As
of Mar.
31, 2008
|
As
of Dec. 31, 2007
|
|||||||||
(Unaudited)
|
||||||||||
RMB
|
US$
|
RMB
|
||||||||
ASSETS
|
||||||||||
Current
assets
|
||||||||||
Cash
and cash equivalents
|
11,416
|
$
|
1,628
|
30,909
|
||||||
Restricted
cash
|
31,444
|
4,484
|
64,909
|
|||||||
Accounts
receivable, net
|
57,428
|
8,190
|
58,195
|
|||||||
Inventories
|
49,690
|
7,086
|
41,670
|
|||||||
Prepayments
and other receivables
|
34,118
|
4,866
|
16,160
|
|||||||
Total
current assets
|
184,096
|
26,254
|
211,842
|
|||||||
|
||||||||||
Property,
plant and equipment, net
|
223,346
|
31,852
|
228,309
|
|||||||
Construction
in progress
|
290,926
|
41,490
|
265,253
|
|||||||
Lease
prepayments, net
|
22,915
|
3,268
|
22,290
|
|||||||
Deposit
|
26,000
|
3,708
|
-
|
|||||||
Intangible
assets
|
3
|
0.4
|
36
|
|||||||
Goodwill
|
10,276
|
1,465
|
10,276
|
|||||||
Deferred
tax assets
|
969
|
138
|
969
|
|||||||
Total
assets
|
758,531
|
$
|
108,176
|
738,975
|
||||||
|
||||||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||
Current
liabilities
|
||||||||||
Short-term
borrowings
|
185,669
|
26,479
|
188,027
|
|||||||
Accounts
payables
|
21,300
|
3,038
|
19,609
|
|||||||
Accrued
expenses and other payables
|
30,209
|
4,308
|
18,544
|
|||||||
Deferred
tax liabilities
|
265
|
38
|
265
|
|||||||
Total
liabilities
|
237,443
|
33,863
|
226,445
|
|||||||
Shareholders’
equity
|
||||||||||
Ordinary
shares of US$0.129752 par value; 20,000,000 shares authorized;
13,062,500
issued and outstanding
|
13,323
|
1,900
|
13,323
|
|||||||
Additional
paid-in capital
|
311,907
|
44,482
|
311,907
|
|||||||
Retained
earnings
|
194,089
|
27,679
|
186,152
|
|||||||
Cumulative
translation adjustment
|
1,769
|
252
|
1,148
|
|||||||
Total
shareholders’ equity
|
521,088
|
74,313
|
512,530
|
|||||||
Total
liabilities and shareholders’ equity
|
758,531
|
$
|
108,176
|
738,975
|
The
three month period ended March 31,
|
||||||||||
2008
|
2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
Revenue
|
104,034
|
14,530
|
99,265
|
|||||||
Cost
of goods sold
|
(82,409
|
)
|
(11,510
|
)
|
(75,709
|
)
|
||||
|
||||||||||
Gross
profit
|
21,625
|
3,020
|
23,556
|
|||||||
|
||||||||||
Operating
expenses
|
||||||||||
-
Distribution expenses
|
(3,438
|
)
|
(480
|
)
|
(3,666
|
)
|
||||
-
Administrative expenses
|
(7,724
|
)
|
(1,079
|
)
|
(2,509
|
)
|
||||
|
||||||||||
Total
operating expenses
|
(11,163
|
)
|
(1,559
|
)
|
(6,175
|
)
|
||||
|
||||||||||
Operating
income
|
10,463
|
1,461
|
17,381
|
|||||||
|
||||||||||
Other
income/(expense)
|
||||||||||
-
Interest income
|
16
|
2
|
190
|
|||||||
-
Interest expense
|
(3,790
|
)
|
(529
|
)
|
(3,150
|
)
|
||||
-
Other income, net
|
2,241
|
313
|
331
|
|||||||
Total
other expense
|
(1,533
|
)
|
(214
|
)
|
(2,629
|
)
|
||||
Income
before income tax expense
|
8,930
|
1,247
|
14,752
|
|||||||
Income
tax expense
|
(993
|
)
|
(139
|
)
|
(1,489
|
)
|
||||
|
||||||||||
Net
income
|
7,937
|
1,109
|
13,263
|
|||||||
|
||||||||||
Other
comprehensive income
|
||||||||||
-
Foreign currency translation adjustments
|
620
|
87
|
3,977
|
|||||||
Comprehensive
income
|
