Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
Xinjiang Xinxin Mining Industry Co., Ltd.*
新 疆 新 鑫 礦 業 股 份 有 限 公 司
(a joint stock limited company incorporated in the People's Republic of China with limited liability)
(Stock code: 3833)
SUPPLEMENTAL ANNOUNCEMENT
IN RELATION TO
IMPAIRMENT OF ASSETS
Reference is made to the announcement of Xinjiang Xinxin Mining Industry Co., Ltd.* (the "Company") dated 26 March 2021 in relation to its annual results for the year ended 31 December 2020 (the "Announcement") and the annual report of the Company for the year ended 31 December 2020 (the "Annual Report"). As disclosed in the Announcement and the Annual Report, the Company recognised impairment loss of approximately RMB135.5 million arising from an impairment in value of the exploration rights of Shaanxi Xinxin Mining Co., Ltd. ("Shaanxi Xinxin"). The purpose of this supplemental announcement is to provide additional information in respect of such impairment loss for reference and consideration by the shareholders and investors of the Company. Unless otherwise defined, capitalised terms used herein shall have the same meanings ascribed to them in the Announcement and/or the Annual Report.
Reasons for and the circumstances leading to the impairment loss
In April 2020, Shaanxi Provincial Forestry Bureau ( 陝 西 省 林 業 局) issued the Shaan Lin Han [2020] No. 179 document ( 陝 林 函[2020]179 號 文 件), pursuant to which, the area, scope and functional area division of Xinkailing Nature Reserve in Shaanxi Province ( 陝 西 省 新 開 嶺 自 然 保 護 區) was adjusted. According to the Shangnan Natural Resources Document [2020] No. 277 ( 商 南 自 然 資 函[2020]277 號) issued by Shangnan County Natural Resources Bureau ( 商 南 縣 自 然 資 源 局), certain portion of the mines owned by Shaanxi Xinxin (the "Mines") overlapped with the area of the Xinkailing Nature Reserve in Shaanxi Province (陝西省新開嶺自然保護區), leading to such portion of the reserves of the Mines being diminished.
- 1 -
According to the requirements of the "Accounting Standards for Business Enterprises No. 8 - Assets Impairment", where there are any indication of impairment in value of an asset, the Company should estimate its recoverable amount. If the impairment results of the recoverable amount indicates that the recoverable amount of the asset is lower than its book value, the Company shall write down the book value of such asset to its recoverable amount, recognize the impairment loss of such asset into profit or loss for the current period and make corresponding provision for impairment of assets concurrently.
Due to certain portion of the reserves of the Mines was diminished as a result of the change of the area of the Xinkailing Nature Reserve in Shaanxi Province ( 陝 西 省 新 開 嶺 自 然 保 護 區), together with the change of the metal price, the Company has performed an impairment test to determine the recoverable amount of the exploration rights of the Mines. The recoverable amount of the exploration rights of the Mines is the higher of the fair value less disposal costs and the present value of expected future cash flows. The Company engaged an independent external appraiser to assess the fair value of the exploration rights of the Mines as of 31 December 2020 (the "External Valuation Report"). Based on the impairment test, the Company determined the recoverable value of the exploration rights to be in the amount of approximately RMB72.6 million, which yielded an impairment loss of the exploration rights amounting to approximately RMB135.5 million as recorded by the Group for the year ended 31 December 2020.
Details of the impairment assessment of assets
In determining the recoverable amount of the exploration rights of the Mines as at 31 December 2020, the Company used certain major inputs/key assumptions, details of which are stated below:
Value used for the | Value used for the | ||
Value used in the | FY2020 present | FY2019 present | Reasons for changes |
External Valuation | value of expected | value of expected | in FY2019 and |
Key assumptions Report (fair value) | future cash flows | future cash flows | FY2020 |
Volume of the | 26.5695 million | 26.5695 million |
mineral reserves | tonnes | tonnes |
The volume of the | The volume of the | |
mineral reserves in | mineral reserves in | |
FY2020 was estimated | FY2020 was estimated | |
according to the | according to the | |
reserves report and | reserves report and | |
reserves carve-out | reserves carve-out | |
report of Xinjiang | report of Xinjiang | |
Guangcheng Mining | Guangcheng Mining | |
Technology Co., Ltd., | Technology Co., Ltd., | |
an independent third | an independent third | |
party of the Company. | party of the Company. |
39.4549 million tonnes
The volume of the mineral reserves in FY2019 was estimated according to the amount of resources approved and filed by the Shannxi provincial office of the Ministry of Land and Resources in 2012.
