371
|
10,276
|
||
Deferred
tax assets
|
|
1,047
|
140
|
|
1,047
|
Total
assets
|
741,733
|
98,993
|
738,082
|
||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
|||||
Current
liabilities
|
|||||
Short-term
borrowings
|
|
183,169
|
24,446
|
|
239,678
|
Accounts
payables
|
20,781
|
2,773
|
12,809
|
||
Accrued
expenses and other payables
|
|
25,028
|
3,340
|
|
19,497
|
Deferred
tax liabilities
|
1,166
|
156
|
191
|
||
Total
liabilities
|
|
230,144
|
30,715
|
|
272,175
|
Shareholders’
equity
|
|||||
Ordinary
shares of US$0.129752 par value; 20,000,000 shares authorized; 13,062,500
issued and outstanding as of
September
30, 2007 and December 31, 2006, respectively
|
|
13,323
|
1,707
|
|
13,323
|
Additional
paid-in capital
|
311,907
|
39,967
|
311,907
|
||
|
|
|
|
|
|
Retained
earnings
|
185,153
|
23,835
|
138,892
|
||
Cumulative
translation adjustment
|
|
1,206
|
2,769
|
|
1,785
|
Total
shareholders’ equity
|
511,589
|
68,278
|
465,907
|
||
Total
liabilities and shareholders’ equity
|
|
741,733
|
98,993
|
|
738,082
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||||||||
Sept..
30, 2007
|
Sept..
30, 2006
|
Sept..
30, 2007
|
Sept..30,
2006
|
||||||||||||||||
RMB
|
US$
|
RMB
|
RMB
|
US$
|
RMB
|
||||||||||||||
Net
sales
|
107,652
|
14,261
|
95,463
|
327,847
|
42,790
|
315,402
|
|||||||||||||
Cost
of sales
|
(84,067
|
)
|
(11,136
|
)
|
(73,032
|
)
|
(247,323
|
)
|
(32,280
|
)
|
(240,625
|
)
|
|||||||
Gross
profit
|
23,585
|
3,125
|
22,431
|
80,524
|
10,510
|
74,777
|
|||||||||||||
Operating
expenses
|
|||||||||||||||||||
Selling
expenses
|
(2,869
|
)
|
(380
|
)
|
(3,900
|
)
|
(11,623
|
)
|
(1,517
|
)
|
(12,758
|
)
|
|||||||
Administrative
expenses
|
(4,778
|
)
|
(633
|
)
|
(2,237
|
)
|
(10,496
|
)
|
(1,370
|
)
|
(5,432
|
)
|
|||||||
Deprecation
and amortization
|
(338
|
)
|
(45
|
)
|
(339
|
)
|
(1,075
|
)
|
(140
|
)
|
(878
|
)
|
|||||||
Total
operating expenses
|
(7,985
|
)
|
(1,058
|
)
|
(6,476
|
)
|
(23,194
|
)
|
(3,027
|
)
|
(19,068
|
)
|
|||||||
Operating
income
|
15,600
|
2,067
|
15,955
|
57,330
|
7,483
|
55,709
|
|||||||||||||
Other
income/(expense)
|
|||||||||||||||||||
-
Interest income
|
236
|
31
|
11
|
513
|
67
|
18
|
|||||||||||||
-
Interest expense
|
(1,745
|
)
|
(231
|
)
|
(1,998
|
)
|
(6,581
|
)
|
(859
|
)
|
(8,937
|
)
|
|||||||
-
Others, net
|
263
|
36
|
(292
|
)
|
(299
|
)
|
(39
|
)
|
(591
|
)
|
|||||||||
Total
other income/(expense)
|
(1,246
|
)
|
(164
|
)
|
(2,279
|
)
|
(6,367
|
)
|
(831
|
)
|
(9,510
|
)
|
|||||||
Income
before income tax benefit/(expense)
|
14,354
|
1,903
|
13,676
|
50,963
|
6,652
|
46,199
|
|||||||||||||
Income
tax benefit/(expense)
|
(1,443
|
)
|
(191
|
)
|
233
|
(4,702
|
)
|
(614
|
)
|
(1
|
)
|
||||||||
Net
income
|
12,911
|
1,712
|
13,909
|
46,261
|
6,038
|
46,198
|
|||||||||||||
Other
comprehensive income
|
|||||||||||||||||||
-
Foreign currency translation adjustments
|
(8
|
)
|
1,048
|
(6
|
)
|
(579
|
)
|
2,540
|
(6
|
)
|
|||||||||
Comprehensive
