As
of Sep. 30, 2008
(Unaudited)
|
As
of Dec. 31, 2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
ASSETS
|
||||||||||
Current
assets
|
|
|
|
|||||||
Cash
and cash equivalents
|
3,383
|
493
|
30,909
|
|||||||
Restricted
cash
|
14,097
|
2,056
|
64,909
|
|||||||
Accounts
receivable, net
|
63,995
|
9,335
|
58,195
|
|||||||
Inventory
|
56,557
|
8,250
|
41,670
|
|||||||
Advance
to suppliers
|
30,425
|
4,438
|
13,538
|
|||||||
Prepayments
and other receivables
|
3,592
|
526
|
2,622
|
|||||||
Total
current assets
|
172,049
|
25,098
|
211,842
|
|||||||
Plant
and equipment, net
|
214,710
|
31,321
|
228,309
|
|||||||
Construction
in progress
|
301,155
|
43,931
|
265,253
|
|||||||
Lease
prepayments, net
|
22,638
|
3,302
|
22,290
|
|||||||
Intangible
assets
|
-
|
-
|
36
|
|||||||
Goodwill
|
10,276
|
1,499
|
10276
|
|||||||
Deposit
|
21,000
|
3,064
|
-
|
|||||||
Deferred
tax assets
|
1,019
|
150
|
969
|
|||||||
Total
assets
|
742,847
|
108,365
|
738,975
|
|||||||
|
||||||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||
Current
liabilities
|
||||||||||
Short-term
borrowings
|
166,491
|
24,287
|
188,027
|
|||||||
Accounts
payables
|
20,878
|
3,046
|
19,609
|
|||||||
Advance
from customers
|
15,012
|
2,190
|
10,957
|
|||||||
Accrued
expenses and other payables
|
3,104
|
453
|
7,587
|
|||||||
Deferred
tax liabilities
|
259
|
38
|
265
|
|||||||
Total
liability
|
205,744
|
30,014
|
226,445
|
|||||||
Shareholders’
equity
|
||||||||||
Registered
capital (of US$0.129752 par value; 20,000,000 shares
authorized; 13,062,500 issued and outstanding)
|
13,323
|
1,944
|
13,323
|
|||||||
Additional
paid-in capital
|
311,907
|
45,500
|
311,907
|
|||||||
Statutory
reserve
|
30,077
|
4,387
|
26,924
|
|||||||
Retained
earnings
|
180,780
|
26,372
|
159,228
|
|||||||
Cumulative
translation adjustment
|
1,016
|
148
|
1,148
|
|||||||
Total
shareholders’ equity
|
537,103
|
78,351
|
512,530
|
|||||||
Total
liabilities and shareholders’ equity
|
742,847
|
108,365
|
738,975
|
Three
Month Period ended Sep. 30
|
Nine
Month Period ended Sep. 30
|
||||||||||||||||||
|
|
2008
|
|
2007
|
|
2008
|
2007
|
||||||||||||
RMB
|
US$
|
RMB
|
RMB
|
US$
|
RMB
|
||||||||||||||
Revenue
|
119,849
|
17,489
|
107,652
|
348,629
|
49,812
|
327,847
|
|||||||||||||
Cost
of sales
|
(105,297
|
)
|
(15,365
|
)
|
(84,067
|
)
|
(290,503
|
)
|
(41,507
|
)
|
(247,323
|
)
|
|||||||
|
|||||||||||||||||||
Gross
profit
|
14,552
|
2,124
|
23,585
|
58,126
|
8,305
|
80,524
|
|||||||||||||
|
|||||||||||||||||||
Operating
expenses
|
|||||||||||||||||||
Selling
expenses
|
(3,857
|
)
|
(563
|
)
|
(2,869
|
)
|
(11,595
|
)
|
(1,657
|
)
|
(11,623
|
)
|
|||||||
Administrative
expenses
|
(4,510
|
)
|
(658
|
)
|
(5,116
|
)
|
(16,939
|
)
|
(2,420
|
)
|
(11,571
|
)
|
|||||||
Total
operating expenses
|
(8,367
|
)
|
(1,221
|
)
|
(7,985
|
)
|
(28,534
|
)
|
(4,077
|
)
|
(23,194
|
)
|
|||||||
Operating
income
|
6,185
|
903
|
15,600
|
29,592
|
4,228
|
57,330
|
|||||||||||||
Other
income/(expense)
|
|||||||||||||||||||
-
Interest income
|
551
|
80
|
236
|
619
|
88
|
513
|
|||||||||||||
-
Interest expense
|
(392
|
)
|
(57
|
)
|
(1,745
|
)
|
(9,037
|
)
|
(1,
291
|
)
|
(6,581
|
)
|
|||||||
-
Other, net
|
1,381
|
202
|
263
|
6,032
|
862
|
(299
|
)
|
||||||||||||
Total
other income/(expense)
|
1,540
|
225
|
(1,246
|
)
|
(2,386
|
)
|
(341
|
)
|
(6,367
|
)
|
|||||||||
Income
before income tax expense
|
7,725
|
1,128
|
14,354
|
27,206
|
3,887
|
50,963
|
|||||||||||||
Income
tax benefit/(expense)
|
(617
|
)
|
(90
|
)
|
(1,443
|
)
|
(2,505
|
)
|
(358
|
)
|
(4,702
|
)
|
|||||||