8,557
|
1,195
|
17,240
|
|||||||
Earnings
per share
|
||||||||||
-
Basic
|
0.61
|
0.08
|
1.02
|
|||||||
-
Diluted
|
0.61
|
0.08
|
1.02
|
|||||||
Weighted
average number of ordinary shares
|
||||||||||
-
Basic
|
13,062,500
|
13,062,500
|
13,062,500
|
|||||||
-
Diluted
|
13,062,500
|
13,062,500
|
13,062,500
|
The
three month periods
ended March 31,
|
||||||||||
2008
|
2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||
Net
income
|
7,937
|
1,109
|
13,263
|
|||||||
Adjustments
to reconcile net income to net cash
|
||||||||||
Provided
by operating activities
|
||||||||||
-
Depreciation of property, plant and equipment
|
5,909
|
825
|
5,847
|
|||||||
-
Amortization of lease prepayments and intangible assets
|
(149
|
)
|
(21
|
)
|
149
|
|||||
-
Deferred income taxes
|
-
|
-
|
507
|
|||||||
-
Bad debt expense
|
73
|
10
|
(872
|
)
|
||||||
Changes
in operating assets and liabilities, net of
|
||||||||||
-
Share capital contribution - rental and interest paid by shareholders
|
2,756
|
385
|
||||||||
-
Accounts receivable
|
856
|
120
|
985
|
|||||||
-
Inventories
|
(8,020
|
)
|
(1,120
|
)
|
(1,127
|
)
|
||||
-
Prepaid expenses and other current assets
|
(18,859
|
)
|
(2,634
|
)
|
2,054
|
|||||
-
Accounts payable
|
1,695
|
237
|
4,913
|
|||||||
-
Accrued expenses and other payables
|
11,667
|
1,629
|
834
|
|||||||
Net
cash provided by operating activities
|
4,162
|
581
|
26,553
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||
Purchases
of property, plant and equipment
|
(946
|
)
|
(132
|
)
|
(134
|
)
|
||||
Restricted
cash related to trade finance
|
33,464
|
4,674
|
13,900
|
|||||||
Addition
to construction in progress
|
(25,673
|
)
|
(3,586
|
)
|
(47,604
|
)
|
||||
Deposit
for purchase
|
(26,000
|
)
|
(3,631
|
)
|
||||||
Net
cash provided by (used in) investing activities
|
(19,155
|
)
|
(2,675
|
)
|
(33,838
|
)
|
||||
CASH
FLOW FROM FINANCING ACTIVITIES
|
||||||||||
Principal
payments of short-term bank loans
|
(12,869
|
)
|
(1,797
|
)
|
(237,670
|
)
|
||||
Proceeds
from short-term bank loans
|
11,139
|
1,556
|
169,090
|
|||||||
Net
cash provided by (used in) financing activities
|
(1,
730
|
)
|
(242
|
)
|
(68,580
|
)
|
||||
|
||||||||||
Effect
of foreign exchange rate changes
|
(2,770
|
)
|
(273
|
)
|
(933
|
)
|
||||
Net
increase/(decrease) in cash and cash equivalent
|
(19,493
|
)
|
(2,609
|
)
|
(76,798
|
)
|
||||
-
Cash and cash equivalent at beginning of period
|
30,909
|
4,237
|
253,250
|
|||||||
-
Cash and cash equivalent at end of period
|
11,416
|
1,628
|
176,452
|
|||||||
Supplemental
disclosure of cash flow information
|
||||||||||
Cash
paid during the period for
|
||||||||||
-
Interest paid
|
2,966
|
414
|
4,774
|
|||||||
-
Income taxes paid
|
802
|
112
|
-
|
|
Years
|
Buildings
and improvements
|
25
- 30
|
Plant
and equipment
|
10
- 15
|
Computer
equipment
|
5
|
Furniture
and fixtures
|
5
|
Motor
vehicles
|
5
|
l |
A
brief description of the provisions of this
Statement;
|
l
|
The
date that adoption is required;
and
|
l
|
The
date the employer plans to adopt the recognition provisions of
this
Statement, if earlier.