income
|
12,903
|
2,760
|
13,903
|
45,682
|
8,578
|
46,192
|
|||||||||||||
Earnings
per share (basic and diluted)
|
|||||||||||||||||||
-
Basic
|
0.99
|
0.13
|
18,040
|
3.54
|
0.46
|
59,919
|
|||||||||||||
-
Diluted
|
0.99
|
0.13
|
18,040
|
3.54
|
0.46
|
59,919
|
|||||||||||||
Weighted
average number ordinary shares
|
|||||||||||||||||||
-
Basic
|
13,062,500
|
13,062,500
|
771
|
13,062,500
|
13,062,500
|
771
|
|||||||||||||
-
Diluted
|
13,062,500
|
13,062,500
|
771
|
13,062,500
|
13,062,500
|
771
|
|||||||||||||
Basic
and diluted shares are the same as there is no anti diluted
effect
|
Period
Ended Sept. 30,2007
|
Period
Ended
Sept.
30, 2006
|
||||
RMB
|
US$
|
RMB
|
|||
Cash
flow from operating activities
|
|||||
Net
income
|
46,261
|
6,038
|
46,198
|
||
Adjustments
to reconcile net income to net cash
|
|||||
(used
in)/provided by operating activities
|
|||||
-
Depreciation of property, plant and equipment
|
18,295
|
2,388
|
18,318
|
||
-
Amortization
|
561
|
73
|
368
|
||
-
Deferred income taxes
|
974
|
127
|
(144)
|
||
Changes
in operating assets and liabilities
|
|||||
-
Accounts receivable
|
24,153
|
3,152
|
(20,739)
|
||
-
Inventories
|
(27,325)
|
(3,566)
|
(10,050)
|
||
-
Prepaid expenses and other current assets
|
(29,292)
|
(3,823)
|
(44,605)
|
||
-
Accounts payable
|
7,972
|
1,040
|
9,582
|
||
-
Accrued expenses and other payables
|
5,531
|
722
|
(14,529)
|
||
Net
cash provided by operating activities
|
47,130
|
6,151
|
(15,601)
|
||
Cash
flow from investing activities
|
|||||
(Purchases)/acquisition
of property, plant and equipment
|
(130,685)
|
(17,057)
|
32,779
|
||
Payment
of land use rights
|
(15)
|
(2)
|
(6,540)
|
||
Restricted
cash related to trade finance
|
(41,368)
|
(5,399)
|
(4,190)
|
||
Net
cash provided by/(used in) investing activities
|
(172,069)
|
(22,458)
|
22,049
|
||
Cash
flow from financing activities
|
|||||
Principal
payments of short-term bank loans
|
(239,678)
|
(31,282)
|
(248,046)
|
||
Proceeds
from short-term bank loans
|
183,169
|
23,907
|
240,030
|
||
Net
cash used in financing activities
|
(56,508)
|
(7,375)
|
(8,016)
|
||
Effect
of foreign exchange rate changes
|
(902)
|
676
|
(4,178)
|
||
Net
decrease in cash & cash equivalent
|
(182,349)
|
(23,006)
|
(5,746)
|
||
Cash
& cash equivalent
|
|||||
Beginning
balance
|
249,939
|
32,027
|
7,427
|
||
Ending
balance
|
67,590
|
9,021
|
1,681
|
||
Supplemental
disclosure of cash flow information
|
|||||
Cash
paid during the period/year for
|
|||||
Interest
paid
|
10,068
|
1,314
|
11,594
|
||
Income
taxes paid
|
4,702
|
627
|
-
|
||
|
|
Years
|
Buildings
and improvements
|
|
25
- 30
|
Plant
and equipment
|
|
10
- 15
|
Computer
equipment
|
|
5
|
Furniture
and fixtures
|
|
5
|
Motor
vehicles
|
|
5
|
·
|
A
brief description of the provisions of this Statement;
|
·
|
The
date that adoption is required;
|
·
|
The
date the employer plans to adopt the recognition provisions of this
Statement, if earlier.