|
|||||||||||||||||||
Net
income
|
7,108
|
1,038
|
12,911
|
24,701
|
3,529
|
46,261
|
|||||||||||||
|
|||||||||||||||||||
Other
comprehensive income
|
|||||||||||||||||||
-Foreign
currency translation adjustments
|
(300
|
)
|
(44
|
)
|
(8
|
)
|
(133
|
)
|
(19
|
)
|
(579
|
)
|
|||||||
Comprehensive
income
|
6,809
|
994
|
12,903
|
24,568
|
3,510
|
45,682
|
|||||||||||||
|
|||||||||||||||||||
Earnings
per share, basic and diluted
|
0.54
|
0.08
|
0.99
|
1.89
|
0.27
|
3.54
|
|||||||||||||
Weighted
average number ordinary
shares,
basic and diluted
|
13,062,500
|
13,062,500
|
13,062,500
|
13,062,500
|
13,062,500
|
13,062,500
|
Period
Ended Sep.30, 2008
|
Period
Ended Sep.30, 2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||
Net
income
|
24,701
|
3,529
|
46,261
|
|||||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
||||||||||
-
Depreciation of property, plant and equipment
|
18,510
|
2,645
|
18,295
|
|||||||
-
Amortization of intangible assets
|
377
|
54
|
561
|
|||||||
-
Deferred income taxes
|
-
|
-
|
974
|
|||||||
-
Bad debt expense
|
662
|
95
|
-
|
|||||||
Changes
in operating assets and liabilities, net of
|
||||||||||
-
Accounts receivable
|
(6,213
|
)
|
(888
|
)
|
24,153
|
|||||
-
Inventories
|
(14,887
|
)
|
(2,127
|
)
|
(27,325
|
)
|
||||
-
Advance to suppliers
|
(16,887
|
)
|
(2,413
|
)
|
-
|
|||||
-
Prepaid expenses and other current assets
|
(1,970
|
)
|
(281
|
)
|
(29,292
|
)
|
||||
-
Accounts payable
|
1,274
|
182
|
7,972
|
|||||||
-
Accrued expenses and other payables
|
(1,479
|
)
|
(211
|
)
|
5,531
|
|||||
-
Advance from customers
|
4,056
|
579
|
-
|
|||||||
-
Tax payable
|
(3,007
|
)
|
(430
|
)
|
-
|
|||||
Net
cash provided by operating activities
|
5,137
|
734
|
47,130
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||
Purchases
of property, plant and equipment
|
(4,912
|
)
|
(702
|
)
|
(130,700
|
)
|
||||
Restricted
cash related to trade finance
|
50,811
|
7,260
|
(41,368
|
)
|
||||||
Addition
to construction in progress
|
(35,901
|
)
|
(5,130
|
)
|
-
|
|||||
Deposit
for purchase
|
(21,000
|
)
|
(3,000
|
)
|
-
|
|||||
Net
cash used in investing activities
|
(11,002
|
)
|
(1,572
|
)
|
(172,068
|
)
|
||||
CASH
FLOW FROM FINANCING ACTIVITIES
|
||||||||||
Net
proceeds from issuance of share capital
|
||||||||||
Principal
payments of short-term bank loans
|
(275,249
|
)
|
(39,327
|
)
|
(239,678
|
)
|
||||
Proceeds
from short-term bank loans
|
253,714
|
36,250
|
183,169
|
|||||||
Net
cash used in financing activities
|
(21,535
|
)
|
(3,077
|
)
|
(56,509
|
)
|
||||
Effect
of foreign exchange rate changes
|
(126
|
)
|
171
|
(902
|
)
|
|||||
Net
decrease in cash and cash equivalent
|
(27,526
|
)
|
(3,744
|
)
|
(182,349
|
)
|
||||
Cash
and cash equivalent
|
||||||||||
At
beginning of period/year
|
30,909
|
4,237
|
249,939
|
|||||||
At
end of period/year
|
3,383
|
493
|
67,590
|
|||||||
Supplemental
disclosure of cash flow information
|
||||||||||
-Interest
paid
|
9,578
|
1,369
|
10,068
|
|||||||
-Income
taxes paid
|
3,655
|
522
|
4,702
|
|||||||
Non-cash
transactions in investing and financing activities:
|
||||||||||
-
Construction in progress transferred to fixed assets
|
478
|
68
|
-
|
|
|
Years
|
Buildings
and improvements
|
|
25
- 30
|
Plant
and equipment
|
|
10
- 15
|
Computer
equipment
|
|
5
|
Furniture
and fixtures
|
|
5
|
Motor
vehicles
|
|
5
|
o
|
A
brief description of the provisions of this Statement;
|
|
o
|
The
date that adoption is required;
and
|
o
|
The
date the employer plans to adopt the recognition provisions of this
Statement, if earlier.
