|
China Eastern Airlines Corporation Limited
|
|||
(Registrant)
|
|||
Date April 28, 2011
|
By
|
/s/ Luo Zhuping
|
|
Name: Luo Zhuping
|
|||
Title: Director and Company Secretary
|
This announcement is made by the Company pursuant to the disclosure requirement under Rule 13.09(2) of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited.
|
The financial statements of the Company for the first quarter of 2011 were not audited, and were prepared in accordance with the PRC Accounting Regulations.
|
1.
|
IMPORTANT NOTICE
|
Name of the
|
Position held by the
|
Reason(s) given by the
|
|
absent Director
|
absent Director
|
absent Director
|
Name of proxy
|
Wu Xiaogen
|
Independent Director
|
Business trip
|
Shao Ruiqing
|
Name of person-in-charge of the Company:
|
Liu Shaoyong
|
Name of officer-in-charge of accounting:
|
Ma Xulun
|
Name of officer-in-charge of the accounting department
|
|
(accounting officer):
|
Wu Yongliang
|
2
|
BASIC PARTICULARS OF THE COMPANY
|
2.1
|
Main accounting data and financial indicators
|
Currency: RMB
|
||||||||||||
Increase/
|
||||||||||||
decrease as
|
||||||||||||
at the end of
|
||||||||||||
the reporting
|
||||||||||||
As at the
|
period
|
|||||||||||
end of the
|
compared
|
|||||||||||
reporting
|
As at the end
|
with the end
|
||||||||||
period
|
of last year
|
of last year
|
||||||||||
(%)
|
||||||||||||
Total assets (RMB’000)
|
102,934,264.00 | 100,810,117.00 | 2.11 | |||||||||
Owners’ equity (or shareholders’ equity) (RMB’000)
|
16,628,612.00 | 15,577,109.00 | 6.75 | |||||||||
Net assets per share attributable to the shareholders of parent company (RMB per share)
|
1.4746 | 1.3814 | 6.75 |
From the
|
Increase/
|
|||||||
beginning of
|
decrease
|
|||||||
the year to
|
compared
|
|||||||
the end of
|
with the
|
|||||||
the reporting
|
same period
|
|||||||
period
|
last year
|
|||||||
(%)
|
||||||||
Net cash flow generated from operating activities (RMB’000)
|
3,526,655.00 | 7.33 | ||||||
Net cash flow generated from operating activities per share (RMB per share)
|
0.3127 | 2.29 |
Increase/
|
||||||||||||
decrease for
|
||||||||||||
From the
|
the reporting
|
|||||||||||
beginning of
|
period
|
|||||||||||
the year to
|
compared
|
|||||||||||
the end of
|
With the
|
|||||||||||
Reporting
|
the reporting
|
same period last
|
||||||||||
period
|
period
|
year(%)
|
||||||||||
Net profit attributable to shareholders of parent company (RMB’000)
|
1,012,766.00 | 1,012,766.00 | 31.54 | |||||||||
Basic earnings per share(RMB per share)
|
0.0898 | 0.0898 | 25.42 | |||||||||
Basic earnings per share after deducting non-recurring profit and loss (RMB per share)
|
0.0881 | 0.0881 | 25.50 | |||||||||
Diluted earnings per share(RMB per share)
|
0.0898 | 0.0898 | 25.42 | |||||||||
Weighted average return on equity
|
decrease 26.26
|
|||||||||||
(%)
|
6.29 | 6.29 |
percentage points
|
|||||||||
Weighted average return on equity after deducting non-recurring profit and loss (%)
|
6.17 | 6.17 |
decrease 25.72
percentage points
|
Note 1:
|
The earnings per share and the cash flow generated from operating activities per share of the Company in the first quarter of 2011 are calculated based on the number of the issued ordinary shares of the parent company, namely approximately 11,276,539 thousand shares. The financial data for the same period in 2010 are calculated based on the weighted average number of the then issued ordinary shares of the parent company, namely approximately 10,749,256 thousand shares.