|
|
Sept-30-07
|
Dec-31-06
|
|||
(Unaudited)
|
|||||
RMB
|
US$
|
RMB
|
|||
Accounts
receivable
|
35,691
|
4,761
|
39,053
|
||
Less:
Allowance for doubtful accounts
|
–
|
–
|
(872)
|
||
Bills
receivable
|
15,685
|
2,096
|
37,349
|
||
51,376
|
6,857
|
75,530
|
|||
=========
|
=========
|
=========
|
Sept-30-07
|
Dec-31-06
|
||||
RMB
|
US$
|
RMB
|
|||
(Unaudited)
|
|||||
Raw
materials
|
16,550
|
2,209
|
10,526
|
||
Work-in-progress
|
1,765
|
236
|
2,029
|
||
Finished
goods
|
32,366
|
4,320
|
10,874
|
||
Consumables
and spare parts
|
427
|
56
|
354
|
||
51,108
|
6,821
|
23,783
|
|||
=========
|
=========
|
=========
|
|
Sept-30-07
|
Dec-31-06
|
|||
RMB
|
US$
|
RMB
|
|||
(Unaudited)
|
|||||
Buildings
|
33,699
|
4,498
|
33,699
|
||
Plant
and equipment
|
276,462
|
36,897
|
276,328
|
||
Computer
equipment
|
1,013
|
135
|
955
|
||
Furniture
and fixtures
|
1,798
|
240
|
1,798
|
||
Motor
vehicles
|
1,681
|
224
|
1,390
|
||
314,653
|
41,994
|
314,170
|
|||
Less:
accumulated depreciation
|
(80,909)
|
(10,798)
|
(63,233)
|
||
233,744
|
31,196
|
250,937
|
|||
=========
|
=========
|
=========
|
RMB
|
US$
|
|
1
year after
|
795
|
106
|
2
year after
|
741
|
99
|
3
year after
|
741
|
99
|
4
year after
|
741
|
99
|
5
year after
|
741
|
99
|
Interest
rate
|
Sept-30-07
|
Dec-31-06
|
||||
(Unaudited)
|
||||||
Lender
|
per
annum
|
RMB
|
US$
|
RMB
|
||
Bank
of Communications Co. Ltd.
|
||||||
-
January 15 2007 to January 15 2008
|
6.732%
|
52,590
|
7,018
|
52,600
|
||
-
January 15, 2007 to January 15, 2008
|
6.732%
|
100,000
|
13,346
|
100,000
|
||
-December
20, 2005 to December 13, 2006
|
6.696%
|
-
|
-
|
52,546
|
||
China
Construction Bank Corporation
|
||||||
-
March 31, 2006 to January 20, 2007
|
5.84%
|
-
|
-
|
8,934
|
Agricultural
Bank of China Co., Ltd.
|
||||||
-
September 30, 2005 to September 9, 2006
|
7.25%
|
-
|
-
|
8,790
|
||
-
October 17, 2005 to October 16, 2006
|
7.25%
|
-
|
-
|
8,000
|
||
-
October 28, 2005 to October 27, 2006
|
7.25%
|
-
|
-
|
6,800
|
||
Weifang
City Commercial Bank
|
||||||
-
January 31 2007 to January 30 2008
|
3.06%
|
16,500
|
2,202
|
-
|
||
Discounted
bills
|
6.86%-7.00%
|
-
|
-
|
2,008
|
||
Bank
of China
|
||||||
-
August 13,2007 to August 13, 2008
|
6.03%
|
3,525
|
471
|
|
||
-
August 24,2007 to August 24, 2008
|
6.02%
|
5,005
|
669
|
|
||
-
August 31,2007 to August 31, 2008
|
6.01%
|
3,216
|
429
|
|
||
-
September 11,2007 to September 11, 2008
|
6.01%
|
2,334
|
311
|
|
||
183,169
|
24,446
|
239,678
|
||||
=========
|
=========
|
=========
|
Nine
Months Period Ended
Sept.