|
|
9-30-2008
|
12-31-2007
|
||||||||
|
RMB
|
US$
|
RMB
|
|||||||
|
(Unaudited)
|
|||||||||
Accounts
receivable
|
50,696
|
7,395
|
35,893
|
|||||||
Less:
Allowance for doubtful accounts
|
(3,056
|
)
|
(446
|
)
|
(2,644
|
)
|
||||
|
47,640
|
6,949
|
33,249
|
|||||||
Bills
receivable
|
16,355
|
2,386
|
24,946
|
|||||||
|
||||||||||
|
63,995
|
9,335
|
58,195
|
9-30-2008
|
12-31-2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
(Unaudited)
|
||||||||||
Raw
materials
|
18,460
|
2,693
|
14,944
|
|||||||
Work-in-progress
|
2,130
|
311
|
956
|
|||||||
Finished
goods
|
35,443
|
5,170
|
25,321
|
|||||||
Consumables
and spare parts
|
524
|
76
|
449
|
|||||||
|
||||||||||
56,557
|
8,250
|
41,670
|
9-30-2008
|
12-31-2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
(Unaudited)
|
||||||||||
Buildings
|
34,571
|
5,043
|
33,699
|
|||||||
Plant
and equipment
|
280,531
|
40,923
|
276,943
|
|||||||
Computer
equipment
|
1,336
|
195
|
1,007
|
|||||||
Furniture
and fixtures
|
4,480
|
653
|
1,844
|
|||||||
Motor
vehicles
|
1,739
|
254
|
1,273
|
|||||||
|
322,657
|
47,068
|
314,766
|
|||||||
Less:
accumulated depreciation
|
(107,947
|
)
|
(15,747
|
)
|
(86,457
|
)
|
||||
|
214,710
|
31,321
|
228,309
|
|
RMB
|
US$
|
|||||
1
year after
|
503
|
73
|
|||||
2
year after
|
503
|
73
|
|||||
3
year after
|
503
|
73
|
|||||
4
year after
|
503
|
73
|
|||||
5
year after
|
503
|
73
|
Interest
|
9-30-2008
|
12-31-2007
|
|||||||||||
Lender
|
rate
per annum
|
RMB
|
US$
|
RMB
|
|||||||||
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
|
||||||||
-
July 16, 2008 to June 10, 2009
|
8.22
|
%
|
82,580
|
12,047
|
-
|
||||||||
-
July 18, 2008 to June 23, 2009
|
8.22
|
%
|
60,000
|
8,753
|
-
|
||||||||
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
|
1,459
|
-
|
||||||||
-
January 30, 2008 to January 18, 2009
|
0.00
|
%
|
10,000
|
1,459
|
-
|
||||||||
|
|||||||||||||
Bank
of China
|
|||||||||||||
-
August 25, 2007 to August 24, 2008
|
6.02
|
%
|
-
|
-
|
4,826
|
||||||||
-
August 13, 2007 to August 12, 2008
|
6.03
|
%
|
-
|
-
|
3,399
|
||||||||
-
August 31, 2007 to August 30, 2008
|
6.01
|
%
|
-
|
-
|
2,252
|
||||||||
-
August 31, 2007 to August 30, 2008
|
6.01
|
%
|
-
|
-
|
3,100
|
||||||||
-
November 14, 2007 to November 14, 2008
|
5.66
|
%
|
1,785
|
260
|
1,860
|
||||||||
-
March 13, 2008 to March 13, 2009
|
5.45
|
%
|
2,126
|
310
|
-
|
||||||||
|
166,491
|
24,287
|
188,027
|
9-30-2008
|
9-30-2007
|
|||||||||
RMB
|
US$
|
RMB
|
||||||||
(Unaudited)
|
||||||||||
Interest
cost capitalized
|
-
|
-
|
4,012
|
|||||||
Interest
cost charged to expense
|
9,037
|
1,291
|
6,581
|
|||||||
|
||||||||||
9,037
|
1,291
|
10,593
|
9-30-2008
|
9-30-2007
|
|||||||||
(RMB)
|
(USD)
|
(RMB)
|
||||||||
Cayman
Islands Current Income Tax Expense (Benefit)
|
-
|
-
|
-
|
