XML 68 R55.htm IDEA: XBRL DOCUMENT v3.21.1
Correction of errors (Tables)
12 Months Ended
Dec. 31, 2020
Schedule of financial statements

 

 

December 31, 2017

 

Statement of profit and other comprehensive income (extract)

 

As

previously reported

 

 

Adjustments

 

 

As currently reported

 

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

 

 

 

 

 

 

 

 

 

Interest expense (note 29.1)

 

 

(38,140

)

 

 

4,349

 

 

 

(33,791

)

Total interest expense

 

 

(38,814

)

 

 

4,349

 

 

 

(34,465

)

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative (note 29.2)

 

 

(26,720

)

 

 

(8,175

)

 

 

(34,895

)

Total operating costs and expenses

 

 

(29,858

)

 

 

(8,175

)

 

 

(38,033

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before income taxes (notes 29.1 and 29.2)

 

 

48,202

 

 

 

(3,826

)

 

 

44,376

 

Income tax expense (notes 29.3 and 29.4)

 

 

(14,636

)

 

 

(914

)

 

 

(15,550

)

Net profit

 

 

33,566

 

 

 

(4,740

)

 

 

28,826

 

Basic and diluted earnings per share (note 29.5)

 

 

0.14

 

 

 

(0.04

)

 

 

0.10

 

       

Balance sheet (extract)

 

As of December 31, 2017

 

 

 

 

 

Restatement Adjustments

 

 

 

 

 

As previously reported

 

 

Adjustments

 

 

Other impacts

 

 

As currently reported

 

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid expenses and others (note 29.6)

 

 

15,411

 

 

 

-

 

 

 

(14,928

)

 

 

483

 

Total current assets

 

 

868,146

 

 

 

-

 

 

 

(14,928

)

 

 

853,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment for a property (note 29.6)

 

 

-

 

 

 

-

 

 

 

14,928

 

 

 

14,928

 

Deferred tax asset (note 29.5)

 

 

645

 

 

 

(645

)

 

 

-

 

 

 

-

 

Total non-current assets

 

 

983

 

 

 

(645

)

 

 

14,928

 

 

 

15,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

869,129

 

 

 

(645

)

 

 

-

 

 

 

868,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes payable (note 29.3)

 

 

14,851

 

 

 

269

 

 

 

-

 

 

 

15,120

 

Interest payable (note 29.1)

 

 

4,560

 

 

 

(731

)

 

 

-

 

 

 

3,829

 

Other payable (notes 29.1 and 29.2)

 

 

15,730

 

 

 

10,986

 

 

 

-

 

 

 

26,716

 

Total current liabilities

 

 

265,076

 

 

 

10,524

 

 

 

-

 

 

 

275,600

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital (note 29.2)

 

 

388,317

 

 

 

(5,143

)

 

 

-

 

 

 

383,174

 

Statutory reserve (note 29.7)

 

 

7,751

 

 

 

-

 

 

 

5,614

 

 

 

13,365

 

General risk reserve (note 29.7)

 

 

5,891

 

 

 

-

 

 

 

3,926

 

 

 

9,817

 

Retained earnings

 

 

80,958

 

 

 

(3,792

)

 

 

(9,540

)

 

 

67,626

 

Non-controlling interests in equity

 

 

120,811

 

 

 

(2,234

)

 

 

-

 

 

 

118,577

 

Total shareholders’ equity

 

 

604,053

 

 

 

(11,169

)

 

 

-

 

 

 

592,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

 

869,129

 

 

 

(645

)

 

 

-

 

 

 

868,484

 

               

 

 

December 31, 2017

 

Cash flow Statement (extract)

 

As previously reported

 

 

Adjustments

 

 

Other

impacts

 

 

As currently reported

 

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Profit before income taxes (notes 29.1 and 29.2)

 

 

48,202

 

 

 

(3,826

)

 

 

-

 

 

 

44,376

 

Credit impairment losses

 

 

6,402

 

 

 

-

 

 

 

(2,822

)

 

 

3,580

 

Operating profit before changes in working capital

 

 

55,045

 

 

 

(3,826

)

 

 

(2,822

)

 

 

48,397

 

Interest receivables

 

 

(22,309

)

 

 

-

 

 

 

2,822

 

 

 

(19,487

)

Loans receivable (note 29.8)

 

 

-

 

 

 

-

 

 

 

(121,040

)

 

 

(121,040

)

Interest payable (note 29.1)

 

 

1,333

 

 

 

(731

)

 

 

-

 

 

 

602

 

Other payable (notes 29.1 and 29.2)

 

 

13,046

 

 

 

10,986

 

 

 

-

 

 

 

24,032

 

Net cash generated/(used) by operating activities

 

 

58,585

 

 

 

6,429

 

 

 

(121,040

)

 

 

(56,026

)

Net cash generated/(used) by operating activities

 

 

44,192

 

 

 

6,429

 

 

 

(121,040

)

 

 

(70,419

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated loan disbursements (note 29.8)

 

 

(397,190

)

 

 

-

 

 

 

397,190

 

 

 

-

 

Repayments of loans from customers (note 29.8)

 

 

276,150

 

 

 

-

 

 

 

(276,150

)

 

 

-

 

Net cash used in investing activities (note 29.8)

 

 

(135,968

)

 

 

-

 

 

 

121,040

 

 

 

(14,928

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share issuance expenses (note 29.2)

 

 

(9,198

)

 

 

(6,429

)

 

 

-

 

 

 

(15,627

)

Proceeds received from shareholders’ loans (note 29.9)

 

 

14,000

 

 

 

-

 

 

 

38,600

 

 

 

52,600

 

Repayment of shareholders’ loans (note 29.9)

 

 

(4,000

)

 

 

-

 

 

 

(38,600

)

 

 

(42,600

)

Proceeds received from loans payable (note 29.9)

 

 

402,300

 

 

 

-

 

 

 

(38,600

)

 

 

363,700

 

Repayment of loans payable (note 29.9)

 

 

(386,400

)

 

 

-

 

 

 

38,600

 

 

 

(347,800

)

Net cash generated by financing activities

 

 

16,702

 

 

 

(6,429

)

 

 

-

 

 

 

10,273

 

           

 

 

December 31, 2016

 

Cash flow Statement (extract)

 

As previously reported

 

 

Other impacts

 

 

As currently reported

 

 

 

RMB’000

 

 

RMB’000

 

 

RMB’000

 

 

 

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

 

 

 

 

 

 

 

 

Loans receivable (note 29.8)

 

 

-

 

 

 

(213,138

)

 

 

(213,138

)

Net cash generated/(used) by operating activities

 

 

38,167

 

 

 

(213,138

)

 

 

(174,971

)

Net cash generated/(used) by operating activities

 

 

16,708

 

 

 

(213,138

)

 

 

(196,430

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Originated loan disbursements (note 29.8)

 

 

(446,264

)

 

 

446,264

 

 

 

-

 

Repayments of loans from customers (note 29.8)

 

 

233,126

 

 

 

(233,126

)

 

 

-

 

Net cash used in investing activities (note 29.8)

 

 

(213,138

)

 

 

213,138

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds received from shareholders’ loans (note 29.10)

 

 

2,000

 

 

 

48,000

 

 

 

50,000

 

Repayments of shareholders’ loans (note 29.10)

 

 

(2,000

)

 

 

(58,000

)

 

 

(60,000

)

Proceeds received from loans payable (note 29.10)

 

 

384,240

 

 

 

(48,000

)

 

 

336,240

 

Repayments of loans payable (note 29.10)

 

 

(332,990

)

 

 

58,000

 

 

 

(274,990

)