30, 2007
|
Nine
Months Period Ended
Sept.
30, 2006
|
||||
(Unaudited)
|
(Unaudited)
|
||||
RMB
|
US$
|
RMB
|
|||
Interest
cost capitalized
|
4,012
|
524
|
2,657
|
||
Interest
cost charged to expense
|
6,581
|
859
|
8,937
|
||
10,593
|
1,383
|
11,594
|
|||
=========
|
=========
|
=========
|
Fair
value of shares on measurement date
|
|
US$
8.28 per share
|
|
Expected
volatility
|
|
57.26
|
%
|
Expected
dividends
|
|
0.00
|
%
|
Expected
term (in years)
|
|
5
|
|
Risk-free
rate
|
|
4.56
|
%
|
|
Options
outstanding
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic Value
|
|||||||
Outstanding,
December 31, 2006
|
187,500
|
$
|
10.35
|
$
|
1,021,875
|
|||||
Granted
|
-
|
-
|
-
|
|||||||
Forfeited
|
-
|
-
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Outstanding,
September 30, 2007
|
187,500
|
$
|
10.35
|
$
|
0.00
|
Outstanding
Options
|
Exercisable
Options
|
||||||||||||||||
Exercise
Price
|
Number
|
Average
Remaining Contractual Life
|
Average
Exercise Price
|
Number
|
Average
Exercise Price
|
||||||||||||
$ |
10.35
|
187,500
|
4.25
|
$
|
10.35
|
187,500
|
$
|
10.35
|
Year
after September 30, 2007
|
Amount(in
thousands)
|
|
1
year after
|
|
3,170
|
2
year after
|
3,170
|
|
3
year after
|
|
3,170
|
4
year after
|
170
|
|
5
year after
|
|
170
|
Nine
Months Period Ended Sept. 30, 2007
|
Nine
Months Period Ended Sept.30, 2006
|
|||
(as
% of Net sales)
|
||||
Gross
profit
|
|
24.6
|
|
23.7
|
Operating
expenses
|
(7.1)
|
(6.1)
|
||
Operating
income
|
|
17.5
|
|
17.6
|
Other
income/(expense)
|
(1.9)
|
(3.0)
|
||
Income
tax benefit/(expense)
|
|
(1.4)
|
|
(0.1)
|
Net
income
|
14.2
|
14.6
|
Nine
months period ended
|
|||||||
Sept.
30, 2007
|
% of Total
|
Sept.
30, 2006
|
% of Total
|
||||
RMB
|
US$
|
RMB
|
|||||
Printing
film
|
|
59,961
|
7,826
|
18
|
|
66,727
|
21
|
Stamping
film
|
|
75,288
|
9,826
|
23
|
71,437
|
23
|
|
Metallization
film
|
|
21,944
|
2,864
|
7
|
|
27,655
|
9
|
Base
film for other applications
|
|
43,173
|
5,635
|
13
|
32,275
|
10
|
|
Specialty
film
|
|
127,481
|
16,639
|
39
|
|
117,308
|
37
|
|
|
327,847
|
42,790
|
100
|
315,402
|
100
|
|
=========
|
=========
|
=========
|
=========
|
=========
|
Nine
months period ended
|
|||||||
|
Sept.
30, 2007
|
% of Total
|
Sept.