|
Note 2:
|
The weighted average return on equity and weighted average return on equity after deducting non-recurring profit and loss of the Company in the first quarter of 2011 are calculated based on the weighted average net assets of approximately RMB16,102,861,000. The financial data for the corresponding period of 2010 are calculated based on the weighted average net assets of approximately RMB2,365,312,000.
|
Unit: ’000
|
||||
Currency:
|
RMB
|
|||
Item
|
Amount
|
|||
Gains or losses from disposal of non-current assets
|
-1,632 | |||
Non-operating incomes and expenses other than the above
|
22,072 | |||
Effect on income tax
|
-64 | |||
Effect on minority interests (net of tax)
|
-589 | |||
Total
|
19,787 |
2.2
|
The total number of the Company’s shareholders and the shareholdings of the 10 largest holders of shares not subject to selling moratorium as at the end of the reporting period
|
Unit: Shares
|
||||
The total number of the Company’s shareholders as at the end of the reporting period
|
296,353 |
Number of
|
|||||
circulating shares
|
|||||
not subject to
|
|||||
selling moratorium
|
|||||
held at the end of
|
|||||
Name of shareholders (in full)
|
the period
|
Class
|
|||
HKSCC NOMINEES LIMITED (including CES Global Holdings
|
2,037,113,399 |
Overseas listed
|
|||
(Hong Kong) Limited)
|
foreign shares
|
||||
Shanghai Alliance Investment Limited
|
427,085,429 |
RMB ordinary shares
|
|||
( 上海聯和投資有限公司 )
|
|||||
China National Aviation Fuel Holding Co.
|
421,052,632 |
RMB ordinary shares
|
|||
( 中國航空油料集團公司 )
|
|||||
Jin Jiang International Holdings Company Limited
|
111,446,058 |
RMB ordinary shares
|
|||
( 錦江國 際(集 團)有限公司 )
|
|||||
Aerospace Capital Holding Co. Ltd.
|
99,088,580 |
RMB ordinary shares
|
|||
( 航天投資控股有限公司 )
|
|||||
Sinotrans Air Transportation Development Co. Ltd.
|
83,157,894 |
RMB ordinary shares
|
|||
( 中外運空運發展股 有限公司 )
|
|||||
Bank of China Group Investment Limited
|
21,997,755 |
RMB ordinary shares
|
|||
( 中銀集團投資有限公司 )
|
|||||
上海輕工業對外經濟技術合作有限公司
|
18,574,343 |
RMB ordinary shares
|
|||
上海紡 織(集團)有限公司
|
18,574,270 |
RMB ordinary shares
|
|||
Bank of China-嘉實滬深 300 指數證券投資基金
|
12,595,961 |
RMB ordinary shares
|
3
|
IMPORTANT MATTERS
|
3.1
|
The details of and reasons for the substantial changes in main items of financial statements and financial indicators of the Company
|
Items
|
Change
|
Reasons for change
|
||
(%)
|
||||
Finance Expenses
|
-91.36
|
Year-on-year increase in the net foreign exchange gain resulting from the appreciation of the Renminbi against the US Dollar
|
||
Gain arising from change in fair value
|
-77.47
|
Year-on-year decrease in the exposure volume of crude oil hedging contracts, resulting in the reduced fair value of crude oil hedging contracts during the reporting period
|
||
Investment income
|
1,901
|
Year-on-year increase in the operating profit of associated companies accounted for using equity method of accounting during the reporting period
|
||
Non-operating income
|
176.95
|
Receipt of subsidies from relevant authorities of the PRC during the reporting period
|
||
Net profit attributable to shareholders of parent company
|
31.54
|
Substantial growth was recorded in our net profit as the Company grasped the opportunities brought by the continual recovery of the global air transportation market increased its operation efficiency and continued to strengthen its revenue management
|
||