|
|
Mar-31-2008
|
Dec-31-2007
|
||||||||
|
RMB
|
US$
|
RMB
|
|||||||
|
(Unaudited)
|
|||||||||
Accounts
receivables
|
35,851
|
5,113
|
35,893
|
|||||||
Less:
Allowance for doubtful accounts
|
(2,555
|
)
|
(364
|
)
|
(2,644
|
)
|
||||
|
33,296
|
4,748
|
33,249
|
|||||||
Bills
receivables
|
24,132
|
3,442
|
24,946
|
|||||||
|
||||||||||
|
57,428
|
8,190
|
58,195
|
Mar-31-2008
|
Dec-31-2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
(Unaudited)
|
||||||||||
Raw
materials
|
15,901
|
2,268
|
14,944
|
|||||||
Work-in-progress
|
2,327
|
332
|
956
|
|||||||
Finished
goods
|
30,992
|
4,420
|
25,321
|
|||||||
Consumables
and spare parts
|
470
|
67
|
449
|
|||||||
49,690
|
7,086
|
41,670
|
Mar-31-2008
|
Dec-31-2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
(Unaudited)
|
||||||||||
Buildings
|
33,699
|
4,805
|
33,699
|
|||||||
Plant
and equipment
|
280,196
|
39,960
|
276,943
|
|||||||
Computer
equipment
|
1,128
|
161
|
1,007
|
|||||||
Furniture
and fixtures
|
2,459
|
351
|
1,844
|
|||||||
Motor
vehicles
|
1,445
|
206
|
1,273
|
|||||||
Construction-in-progress
|
290,926
|
41,490
|
265,253
|
|||||||
|
609,853
|
86,973
|
580,019
|
|||||||
Less:
accumulated depreciation
|
(95,581
|
)
|
(13,631
|
)
|
(86,456
|
)
|
||||
|
514,272
|
73,342
|
493,563
|
RMB
|
US$
|
|
1
year after
|
457
|
65
|
2
year after
|
454
|
65
|
3
year after
|
454
|
65
|
4
year after
|
454
|
65
|
5
year after
|
454
|
65
|
Mar-31-2008
|
Dec-31-2007
|
||||||||||||
Lender
|
Interest rate per annum |
(RMB)
|
(US$)
|
(RMB)
|
|||||||||
(Unaudited)
|
|||||||||||||
Bank
of Communications Co., Ltd.
