CNOOC
Limited
|
|
(Translation
of registrant’s name into English)
|
|
65th
Floor
Bank
of China Tower
One
Garden Road
Central,
Hong Kong
|
|
(Address
of principal executive offices)
|
Form
20-F X Form
40-F ___
|
Yes
___ No
X
|
CNOOC
Limited
|
|||
By:
|
/s/
Victor Zhikai Gao
|
||
Name:
|
Victor
Zhikai Gao
|
||
Title:
|
Company
Secretary
|
||
Dated:
March 29, 2007
|
Exhibit
No.
|
Description
|
99.1
|
Press
release dated March 29, 2007, entitled "CNOOC Ltd. Announces Exciting
Annual Results with Net Income Increasing by 22.1% and Net Production
by
7.9%."
|
99.2 | 2006 Annual Results Announcement dated March 29, 2007. |
Mr.
Xiao
Zongwei
General
Manager of Investor Relations
CNOOC
Limited
Tel:
+86-10-8452-1646
Fax:
+86-10-8452-1441
E-mail:
xiaozw@cnooc.com.cn
|
Ms.
Carol
Wong
Account
Manager
Ketchum
Hong
Kong
Tel:
+852-3141-8098
Fax:
+852-2510-8199
E-mail:
carol.wong@knprhk.com
|
|
Notes |
2006
|
2005
|
|||||||
REVENUE
|
||||||||||
Oil
and gas
sales
|
5
|
67,827,953
|
53,417,669
|
|||||||
Marketing
revenues
|
6
|
20,964,093
|
15,901,325
|
|||||||
Other
income
|
155,238
|
136,749
|
||||||||
88,947,284
|
69,455,743
|
|||||||||
EXPENSES
|
||||||||||
Operating
expenses
|
(6,999,184
|
)
|
(5,934,598
|
)
|
||||||
Production
taxes
|
(3,315,661
|
)
|
(2,596,543
|
)
|
||||||
Exploration
expenses
|
(1,705,075
|
)
|
(1,293,687
|
)
|
||||||
Depreciation,
depletion and amortisation
|
(6,933,214
|
)
|
(5,964,740
|
)
|
||||||
Dismantlement
|
(472,269
|
)
|
(252,857
|
)
|
||||||
Special
oil
gain levy
|
7
|
(3,981,170
|
)
|
-
|
||||||
Impairment
losses
related to property, plant and equipment
|
(252,357
|
)
|
(90,190
|
)
|
||||||
Crude
oil and
product purchases
|
6
|
(20,572,935
|
)
|
(15,704,100
|
)
|
|||||
Selling
and
administrative expenses
|
(1,543,777
|
)
|
(1,370,368
|
)
|
||||||
Others
|
(117,301
|
)
|
(77,062
|
)
|
||||||
(45,892,943
|
)
|
(33,284,145
|
)
|
|||||||
PROFIT
FROM
OPERATING ACTIVITIES
|
43,054,341
|
36,171,598
|
||||||||
Interest
income
|
781,536
|
359,294
|
||||||||
Finance
costs
|
8
|
(1,832,130
|
)
|
(1,100,532
|
)
|
|||||
Exchange
gains, net
|
308,382
|
287,027
|
Investment
income
|
613,028
|
247,893
|
||||||||
Share
of
profits of associates
|
321,676
|
307,075
|
||||||||
Non-operating
income/(expenses), net
|
876,423
|
28,579
|
||||||||
PROFIT
BEFORE
TAX
|
44,123,256
|
36,300,934
|
||||||||
Tax
|
9
|
(13,196,313
|
)
|
(10,977,812
|
)
|
|||||
PROFIT
FOR
THE YEAR
|
30,926,943
|
25,323,122
|
||||||||
DIVIDENDS
|
||||||||||
Interim
dividend
|
5,334,091
|
2,138,128
|
||||||||
Special
interim dividend
|
-
|
2,138,128
|
||||||||
Proposed
final dividend
|
6,001,819
|
4,250,391
|
||||||||
11,335,910
|
8,526,647
|
|||||||||
|
=============
|
=============
|
||||||||
EARNINGS
PER
SHARE
|
||||||||||
Basic
|
10
|
RMB
0.73
|
RMB
0.62
|
|||||||
Diluted
|
10
|
RMB
0.73
|
RMB
0.61
|
|||||||
DIVIDEND
PER
SHARE
|
||||||||||
Interim
dividend
|
RMB
0.12
|
RMB
0.05
|
||||||||
Special
interim dividend
|
RMB
-
|
RMB0.05
|
||||||||
Proposed
final dividend
|
RMB
0.14
|
RMB0.10
|
||||||||
|
=============
|
=============
|
|
Notes
|
2006
|
2005
|
|||||||
NON-CURRENT
ASSETS
|
||||||||||
