返回 金投股票
资讯中心
股票新闻 股市公告 新股 融资融券 新三板 创业板 个股 大盘 大盘分析 监管 证券公司 权证 股票基金 股票图片新闻 股票那点事儿 滚动新闻
股民学校
股票入门 技术分析 基本面分析 专题 股票视频 选股看股 止损追涨 实战技法 线图分析 股票书籍 炒股心得 股票术语 新股知识 看盘要诀 经验指导 大师理论 心理战术
证券公司
股票开户
上市公司
上市公司档案
软件工具
股票分析软件 股票交易软件 手机股票软件 股票收益计算器 股票市盈率计算器 模拟炒股 股票卖出手续费计算器
股市行情
上证指数 深证成指 全球股市 亚洲股市 欧洲股市 澳洲股市 非洲股市 美洲股市 大盘 新三板行情
股票数据
新三板数据 新三板挂牌 新三板做市 新三板增发 新三板分红 三板研报 新三板投资明细 VC/PE机构投资明细 新股数据 新股申购 新股日历 新股上会 增发新股 配股 新股研报
交易所
上交所 深交所 上交所公告 深交所公告 上交所公开交易信息 深交所公开交易信息
意见反馈

安道麦B:收购之安道麦农业解决方案有限公司(ADAMAAgriculturalSolutionsLtd.)实际净利润与承诺净利润差异情况说明审核报告(2018年12月31日止年度)(英文版)  

摘要:Note:TheAccountant'sReportwillbeissuedinChinese.ThisAccountant'sReportisEnglishtranslationspreparedfortheCompany'smanage

Note:TheAccountant'sReportwillbeissuedinChinese.ThisAccountant'sReportisEnglishtranslationspreparedfortheCompany'smanagementreviewpurposeonlyandcannotbeprovidedtothirdpartiesforotherpurpose.IfthereisanyconflictbetweentheChineseandEnglishversion,theChineseversionshallprevail.

                                ADAMALtd.

                                ExplanationoftheDifferencebetween

                                ActualNetProfitandCommittedNetProfitof

                                ADAMAAgriculturalSolutionsLtd.

                                Accountant'sReport

                                FortheyearendedDecember31,2018


                              Accountant'sReport

                                                DeShiBao(He)Zi(19)No.E00044
                                                                (Page1of2pages)
ToShareholdersofADAMALtd.:
WehaveattestedtheaccompanyingExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitofADAMAAgriculturalSolutionsLtd.("Solutions")fortheYear2018(hereinafterreferredtoas"ExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfit")preparedbythemanagementofADAMA(Formername:HubeiSanondaCo.,Ltd.hereinafterreferredtoas"ADAMA").
1.Boardofdirectors’responsibilitiesfortheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfit
TheboardofdirectorsofADAMAisresponsibleforthepreparationoftheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitinaccordancewithrelevantregulationsofManagementMeasuresforSignificantAssetRestructuringofListedCompanies(CSRCLingNo.127)(hereinafterreferredtoas"ManagementMeasures")revisedandpublishedbyCSRCandthePerformanceCompensationAgreement,SupplementaryAgreementofPerformanceCompensationAgreementandSupplementaryAgreement(II)ofPerformanceCompensationAgreement(hereinafterreferredtoas"CompensationAgreement")signedbetweenADAMAandChinaNationalAgrochemicalCo.,Ltd.andensuringitsauthenticity,validityandcompleteness.
2.Auditor’sresponsibilities
OurresponsibilityistoissueanattestationopinionfortheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitonthebasisofourspecialprocedures.WeconductedourcertainproceduresinaccordancewithChinaStandardonOtherAssuranceEngagementsNo.3101-AssuranceEngagementsOtherThanAuditsorReviewsofHistoricalFinancialInformation,whichrequiresustocomplywiththecodeofprofessionalethicsanddesignandimplementthespecialprocedurestoobtainreasonableassuranceaboutwhethertheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitarefreefrommaterialmisstatement.
Duringtheattestation,weperformedtheproceduresthatwedeemnecessarytoobtaintheevidenceontheamountsanddisclosuresintheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfit.Webelievethatourproceduresprovideareasonablebasisforouropinion.