|
|||||||||||||
-
January 15, 2007 to January 15, 2008
|
6.73%
|
|
-
|
-
|
100,000
|
||||||||
-
February 6, 2007 to January 15, 2008
|
6.73%
|
|
-
|
-
|
52,590
|
||||||||
-
January 29, 2008 to July 19, 2008
|
7.23%
|
|
88,580
|
12,633
|
-
|
||||||||
-
July 30, 2007 to July 30, 2008
|
8.22%
|
|
60,000
|
8,557
|
-
|
||||||||
Weifang
Commercial Bank
|
|||||||||||||
-
January 31, 2007 to January 30, 2008
|
3.06%
|
|
-
|
-
|
16,500
|
||||||||
-
October 30, 2007 to January 24, 2008
|
0.00%
|
|
-
|
-
|
3,500
|
||||||||
-
January 24, 2008 to January 12, 2009
|
0.00%
|
|
10,000
|
1,427
|
-
|
||||||||
-
January 30, 2008 to January 18, 2009
|
0.00%
|
|
10,000
|
1,427
|
-
|
||||||||
|
|||||||||||||
Bank
of China
|
|||||||||||||
-
August 25, 2007 to August 24, 2008
|
6.02%
|
|
4,640
|
661
|
4,826
|
||||||||
-
August 13, 2007 to August 12, 2008
|
6.03%
|
|
3,270
|
466
|
3,399
|
||||||||
-
August 31, 2007 to August 30, 2008
|
6.01%
|
|
2,168
|
309
|
2,252
|
||||||||
-
August 31, 2007 to August 30, 2008
|
6.01%
|
|
2,983
|
425
|
3,100
|
||||||||
-
November 14, 2007 to November 14, 2008
|
5.66%
|
|
1,790
|
255
|
1,860
|
||||||||
-
March 13, 2008 to March 13, 2009
|
5.45%
|
|
2,238
|
319
|
-
|
||||||||
Total
|
185,669
|
26,479
|
188,027
|
|
Three
Months Period Ended
Mar.
31, 2008
|
Three
Months Period Ended
Mar.
31, 2007
|
||||||||
|
(Unaudited)
|
(Unaudited)
|
||||||||
|
RMB
|
US$
|
RMB
|
|||||||
Interest
cost capitalized
|
-
|
-
|
1,594
|
|||||||
Interest
cost charged to expense
|
3,790
|
529
|
3,150
|
|||||||
|
3,790
|
529
|
4,744
|
Mar-31-2008
|
Mar-31-2007
|
|||||||||
RMB
|
USD
|
RMB
|
||||||||
Cayman
Islands Current Income Tax Expense (Benefit)
|
-
|
$
|
-
|
-
|
||||||
PRC
Current Income Tax Expense (Benefit)
|
993
|
$
|
139
|
959
|
||||||
Deferred
Tax Expense (Benefit)
|
-
|
-
|
530
|
|
||||||
Total
Provision for Income Tax
|
993
|
$
|
139
|
1,489
|
Mar-31-2008
|
Mar-31-2007
|
|
Tax
expense (credit) - Cayman Islands
|
34%
|
34%
|
Foreign
income tax - PRC
|
15%
|
15%
|
Exempt
from income tax due to tax holidays
|
(7.5%)
|
(7.5)%
|
Tax
expense at actual rate
|
7.5%
|
7.5%
|
|
Mar-31-2008
|
Dec-31-2007
|
||
|
RMB
|
USD
|
RMB
|
|
Current
|
||||
Accounts
receivable
|
(295)
|
(42)
|
(295)
|
|
Other
receivables
|
30
|
4
|
30
|
|
|
(265)
|
(38)
|
(265)
|
|
|
||||
Non-current
|
||||
Property,
plant and equipment, principally due to differences in depreciation
and
capitalized interest
|
2,134
|
304
|
2,134
|
|
Construction
in progress, principally due to capitalized interest
|
(735)
|
(105)
|
(735)
|
|
Lease
prepayments, principally due to differences in charges
|
(431)
|
(61)
|
(431)
|
|
|
969
|
138
|
969
|
|
|
||||
Net
deferred income tax assets
|
704
|
100
|
704
|
Fair
value of shares on measurement date
|
|
$US
8.28 per share
|
||
Expected
volatility
|
57.26
|
%
|
||
Expected
dividends
|
0
|
%
|
||
Expected
term (in years)
|
5
|
|||
Risk-free
rate
|
4.56
|
%
|
Options
outstanding
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic Value
|
||||||||
Outstanding,
December 31, 2007
|
187,500
|
$
|
10.35
|
$
|
-
|
|||||
Granted
|
-
|
-
|
-
|
|||||||
Forfeited
|
-
|
-
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Outstanding,
March 31, 2008
|
187,500
|
$
|
10.35
|
$
|
-
|
Outstanding
Options
|
Exercisable
Options
|
||||||||||||||||
Exercise
Price
|
Number
|
Average
Remaining Contractual Life
|
Average
Exercise Price
|
Number
|
Average
Exercise Price
|
||||||||||||
$
|
10.35
|
187,500
|
3.75
|
$
|
10.35
|
187,500
|
$
|
10.35
|
Year
after March 31, 2008
|
Amount
(in thousands)
|
1
year after
|
3,467
|
2
year after
|
2,413
|
Three
Months Period Ended
Mar.
