XML 55 R42.htm IDEA: XBRL DOCUMENT

ACQUISITIONS AND DISPOSALS (Tables)

12 Months Ended

Dec. 31, 2015

CAH and WHT [Member]

Schedule of Breakdown of Assets and Liabilities Attributed to Discontinued Operations


		RMB
Current assets			122,280
Property, plant and equipment, net			620,883
Goodwill			292,885
Acquired intangible assets, net			28,929
Prepaid land lease payments			85,061
Indemnification assets, non-current portion			59,518
Loan to a non-controlling shareholder			72,609
Other non-current assets			40,651
Current liabilities			(483,969	)
Non-current liabilities			(175,041	)
Non-controlling interests			(304,370	)

Net assets disposed			359,436

Schedule of Gain Realized on Disposal


		RMB
Consideration			397,923
Disposition of net assets			359,436

Gain on disposal of CAH and WHT			38,487

Reconciliation of Net Income from Discontinued Operations


		For the years ended December 31,
		2013				2014
		RMB ('000)				RMB('000)
Major line items constituting pretax profit of discontinued operations:
Revenues			417,511				489,787
Cost of revenues			(369,295	)			(435,785	)
Selling, general and administrative expenses			(23,782	)			(20,210	)
Interest expense			(10,143	)			(11,519	)
Interest income			7,884				7,161
Other income			633				3,098
Pretax profit of discontinued operations			22,808				32,532

Pretax profit of discontinued operations attributable to noncontrolling interests			14,037				10,729
Pretax profit of discontinued operations attributable to ordinary shareholders			8,771				21,803
			22,808				32,532

Pretax gain on the disposal of discontinued operations			-				38,487
Total pretax gain on discontinued operations			22,808				71,019

Income tax expense			(12,043	)			(45,543	)
Net income from discontinued operations			10,765				25,476

Net income (loss) from discontinued operations attributable to noncontrolling interests			6,625				(4,291	)
Net income from discontinued operations attributable to ordinary shareholders			4,140				29,767
			10,765				25,476

Summary of Cash Flows from Discontinued Operations


		For the years ended December 31
		2013				2014
		RMB				RMB
Net cash generated from operating activities			85,867				61,372
Net cash used in investing activities			(46,461	)			(43,420	)
Net cash (used in) generated from financing activities			(38,153	)			10,627
Net increase in cash			1,253				28,579
Cash at beginning of the year			7,495				8,748
Cash at end of the year			8,748				37,327

JWYK [Member]

Schedule of Breakdown of Assets and Liabilities Attributed to Discontinued Operations

		RMB				US$
Current assets			5,335				824
Property, plant and equipment, net			2,470				381
Current liabilities			(2,026	)			(313	)
Net assets disposed			5,779				892

Schedule of Gain Realized on Disposal

		RMB				US$
Consideration (20% of Allcure Information)			22,160				3,421
Disposition of net assets			5,779				892
Gain on disposal of JWYK			16,381				2,529

CHS [Member]

Schedule of Fair Value of Assets Acquired and Liabilities Assumed

		RMB				US$
Purchase consideration			253,499				29,134
Current assets			9,578				1,479
Property and equipment, net			260,321				40,187
Intangible assets			3,094				478
Current liabilities			(8,528	)			(1,316	)
Deferred tax assets			2,452				379
Deferred tax liabilities			(588	)			(91	)
Gain on bargain purchase			(12,830	)			(1,980	)

Schedule of pro forma results

		Unaudited Supplemental Pro Forma
		For the year ended December 31
		2014				2015				2015
		RMB				RMB				US$
Net revenues			643,764				625,479				96,556
Net income			25,119				165,626				25,568

Schedule of actual results from acquisition date

		For the Years Ended December 31,2015
		RMB				US$
Net revenues			18,739				2,893
Net loss			(39,628	)			(6,118	)