Construction in progress
|
32.32
|
Increase in advanced payments on acquisition of aircraft
|
||
Derivative financial liabilities
|
-43.25
|
Primarily due to the increase in oil prices and year-on-year decrease of aviation oil hedging exposure
|
||
Notes payable
|
-79.4
|
Reduction in issuing notes due to the high cost for issuing notes
|
||
Special payable
|
44.17
|
Project monies for demolition received by subsidiaries from the government, which was not yet utilized
|
||
Cash received from investment gains
|
2,328
|
Cash dividend received from associated companies during the reporting period
|
3.2
|
Analysis of the progress of other significant events and their effects and proposed solutions
|
3.3
|
The status of implementation of the matters undertaken by the Company, shareholders and the ultimate controller
|
3.4
|
Warning of and reasons for any expected accumulated losses from the beginning of the year to the end of the following reporting period or substantial changes in profitability compared to the same period last year
|
3.5
|
Implementation of cash dividend policy during the reporting period
|
By order of the board of directors
|
|
CHINA EASTERN AIRLINES CORPORATION LIMITED
Liu Shaoyong |
|
Chairman
|
Liu Shaoyong
|
(Chairman)
|
Li Jun
|
(Vice Chairman)
|
Ma Xulun
|
(Director, President)
|
Luo Chaogeng
|
(Director)
|
Luo Zhuping
|
(Director, Company Secretary)
|
Sandy Ke-Yaw Liu
|
(Independent non-executive Director)
|
Wu Xiaogen
|
(Independent non-executive Director)
|
Ji Weidong
|
(Independent non-executive Director)
|
Shao Ruiqing
|
(Independent non-executive Director)
|
4
|
APPENDICES
|
|
4.1
|
China Eastern Airlines Corporation Limited
|
|
Consolidated and the Company’s Balance Sheet as at 31 March 2011
|
|
(Unless otherwise stated, amounts expressed in RMB’000; Unaudited)
|
31 March
|
31 December
|
31 March
|
31 December
|
|||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Consolidated
|
Consolidated
|
Company
|
Company
|
|||||||||||||
Assets
|
||||||||||||||||
Current assets
|
||||||||||||||||
Monetary capital
|
5,618,917 | 5,027,358 | 2,936,684 | 2,407,347 | ||||||||||||
Derivative financial assets
|
71,051 | 71,051 | 71,051 | 71,051 | ||||||||||||
Trade receivables
|
1,705,640 | 2,127,446 | 2,525,802 | 2,545,900 | ||||||||||||
Prepayments
|
682,215 | 714,274 | 319,117 | 340,451 | ||||||||||||
Dividends receivable
|
6,633 | 6,633 | 6,633 | 6,633 | ||||||||||||
Other receivables
|
2,606,975 | 2,486,967 | 2,915,116 | 3,690,259 | ||||||||||||
Inventory
|
1,342,611 | 1,286,898 | 1,115,854 | 1,033,280 | ||||||||||||
Other current assets
|
– | – | – | – | ||||||||||||
Total current assets
|
12,034,042 | 11,720,627 | 9,890,257 | 10,094,921 | ||||||||||||
Non-current assets
|
||||||||||||||||
Financial assets available for sale
|
5,469 | 5,469 | 3,672 | 3,672 | ||||||||||||
Long-term equity investment
|
1,477,277 | 1,450,375 | 5,971,409 | 6,010,170 | ||||||||||||
Fixed assets
|
67,514,932 | 68,109,022 | 50,881,558 | 51,291,911 | ||||||||||||
Construction in progress
|
9,787,743 | 7,397,241 | 9,409,150 | 7,049,151 | ||||||||||||
Intangible assets
|
1,810,852 | 1,822,043 | 750,700 | 751,373 | ||||||||||||
Goodwill
|
8,509,030 | 8,509,030 | 8,509,030 | 8,509,030 | ||||||||||||
Long-term deferred expenses
|
1,129,476 | 1,141,249 | 673,550 | 681,096 | ||||||||||||
Deferred income tax assets
|
44,389 | 44,195 | – | – | ||||||||||||
Other non-current assets