                          Accountant'sReport-(Cont'd)

                                                DeShiBao(He)Zi(19)No.E00044
                                                                (Page2of2pages)
3.AttestationOpinion
WebelievethattheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitisprepared,inallmaterialrespects,inaccordancewithrelevantregulationsofManagementMeasuresandCompensationAgreement,andpresents,inallmaterialrespects,thedifferencebetweenActualNetProfitandCommittedNetProfitofSolutionsbasedonthepreparationbasis.
4.Scopeofthereport
ThisreportcanbeonlyusedbyADAMAtodisclosethedifferencebetweenActualNetProfitandCommittedNetProfitofSolutionsintheannualreportof2018inaccordancewithManagementMeasuresandCompensationAgreement,andcannotbeusedforotherpurposes.

DeloitteToucheTohmatsuCPALLP        ChineseCertifiedPublicAccountant:XuYusun

    Shanghai,China

                                      ChineseCertifiedPublicAccountant:MaRenjie

                                              19          March          2019

        ExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitof

                    ADAMAAgriculturalSolutionsLtd.fortheYear2018

  InaccordancewithrelevantregulationsofManagementMeasuresforSignificantAssetRestructuring
  ofListedCompanies(CSRCLingNo.127)revisedbyCSRCandthePerformanceCompensation
  Agreement,SupplementaryAgreementofPerformanceCompensationAgreementandSupplementary
  Agreement(II)ofPerformanceCompensationAgreement(hereinafterreferredtoas"Compensation
  Agreement")signedbetweenADAMALtd.(Formername:HubeiSanondaCo.,Ltd.,hereinafter
  referredtoas“ADAMA”)andChinaNationalAgrochemicalCo.,Ltd.(Formername:China
  NationalAgrochemicalCorporation,hereinafterreferredtoas  “ChinaAgrochemical”),
  ADAMApreparedtheExplanationoftheDifferencebetweenActualNetProfitandCommittedNet
  ProfitofADAMAAgriculturalSolutionsLtd.fortheyear2018(hereinafterreferredtoas
  "ExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfit").

  1.Generalinformationaboutsignificantassetrestructuring

    AccordingtotheresolutionsoftheFifteenthMeetingoftheSeventhBoardofDirectors,the
    SeventeenthMeetingoftheSeventhBoardofDirectors,theEighteenthMeetingoftheSeventh
    BoardofDirectors,theFirstProvisionalMeetingin2017andresolutionoftheSeventhProvisional
    MeetingoftheSeventhBoardofDirectorsin2017andafterapprovalofChinaSecurities
    RegulatoryCommissiononagreeingHubeiSanondaCo.,Ltd.toissuesharestoChinaNational
    AgrochemicalCo.,Ltd.toacquireassetsandraisesupportingfunds(CSRCPermits[2017]
    No.1096),ADAMAissued1,810,883,039sharesofA-sharewithRMB1persharetoChina
    Agrochemical,increasingtheregisteredcapitalbyRMB1,810,883,039.00,whichbecame
    RMB2,404,806,259.00afterthechange.ThedetailSAReasbelow:

    ?  ChinaAgrochemicalpaidRMB1,810,883,039.00ofnewregisteredcapitalandpaid-incapital
        (sharecapital)withits100%equityinADAMAAgriculturalSolutionsLtd.("Solutions")in
        theformofequitycontribution.TheassessedvalueofChinaAgrochemical’s100%equityin
        SolutionsisUSD2,825,733,200,equivalenttoRMB18,738,002,200(calculatedatthecentral
        parityrateofinterbankforeignexchangemarketonthebasedateofevaluationof30June2016,
        i.e.USD1=RMB6.6312).