|||||||
PRC
Current Income Expense (Benefit)
|
2,
560
|
366
|
4,702
|
|||||||
Deferred
Tax Expense (Benefit)
|
(55
|
)
|
(8
|
)
|
-
|
|||||
|
||||||||||
Total
Provision for Income Tax
|
2,505
|
358
|
4,702
|
9-30-2008
|
9-30-2007
|
||||||
Tax
expense (credit) - Cayman Islands
|
0
|
%
|
0
|
%
|
|||
Foreign
income tax - PRC
|
15
|
%
|
15
|
%
|
|||
Exempt
from income tax due to tax holidays
|
(6
|
%)
|
(6
|
%)
|
|||
Tax
expense at actual rate
|
9
|
%
|
9
|
%
|
9-30-2008
|
9-30-2007
|
|||||||||
RMB
|
USD
|
RMB
|
||||||||
Current
|
|
|
|
|||||||
Accounts
receivable
|
(263
|
)
|
(38
|
)
|
(295
|
)
|
||||
Other
receivables
|
48
|
7
|
30
|
|||||||
|
(215
|
)
|
(31
|
)
|
(265
|
)
|
||||
|
||||||||||
Non-current
|
||||||||||
Property,
plant and equipment, principally due to differences in
depreciation
and capitalized interest
|
2,082
|
304
|
2,134
|
|||||||
Construction
in progress, principally due to capitalized interest
|
(680
|
)
|
(99
|
)
|
(735
|
)
|
||||
Lease
prepayments, principally due to differences in charges
|
(427
|
)
|
(62
|
)
|
(431
|
)
|
||||
|
975
|
142
|
969
|
|||||||
|
||||||||||
Net
deferred income tax assets
|
760
|
111
|
704
|
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, 2007
|
187,500
|
$
|
10.35
|
$
|
-
|
|||||
Granted
|
-
|
-
|
-
|
|||||||
Forfeited
|
-
|
-
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Outstanding,
September 30, 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.
25
|
|
$
|
10.35
|
|
|
187,500
|
|
$
|
10.35
|
|
Year
after September 30, 2008
|
|
RMB
|
USD
|
1
year after
|
|
3,407
|
497
|
2
year after
|
|
1,667
|
243
|
Nine
Month Period Ended
September
30, 2008
|
Nine
Month Period Ended
September
30, 2007
|
||||||
(as
% of Revenue)
|
|||||||
Gross
profit
|
16.7
|
24.6
|
|||||
Operating
expenses
|
(8.2
|
)
|
(7.1
|
)
|
|||
Operating
income
|
8.5
|
17.5
|
|||||
Other
income/(expense)
|
(0.7
|
)
|
(1.9
|
)
|
|||
Income
tax benefit/(expense)
|
(0.7
|
)
|
(1.4
|
)
|
|||
Net
income
|
7.1
|
14.2
|
Nine
Month Period
Ended
September
30,2008
|
% of Total
|
Nine
Month Period
Ended
September
30,2007
|
% of Total
|
|||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||
Printing
film
|
48,047
|
6,865
|
13.8
|
%
|
59,961
|
18.3
|
%
|
|||||||||
Stamping
film
|
87,916
|
12,561
|
25.2
|
%
|
75,288
|
23.0
|
%
|
|||||||||
Metallization
film
|
35,915
|
5,132
|
10.3
|
%
|
21,944
|
6.7
|
%
|
|||||||||
Base
film for other applications
|
79,716
|
11,390
|
22.9
|
%
|
43,173
|
13.1
|
%
|
|||||||||
Special
film
|
97,035
|
13,864
|
27.8
|
%
|
127,481
|
38.9
|
%
|
|||||||||
|
348,629
|
49,812
|
100.0
|
%
|
327,847
|
100.0
|
%
|
|
Nine
Month Period
Ended
September
30,2008
|
% of Total
|
Nine
Month Period
Ended
September
30,2007
|
% of Total
|
||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||