|
621,054 | 610,866 | 246,862 | 233,703 | ||||||||||||
Total non-current assets
|
90,900,222 | 89,089,490 | 76,445,931 | 74,530,106 | ||||||||||||
Total assets
|
102,934,264 | 100,810,117 | 86,336,188 | 84,625,027 |
|
4.1
|
China Eastern Airlines Corporation Limited
|
|
Consolidated and the Company’s Balance Sheet as at 31 March 2011 (Cont’d)
|
|
(Unless otherwise stated, amounts expressed in RMB’000; Unaudited)
|
31 March
|
31 December
|
31 March
|
31 December
|
|||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Consolidated
|
Consolidated
|
Company
|
Company
|
|||||||||||||
Liabilities and shareholder’s equity
|
||||||||||||||||
Current liabilities
|
||||||||||||||||
Short-term borrowings
|
12,723,506 | 11,193,078 | 11,306,174 | 9,243,291 | ||||||||||||
Derivative financial liabilities
|
179,570 | 316,407 | 179,570 | 316,407 | ||||||||||||
Notes payable
|
303,978 | 1,475,458 | 184,839 | 991,637 | ||||||||||||
Trade payables
|
12,411,580 | 9,469,215 | 8,851,486 | 7,576,277 | ||||||||||||
Account collected in advance
|
2,325,279 | 2,988,527 | 1,760,749 | 2,298,086 | ||||||||||||
Staff remuneration payable
|
2,941,643 | 3,205,957 | 2,550,292 | 2,700,544 | ||||||||||||
Tax payable
|
1,523,208 | 1,519,385 | 890,474 | 910,974 | ||||||||||||
Interests payable
|
143,869 | 157,984 | 113,973 | 130,105 | ||||||||||||
Dividends payable
|
– | – | – | – | ||||||||||||
Other payables
|
2,129,174 | 2,224,869 | 2,221,500 | 2,369,121 | ||||||||||||
Non-current liabilities due within 1 year
|
7,995,757 | 6,616,903 | 7,009,434 | 5,055,726 | ||||||||||||
Total current liabilities
|
42,677,564 | 39,167,783 | 35,068,491 | 31,592,168 | ||||||||||||
Non-current liabilities
|
||||||||||||||||
Long-term borrowings
|
21,036,310 | 23,354,997 | 15,773,530 | 18,241,540 | ||||||||||||
Long-term amount payable
|
20,074,051 | 20,291,474 | 15,988,506 | 16,114,346 | ||||||||||||
Special payable
|
163,083 | 113,120 | 92,174 | 91,484 | ||||||||||||
Deferred income tax liabilities
|
51,814 | 51,814 | – | – | ||||||||||||
Other non-current liabilities
|
1,266,664 | 1,254,752 | 1,131,071 | 1,119,159 | ||||||||||||
Total non-current liabilities
|
42,591,922 | 45,066,157 | 32,985,281 | 35,566,529 | ||||||||||||
Total liabilities
|
85,269,486 | 84,233,940 | 68,053,772 | 67,158,697 | ||||||||||||
Shareholder’s equity
|
||||||||||||||||
Sharecapital
|
11,276,539 | 11,276,539 | 11,276,539 | 11,276,539 | ||||||||||||
Capital reserve
|
15,691,757 | 15,653,020 | 15,623,606 | 15,584,871 | ||||||||||||
Surplus reserve
|
– | – | – | – | ||||||||||||
Profits not distribute
|
-10,339,684 | -11,352,450 | -8,617,729 | -9,395,080 | ||||||||||||
Total parent company shareholder’s equity
|
16,628,612 | 15,577,109 | 18,282,416 | 17,466,330 | ||||||||||||
Minority interests
|
1,036,166 | 999,068 | – | – | ||||||||||||
Total shareholder’s equity
|
17,664,778 | 16,576,177 | 18,282,416 | 17,466,330 | ||||||||||||
Total liabilities and shareholder’s equity
|
102,934,264 | 100,810,117 | 86,336,188 | 84,625,027 |
|
4.2
|
China Eastern Airlines Corporation Limited
|
|
Consolidated and the Company’s Income Statement for January to March 2011
|
|
(Unless otherwise stated, amounts expressed in RMB’000; Unaudited)
|
Jan to
|
Jan to
|
Jan to
|
Jan to
|
||||||||||||||
Mar 2011
|
Mar 2010
|
Mar 2011
|
Mar 2010
|
||||||||||||||
Items
|
Consolidated
|
Consolidated
|
Company
|
Company
|
|||||||||||||
1.