    ?  AccordingtotheAgreementofShareIssuanceandAssetPurchasingbetweenHubeiSanonda
        andChinaAgrochemicalanditsSupplementaryAgreement,theoriginalissuancepriceofthe
        sharesisRMB10.22pershare,notlowerthan90%oftheaveragepriceofthesharesonthe20
        tradingdayspriortotheresolutiondateoftheFifteenthMeetingoftheSeventhBoardof
        DirectorsofADAMA.On18April2016,ADAMAheldtheannualgeneralmeetingof
        shareholdersfor2015,andapprovedthePre-arrangedPlanningofProfitDistributionforthe
        Yearf2015.Onthebasisofthetotalamountofthesharecapitalasat31December2015,all
        shareholdersweredistributedRMB0.25ofcashbonus(includingtax)forevery10shares.The
        executionofthisprofitdistributionplanninghasbeencompletedon17June2016.According
        toDetailedRulesfortheImplementationofthePrivateIssuanceofSharesforListed
        CompaniesofCSRCandtheresolutionoftheFifteenthMeetingoftheSeventhBoardof
        DirectorsofADAMA,ADAMAshouldadjustthepriceofthesharesissuedforthecurrent
        transactioniftherearedividendmattersduringthepricingbenchmarkdateandissuancedateof
        theshares,therefore,thepriceofthesharesissuedforthecurrenttransactionisadjustedfrom
        RMB10.22persharetoRMB10.20pershare.Accordingly,theabove-mentioned100%of
        equityinSolutionsispurchasedbyADAMAbyissuing1,810,883,039sharesofRMBA-shareto
        ChinaAgrochemical.


  1.Generalinformationaboutsignificantassetrestructuring-(cont'd)

    Asat4July2017,the100%ofequityinSolutionsoriginallyheldbyChinaAgrochemicalhas
    beentransferredtoADAMAandtherelevantregistrationprocedureofequitychangeshasbeen
    completed.Theaccumulatedregisteredcapitalandpaid-incapital(sharecapital)ofADAMAasat
    6July2017isRMB2,404,806,259.00.

    AccordingtotheresolutionsoftheFifteenthMeetingoftheSeventhBoardofDirectorsandthe
    FirstProvisionalMeetingin2017,ADAMArepurchased62,950,659sharesofequityfromthe
    shareholderADAMACELSIUSB.V.attheconsiderationofHKD7.7pershare,withatotal
    considerationofRMB411,818,175.13(calculatedatthecentralparityrateofinterbankforeign
    exchangemarketonthebasedateofevaluationof24October2017,i.e.HKD1=RMB0.8496)
    andcancelledtherepurchasedsharesaccordingly.ItappliedforreductionofRMB62,950,659.00
    inregisteredcapital,whichbecameRMB2,341,855,600.00afterthechange.

    AccordingtotheresolutionsoftheFifteenthMeetingoftheSeventhBoardofDirectors,the
    SeventeenthMeetingoftheSeventhBoardofDirectors,theEighteenthMeetingoftheSeventh
    BoardofDirectors,theFirstProvisionalMeetingin2017andresolutionoftheSeventhProvisional
    MeetingoftheSeventhBoardofDirectorsin2017andafterapprovalofChinaSecurities
    RegulatoryCommissiononagreeingADAMALtd.toissuesharestoChinaNationalAgrochemical
    Co.,Ltd.toacquireassetsandraisesupportingfunds(CSRCPermits[2017]No.1096),ADAMA
    issued104,697,982sharesofA-sharewithRMB1persharetospecificinvestorstoraise
    supportingassets.Thus,itappliedforincreaseofRMB104,697,982.00inregisteredcapital,which
    becameRMB2,446,553,582.00afterthechange.

  2.RelevantregulationsonCommittedNetProfit

    AccordingtothePerformanceCompensationAgreement,SupplementaryAgreementof
    PerformanceCompensationAgreementandSupplementaryAgreement(II)ofPerformance
    CompensationAgreement(hereinafterreferredtoas“CompensationAgreement”)signedbetween
    ADAMAandChinaAgrochemical,itisagreedthattheprofitcompensationperiodincludesthe
    yearsof2017,2018and2019.Ifthecurrenttransactionfailstobeexecutedcompletelyin2017,
    theprofitcompensationperiodofChinaAgrochemicalshallbeadjustedaccordinglyand
    supplementaryagreementshallbesignedbetweenthetwopartiesinaccordancewithrelevant
    regulationsofCSRC.ChinaAgrochemicalpromisedthatSolutions'yearlyrealizednetprofit(the
    “ActualNetProfit”)attributabletoADAMAafterdeductingnon-recurringprofitorlossshouldnot
    belowerthanthenetprofitcommittedintherelevantagreement(the“CommittedNetProfit").The
    followingimpactandadjustmentsneedtobeconsideredforthedeterminationofthedifference
    betweentheActualNetProfitandCommittedNetProfit:

    ?  WhenthemanagementofSolutionsforecastedthefuturecashflow,theimpactoftheraised
        supportingfundswasnotconsidered.Inordertoavoidthepotentialthickeningimpactthatthe
        investmentofraisedsupportingfundsinSolutionsshallhaveonitsperformance,the
        CommittedNetProfitofSolutionsduringtheprofitcompensationperiodshallbeincreased
        afterdeductingincometaxfromthesavedinterestsonborrowingsduetotheinvestmentofthe
        raisedsupportingfundsinaccordancewithrelevantagreement.Theborrowingrateisreferred
        inthecalculationoftheinterestsonborrowingsofthesameperiod.