The decrease in the volume of the mineral reserves was due to the overlapping of certain portion of the Mines with the Xinkailing Nature Reserve in Shaanxi
Province ( 陝西省新 開嶺自然保護區).
- 2 -
Value used in the External Valuation
Key assumptions Report (fair value)
Value used for the FY2020 present value of expected future cash flows
Value used for the | |
FY2019 present | Reasons for changes |
value of expected | in FY2019 and |
future cash flows | FY2020 |
Projected output of | 20.3650 million |
the Mines | tonnes |
The projected output | |
of the Mines was | |
determined based | |
on the life of the | |
Mines and the annual | |
production capacity. |
20.3650 million tonnes
The projected output of the Mines was determined based on the life of the Mines and the annual production capacity.
30.7680 million tonnes
The projected output of the Mines was determined based on the life of the Mines and the annual production capacity.
The decrease in the projected output of the Mines was due to the decrease in the mineral reserves.
Metal prices | RMB117,900/tonne |
The metal prices | |
was determined | |
with reference to the | |
average metal prices | |
for the past 5 years | |
from mining secretary | |
website. |
RMB118,000/tonne
The metal prices was determined with reference to the average metal prices for the past 5 years from mining secretary website.
RMB134,000/tonne
The metal prices was determined with reference to the average metal prices for the past 5 years from mining secretary website.
The change was due to periodic fluctuation of metal prices in the metal market.
Capital and | RMB11.063 billion | RMB12.101 billion | RMB18.505 billion | The change was |
operating costs | due to the decrease | |||
The capital and | The capital and | The capital and | in mineral reserves | |
operating costs was | operating costs was | operating costs was | leading to decrease | |
determined with | determined with | determined with | of mine service life, | |
reference to the | reference to the | reference to the | which leads to the | |
development and | industry cost. | industry cost. | decrease of operating | |
utilisation plan. | costs and capital | |||
expenditure. | ||||
Revenue growth | Nil | Nil | Nil | No change in the |
rate in forecast | projected revenue | |||
period | growth rate. | |||
Discount rate | 8% | 8% | 8% | No change in the |
discount rate. | ||||
The discount rate is | The discount rate is | The discount rate is | ||
determined by the | determined by the | determined by the | ||
capital asset pricing | capital asset pricing | capital asset pricing | ||
model. | model. | model. |
- 3 -
As shown above, the key assumptions adopted in the impairment tests, such as the expected revenue growth rate and the discount rate, remain unchanged in FY2019 and FY2020. The decrease in volume of the mineral reserves, projected output of the Mines and the capital and operating costs were due to the loss of certain reserves areas as a result of the overlapping of certain portion of the Mines with the Xinkailing Nature Reserve in Shaanxi Province ( 陝 西 省 新 開 嶺 自 然 保 護 區), whereas the decrease in metal prices was mainly affected by the periodic price fluctuation in the metal market.
In accordance with the aforesaid impairment testing, for FY2020, the recoverable amount of the asset is calculated at the higher of the fair value less disposal costs and the present value of future cash flows, and was determined to be in the amount of approximately RMB72.6 million. As the carrying value of the Mines of approximately RMB208.1 million exceeds the recoverable amount of approximately RMB72.6 million, an impairment loss in the amount of approximately RMB135.5 million was recognized in profit or loss.
The above additional information does not affect other information contained in the Announcement or the Annual Report and save for those disclosed above, all other information contained in the Announcement and the Annual Report remains unchanged.
By Order of the Board
Xinjiang Xinxin Mining Industry Co., Ltd.*
Li Zhen Zhen, Lam Cheuk Fai
Joint Company Secretaries
Xinjiang, the PRC, 12 April 2021
As at the date of this announcement, the executive Director is Mr. Qi Xinhui; the non-executive Directors are Mr. Zhang Guohua, Mr. Zhou Chuanyou, Mr. Guo Quan and Mr. Hu Chengye; and the independent non-executive Directors are Mr. Hu Benyuan, Mr. Wang Qingming and Mr. Lee Tao Wai.
- For identification purpose only
- 4 -
Attachments
- Original document
- Permalink
Disclaimer
Xinjiang Xinxin Mining Industry Co. Ltd. published this content on 12 April 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 12 April 2021 14:18:02 UTC.