|
Revenue
|
18,157,811 | 15,568,925 | 11,600,715 | 9,308,433 | ||||||||||||
Less: Operating cost
|
15,265,258 | 12,962,167 | 9,757,899 | 7,768,207 | |||||||||||||
Taxes and levies
|
366,351 | 376,707 | 215,031 | 213,822 | |||||||||||||
Marketing expenses
|
1,183,796 | 1,073,718 | 785,039 | 649,081 | |||||||||||||
General and administrative expenses
|
541,329 | 470,922 | 317,326 | 257,063 | |||||||||||||
Finance expenses – net
|
33,581 | 388,635 | 22,587 | 236,766 | |||||||||||||
Impairment loss
|
– | 8,516 | – | 8,259 | |||||||||||||
Add: Gain arising from change in fair value
|
104,430 | 463,498 | 104,430 | 451,768 | |||||||||||||
Investment gain/(loss)
|
28,880 | 1,443 | 26,902 | 2,857 | |||||||||||||
2.
|
Operating profit/(Operating loss)
|
900,806 | 753,201 | 634,165 | 629,860 | ||||||||||||
Add: Non-operating income
|
174,270 | 62,925 | 147,884 | 45,612 | |||||||||||||
Less: Non-operating expenses
|
5,677 | 4,226 | 4,698 | 3,658 | |||||||||||||
3.
|
Total profit/(loss)
|
1,069,399 | 811,900 | 777,351 | 671,814 | ||||||||||||
Less: Income tax
|
19,535 | 24,613 | |||||||||||||||
4.
|
Net profit/(loss)
|
1,049,864 | 787,287 | 777,351 | 671,814 | ||||||||||||
– Attributable to shareholders of the parent company
|
1,012,766 | 769,909 | |||||||||||||||
– Minority interests
|
37,098 | 17,378 | |||||||||||||||
5.
|
Earnings per share
|
||||||||||||||||
Basic earnings/(loss) per share
|
0.0898 | 0.0716 | |||||||||||||||
Diluted earnings/(loss) per share
|
0.0898 | 0.0716 |
|
4.3
|
China Eastern Airlines Corporation Limited
|
|
Consolidated and the Company’s Cash Flow Statement for January to March 2011
|
|
(Unless otherwise stated, amounts expressed in RMB’000; Unaudited)
|
Jan to
|
Jan to
|
Jan to
|
Jan to
|
||||||||||||||
Mar 2011
|
Mar 2010
|
Mar 2011
|
Mar 2010
|
||||||||||||||
Items
|
Consolidated
|
Consolidated
|
Company
|
Company
|
|||||||||||||
1.
|
Cash flow generated from operating activities
|
||||||||||||||||
Cash received from sales of goods and provision of labour services
|
18,103,930 | 15,601,356 | 11,103,767 | 8,609,813 | |||||||||||||
Other cash received related to operating activities
|
809,768 | 245,774 | 764,652 | 83,723 | |||||||||||||
Subtotal: Cash inflow from operating activities
|
18,913,698 | 15,847,130 | 11,868,419 | 8,693,536 | |||||||||||||
Cash paid for purchases of goods and receiving of labour services
|
10,104,660 | 8,695,224 | 5,824,685 | 3,822,016 | |||||||||||||
Cash paid to and for staff
|
3,127,168 | 2,160,636 | 1,910,180 | 1,456,646 | |||||||||||||
Taxes paid
|
1,033,776 | 923,079 | 600,546 | 564,898 | |||||||||||||
Other cash paid related to operating activities
|
1,121,439 | 782,323 | 1,212,260 | 1,225,111 | |||||||||||||
Subtotal: Cash outflow from operating activities
|
15,387,043 | 12,561,262 | 9,547,671 | 7,068,671 | |||||||||||||
Net cash flow generated from operating activities
|
3,526,655 | 3,285,868 | 2,320,748 | 1,624,865 | |||||||||||||
2.