31,2008
|
Three
Months Period Ended
Mar.
31,2007
|
|||
(as
% of Revenue)
|
||||
Gross
profit
|
|
21
|
|
24
|
Operating
expenses
|
|
11
|
|
6
|
Operating
income
|
|
10
|
|
18
|
Other
expense
|
|
(2)
|
|
(3)
|
Income
tax expense
|
|
(1)
|
|
(2)
|
Net
income
|
|
7
|
|
13
|
Three
Months Ended
Mar.
31,2008
|
Three
Months Ended
Mar.
31,2007
|
||||||||||||
RMB
|
US$
|
%
of Total
|
RMB
|
||||||||||
Printing
film
|
19,230
|
2,686
|
18.5
|
%
|
19,585
|
||||||||
Stamping
film
|
21,211
|
2,963
|
20.4
|
%
|
23,128
|
||||||||
Metallization
film
|
2,901
|
405
|
2.8
|
%
|
5,936
|
||||||||
Base
film for other applications
|
26,927
|
3,761
|
25.9
|
%
|
12,128
|
||||||||
Special
film
|
33,765
|
4,716
|
32.5
|
%
|
38,489
|
||||||||
|
104,034
|
14,530
|
100.00
|
%
|
99,265
|
Three
Months
Ended
Mar.
31, 2008
|
Three
Months Ended
Mar.
31, 2007
|
|||||||||||||||
RMB
|
US$
|
%
of Total
|
RMB
|
%
of Total
|
||||||||||||
Sales
in China
|
79,899
|
11,160
|
76.8
|
%
|
66,247
|
66.7
|
%
|
|||||||||
Sales
in other countries
|
24,135
|
3,371
|
23.2
|
%
|
33,018
|
33.3
|
%
|
|||||||||
104,034
|
14,530
|
100.0
|
%
|
99,265
|
100.0
|
%
|
Three
Months
Ended Mar. 31, 2008
|
Three
Months
Ended
Mar.
31, 2007
|
||||||
%
of total
|
%
of total
|
||||||
Materials
costs
|
86.6
|
%
|
87.1
|
%
|
|||
Factory
overhead
|
9.3
|
%
|
9.2
|
%
|
|||
Packaging
materials
|
2.8
|
%
|
3.1
|
%
|
|||
Direct
labor
|
1.3
|
%
|
0.6
|
%
|
Payments
due by period
|
||||||||||||||||
Less
than
|
1-3
|
3-5
|
More
than
|
|||||||||||||
Contractual
obligations
|
Total
|
1
year
|
years
|
years
|
5
years
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Rental
obligations
|
932
|
469
|
463
|
|
|
|||||||||||
Purchase
obligations
|
18,315
|
18,315
|
|
|
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Total
|
$
|
19,247
|
$
|
18,784
|
$
|
463
|
|
|
Exhibit
No.
|
|
Description
|
99.1
|
|
Press
Release dated May 15, 2008.
|
|
Fuwei
Films (Holdings) Co., Ltd
|
|
|
|
|
|
By:
|
/s/
Xiaoan He
|
|
Name:
Xiaoan He
|
|
|
Title:
Chairman, Chief Executive Officer
|