  2.RelevantregulationsonCommittedNetProfit�C(cont’d)

    ?  AccordingtotheAssetAppraisalReportissuedbyChinaUnitedAssetsAppraisalGroupCo.,
        Ltd.on31October2016withthenumberofZhongLianPingBaoZi[2016]No.1728
        (hereinafterreferredtoas“AppraisalReport”),theassessmentfailedtoconsiderthe
        revaluationgain/lossofputoptionandinterestexpensesofdefinedbenefitobligationetc.,
        therefore,theafter-taxeffectoftherevaluationgain/lossofputoptionandinterestexpensesof
        definedbenefitobligationshallbeeliminatedfortheActualNetProfitofSolutionstokeep
        consistentwiththeAppraisalReport.

    Duringtheprofitcompensationperiod,iftheActualNetProfitofSolutionsislowerthanthe
    CommittedNetProfit,ChinaAgrochemicalshallcompensateforADAMAbasedonitssharesin
    ADAMAafterthedisclosureofannualreportafterthecompletionofthesignificantasset
    restructuringinaccordancewiththeCompensationAgreementexceptforthereasonsthatcannot
    beacquiredbefore-handandcannotbecontrolledafterwards,andtheinsufficientpartshouldbe
    compensatedincash.ChinaAgrochemicalpromisedthefollowingCommittedNetProfitfor
    Solutionsduringtheprofitcompensationperiod.

                                                                          USD:0000’
          Item              2017                2018                2019

        Solutions                14,767.50            17,332.19            22,241.68
    BoththeCommittedNetProfitandActualNetProfitarevaluatedinUSDforbetterunderstanding.

    3.DifferencebetweenActualNetProfitfortheyearof2018andAccumulatedNetProfitof
    Solutionsfromthe1January2017to31December2018andCommittedNetProfitfortheyearof
    2018andAccumulatedNetProfitofSolutionsfromthe1January2017to31December2018

                                                                          USD:0000’
                                                                  From1January

                      Solutions                        2018            2017to

                                                                  12December2018

    ActualNetProfit                                    37,748.54        61,309.50
    Adjustments(Aftertaxation):

          Non-recurringprofitorloss(Note1)              (24,289.42)        (25,024.10)
          Revaluationgain/lossofputoption                    110.61            224.73
          Interestexpensesofdefinedbenefitobligation          183.45            401.00
    ActualNetProfitafteradjustments                      13,753.18        36,911.13
    CommittedNetProfit                                  17,332.19        32,099.69
    Adjustment:Impactof                                        -                -
      raisedsupportingfunds(Note2)

    CommittedNetProfitafteradjustment                    17,332.19        32,099.69
    Difference                                          (3,579.01)          4,811.44
    CompletionrateofCommittedNetProfit                      79%            115%
    Note1:Theabovestatementofnon-recurringprofitorlossisconsistentwithrelevantregulationof
          StandardQuestions&AnswersforInformationDisclosureoftheCompaniesthatIssue
          SecuritiesPubliclyNo.1-Non-recurringprofitorloss(CSRCNotice(2008)No.43).

    Note2:Solutiondidnotwithdrawfromthespecialaccountsforraisedsupportingfundsduringthe
          currentyear.Thus,therewasnoimpactofraisedsupportingfunds.

    ThisExplanationofDifferencehasbeenapprovedinthe12thMeetingoftheEighthBoardof
    DirectorsofADAMALtd.onMarch19,2019.

  LegalRepresentative:        Chiefofaccountingwork      Chiefofaccountingorgan

                                                                        ADAMALtd.
                                                                        March19,2019
查看该公司其他公告>>
条评论

最新评论