Sales
in China
|
299,975
|
42,860
|
86.0
|
%
|
236,971
|
72.3
|
%
|
|||||||||
Sales
in other countries
|
48,654
|
6,952
|
14.0
|
%
|
90,876
|
27.7
|
%
|
|||||||||
|
||||||||||||||||
348,629
|
49,812
|
100.0
|
%
|
327,847
|
100.0
|
%
|
Nine
Month Period
Ended
September
30, 2008
|
Nine
Month Period
Ended
September
30, 2007
|
||||||
%
of total
|
%
of total
|
||||||
Materials
costs
|
79.7
|
%
|
81.8
|
%
|
|||
Factory
overhead
|
8.5
|
%
|
8.2
|
%
|
|||
Power
|
7.9
|
%
|
6.3
|
%
|
|||
Packaging
materials
|
2.7
|
%
|
2.8
|
%
|
|||
Direct
labor
|
1.2
|
%
|
0.9
|
%
|
Three
Month Period Ended
September
30, 2008
|
Three
Month Period Ended
September
30, 2007
|
||||||
(as
% of Revenue)
|
|||||||
Gross
profit
|
12.1
|
21.9
|
|||||
Operating
expenses
|
(7.0
|
)
|
(7.4
|
)
|
|||
Operating
income
|
5.2
|
14.5
|
|||||
Other
income/(expense)
|
(1.3
|
)
|
(1.2
|
)
|
|||
Income
tax benefit/(expense)
|
(0.5
|
)
|
(1.3
|
)
|
|||
Net
income
|
5.9
|
12.0
|
Three
Month Period
ended
Sep. 30, 2008
|
% of Total
|
Three
Month Period
ended
Sep. 30, 2007
|
% of Total
|
|||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||
Printing
film
|
16,661
|
2,431
|
13.9
|
%
|
18,327
|
17.0
|
%
|
|||||||||
Stamping
film
|
41,945
|
6,121
|
35.0
|
%
|
24,224
|
22.5
|
%
|
|||||||||
Metallization
film
|
20,171
|
2,943
|
16.8
|
%
|
8,323
|
7.7
|
%
|
|||||||||
Base
film for other applications
|
18,938
|
2,764
|
15.8
|
%
|
15,743
|
14.7
|
%
|
|||||||||
Special
film
|
22,134
|
3,230
|
18.5
|
%
|
41,037
|
38.1
|
%
|
|||||||||
|
119,849
|
17,489
|
100.0
|
%
|
107,652
|
100.0
|
%
|
|
Three
Month Period
ended
Sep. 30, 2008
|
% of Total
|
Three
Month Period
ended
Sep. 30, 2007
|
% of Total
|
||||||||||||
RMB
|
US$
|
RMB
|
||||||||||||||
Sales
in China
|
103,674
|
15,129
|
86.5
|
%
|
88,741
|
82.4
|
%
|
|||||||||
Sales
in other countries
|
16,175
|
2,360
|
13.5
|
%
|
18,912
|
17.6
|
%
|
|||||||||
|
||||||||||||||||
119,849
|
17,489
|
100.0
|
%
|
107,652
|
100.0
|
%
|
Three
Month Period
ended
Sep. 30, 2008
%
of total
|
Three
Month Period
ended
Sep.
30, 2007
%
of total
|
||||||
Materials
costs
|
79.9
|
% |
84.0
|
% | |||
Factory
overhead
|
7.9
|
%
|
5.0
|
%
|
|||
Power
|
8.3
|
%
|
7.4
|
%
|
|||
Packaging
materials
|
2.7
|
%
|
2.6
|
%
|
|||
Direct
labor
|
1.2
|
%
|
1.0
|
%
|
Payments
due by period
|
||||||||||||||||
Total
|
Less
than 1 year
|
1-3
Years
|
3-5
Years
|
More
than 5 years
|
||||||||||||
Rental
obligations
|
740
|
497
|
243
|
|||||||||||||
Purchase
obligations
|
18,673
|
18,673
|
||||||||||||||
|
||||||||||||||||
Total
|
$
|
19,413
|
$
|
19,170
|
$
|
243
|
Exhibit
No.
|
|
Description
|
99.1
|
|
Press
Release dated November 13, 2008.
|
|
Fuwei
Films (Holdings) Co., Ltd
|
|
|
|
|
|
By:
|
/s/
Xiaoan He
|
|
Name:
Xiaoan He
|
|
|
Title:
Chairman, Chief Executive
Officer
|