|
Cash flow generated from investing activities
|
||||||||||||||||
Cash received from disposal of investment
|
– | – | 50,000 | – | |||||||||||||
Cash received from investment gains
|
14,350 | 591 | 14,603 | 976 | |||||||||||||
Cash recovered from disposal of fixed assets, intangible assets and other long-term assets, net
|
46 | 13,961 | 36 | 8,087 | |||||||||||||
Other cash received related to investing activities
|
29,203 | 18,321 | 5,324 | 10,688 | |||||||||||||
Subtotal: Cash inflow from investing activities
|
43,599 | 32,873 | 69,963 | 19,751 | |||||||||||||
Cash paid for acquisition of fixed assets, intangible assets and other long-term assets
|
3,153,282 | 3,179,332 | 2,844,716 | 2,076,573 | |||||||||||||
Cash paid for investments
|
– | – | – | – | |||||||||||||
Other cash paid related to investing activities
|
47,549 | 7,492 | 47,549 | 517 | |||||||||||||
Subtotal: Cash outflow from investing activities
|
3,200,831 | 3,186,824 | 2,892,265 | 2,077,090 | |||||||||||||
Net cash flow generated from investing activities
|
-3,157,232 | -3,153,951 | -2,822,302 | -2,057,339 |
|
4.3
|
China Eastern Airlines Corporation Limited
|
|
Consolidated and the Company’s Cash Flow Statement for January to March 2011
|
|
(Cont’d)
|
|
(Unless otherwise stated, amounts expressed in RMB’000; Unaudited)
|
Jan to
|
Jan to
|
Jan to
|
Jan to
|
||||||||||||||
Mar 2011
|
Mar 2010
|
Mar 2011
|
Mar 2010
|
||||||||||||||
Items
|
Consolidated
|
Consolidated
|
Company
|
Company
|
|||||||||||||
3.
|
Cash flow generated from fund raising activities
|
||||||||||||||||
Cash received from investment
|
– | – | – | – | |||||||||||||
Cash received from borrowings
|
6,324,605 | 10,587,663 | 5,763,883 | 6,791,180 | |||||||||||||
Other cash received related to fund raising activities
|
756,599 | – | 756,599 | – | |||||||||||||
Subtotal: Cash inflow from fund raising activities
|
7,081,204 | 10,587,663 | 6,520,482 | 6,791,180 | |||||||||||||
Cash paid for debt repayment
|
5,030,163 | 6,715,036 | 3,746,356 | 2,925,662 | |||||||||||||
Cash paid for distribution of dividends and profits or interest payment
|
392,588 | 413,584 | 338,261 | 265,343 | |||||||||||||
Other cash paid related to fund raising activities
|
906,447 | 1,921,063 | 889,333 | 1,904,887 | |||||||||||||
Subtotal: Cash outflow from fund raising activities
|
6,329,198 | 9,049,683 | 4,973,950 | 5,095,892 | |||||||||||||
Net cash flow generated from fund raising activities
|
752,006 | 1,537,980 | 1,546,532 | 1,695,288 | |||||||||||||
4.
|
Effects of exchange rate changes on cash and cash equivalents
|
-3,328 | 1,835 | -2,768 | 1,790 | ||||||||||||
5.
|
Net (decrease)/increase in cash and cash equivalents
|
1,118,101 | 1,671,732 | 1,042,210 | 1,264,604 | ||||||||||||
Add: Balance of cash and cash equivalents at the beginning of the period
|
3,078,228 | 2,902,813 | 851,283 | 1,118,230 | |||||||||||||
6.
|
Balance of cash and cash equivalents at the end of the period
|
4,196,329 | 4,574,545 | 1,893,493 | 2,382,834 |