30, 2006
|
% of Total
|
|||
RMB
|
US$
|
RMB
|
|||||
Sales
in China
|
|
236,971
|
30,929
|
72
|
|
247,489
|
78
|
Sales
in other countries
|
90,876
|
11,861
|
28
|
67,913
|
22
|
||
|
|
|
|
|
|
|
|
327,847
|
42,790
|
100
|
315,402
|
100
|
|||
=========
|
=========
|
=========
|
=========
|
=========
|
Nine
Months Period Ended Sept. 30, 2007
|
Nine
Months Period Ended Sept. 30, 2006
|
|||
%
of
total
|
%
of
total
|
|||
Materials
costs
|
|
88
|
|
88
|
Factory
overhead
|
8
|
8
|
||
Packaging
materials
|
|
3
|
|
3
|
Direct
labor
|
1
|
1
|
Three
Months Period Ended
Sept.
30, 2007
|
Three
Months Period Ended
Sept.
30, 2006
|
|||
(as
% of Net sales)
|
||||
Gross
profit
|
|
21.9
|
|
23.5
|
Operating
expenses
|
(7.4)
|
(6.8)
|
||
Operating
income
|
|
14.5
|
|
16.7
|
Other
income/(expense)
|
(1.2)
|
(2.4)
|
||
Income
tax benefit/(expense)
|
|
(1.3)
|
|
0.2
|
Net
income
|
12.0
|
14.5
|
Three
Months Period Ended Sept. 30, 2007
|
% of Total
|
Three
Months Period Ended
Sept. 30, 2006
|
% of Total
|
||||
RMB
|
US$
|
RMB
|
|||||
Printing
film
|
|
18,327
|
2,428
|
17
|
|
19,206
|
20
|
Stamping
film
|
24,224
|
3,209
|
23
|
22,882
|
24
|
||
Metallization
film
|
|
8,323
|
1,103
|
8
|
|
8,477
|
9
|
Base
film for other applications
|
15,743
|
2,085
|
15
|
5,677
|
6
|
||
Special
film
|
|
41,037
|
5,436
|
38
|
|
39,220
|
41
|
107,652
|
14,261
|
100
|
95,463
|
100
|
|||
=========
|
=========
|
=========
|
=========
|
=========
|
|
|
Three
Months Period Ended
Sept.
30, 2007
|
%
of
Total
|
Three
Months Period Ended
Sept.
30, 2006
|
%
of
Total
|
||
|
|
RMB
|
US$
|
RMB
|
|||
Sales
in China
|
|
88,741
|
11,756
|
82
|
|
73,938
|
77
|
Sales
in other countries
|
|
18,912
|
2,505
|
18
|
|
21,524
|
23
|
|
|
|
|
|
|
|
|
|
|
107,652
|
14,261
|
100
|
|
95,463
|
100
|
=========
|
=========
|
=========
|
=========
|
=========
|
Three
Months Period Ended
|
Three
Months Period Ended
|
|||
Sept.
30, 2007
|
Sept.
30, 2006
|
|||
%
of
total
|
%
of
total
|
|||
Materials
costs
|
|
91
|
|
89
|
Factory
overhead
|
5
|
8
|
||
Packaging
materials
|
|
3
|
|
2
|
Direct
labor
|
1
|
1
|
Contractual
obligations
|
Payments
due by period
|
||||||||||||||
Total
|
Less
than
|
1-3
|
3-5
|
More
than
|
|||||||||||
1
year
|
years
|
years
|
5
years
|
||||||||||||
Rental
obligations
|
8,010
|
1,670
|
6,340
|
-
|
-
|
||||||||||
Purchase
obligations
|
24,676
|
24,676
|
72
|
-
|
-
|
||||||||||
Total
|
$
|
32,686
|
$
|
26,346
|
$
|
6,412
|
-
|
-
|
Exhibit
No.
|
|
Description
|
99.1
|
|
Press
Release dated January 10, 2008.
|
Fuwei
Films (Holdings) Co., Ltd
|
||
|
||
By:
|
/s/
Xiaoan He
|
|
Name:
Xiaoan He
|
||
Title:
Chairman, Chief Executive
Officer
|