Property,
plant and equipment, net
|
103,406,376
|
66,625,167
|
||||||||
Intangible
assets
|
1,409,053
|
1,299,643
|
||||||||
Investments
in associates
|
1,543,515
|
1,401,839
|
||||||||
Available-for-sale
financial assets
|
1,017,000
|
1,017,000
|
||||||||
Total
non-current assets
|
107,375,944
|
70,343,649
|
||||||||
CURRENT
ASSETS
|
||||||||||
Accounts
receivable, net
|
5,437,873
|
5,277,784
|
||||||||
Inventories
and supplies
|
1,691,479
|
1,199,626
|
||||||||
Due
from
related companies
|
2,340,447
|
2,099,197
|
||||||||
Other
current
assets
|
2,435,363
|
806,115
|
||||||||
Available-for-sale
financial assets
|
12,390,058
|
13,846,935
|
||||||||
Time
deposits
with maturity over three months
|
9,232,797
|
12,200,000
|
||||||||
Cash
and cash
equivalents
|
14,364,055
|
8,991,758
|
||||||||
Total
current
assets
|
47,892,072
|
44,421,415
|
CURRENT
LIABILITIES
|
||||||||||
Accounts
payable
|
4,145,977
|
2,867,678
|
||||||||
Other
payables and accrued liabilities
|
5,481,499
|
5,206,943
|
||||||||
Current
portion of long term bank loans
|
11
|
17,816
|
825,674
|
|||||||
Due
to the
parent company
|
456,961
|
488,482
|
||||||||
Due
to
related companies
|
1,175,271
|
759,934
|
||||||||
Tax
payable
|
3,203,856
|
3,467,505
|
||||||||
Total
current
liabilities
|
14,481,380
|
13,616,216
|
||||||||
|
|
|||||||||
NET
CURRENT
ASSETS
|
33,410,692
|
30,805,199
|
||||||||
TOTAL
ASSETS
LESS CURRENT LIABILITIES
|
140,786,636
|
101,148,848
|
||||||||
NON-CURRENT
LIABILITIES
|
||||||||||
Long
term
bank loans
|
11
|
2,438,172
|
24,392
|
|||||||
Long
term
guaranteed notes
|
12
|
17,885,841
|
16,531,780
|
|||||||
Provision
for
dismantlement
|
5,412,581
|
4,161,663
|
||||||||
Deferred
tax
liabilities
|
7,236,169
|
6,827,916
|
||||||||
Total
non-current liabilities
|
32,972,763
|
27,545,751
|
||||||||
Net
assets
|
107,813,873
|
73,603,097
|
||||||||
|
=============
|
=============
|
||||||||
EQUITY
|
||||||||||
Equity
attributable
to equity holders of the Company
|
||||||||||
Issued
capital
|
13
|
923,653
|
876,635
|
|||||||
Reserves
|
106,848,275
|
72,726,462
|
||||||||
107,771,928
|
73,603,097
|
|||||||||
Minority
interest
|
41,945
|
-
|
||||||||
Total
equity
|
107,813,873
|
73,603,097
|
||||||||
|
=============
|
=============
|
||||||||
HKAS
21
Amendment
|
Net
Investment
in a Foreign Operation
|
HKAS
27
Amendment
|
Consolidated
and Separate Financial Statements: Amendments as a consequence
of the Hong
Kong Companies (Amendment) Ordinance 2005
|
HKAS
39 &
HKFRS 4 Amendments
|
Financial
Guarantee Contracts
|
HKAS
39
Amendment
|
Cash
Flow
Hedge Accounting of Forecast Intragroup Transactions
|
HKAS
39
Amendment
|
The
Fair Value
Option
|
HKFRS
1 &
6 Amendments
|
First-time
Adoption of Hong Kong Financial Reporting Standards and Exploration
for
and Evaluation of Mineral Resources
|
HKFRS
6
|
Exploration
for and Evaluation of Mineral Resources
|
HK(IFRIC)-Int
4
|
Determining
whether an Arrangement contains a
Lease
|
2006
|
2005
|
||||||
|
RMB’000
|
RMB’000
|
|||||
Gross
sales
|
72,709,179
|
57,988,465
|
|||||
Less:
Royalties
|
(752,958
|
)
|
(708,537
|
)
|
|||
PRC
government
share oil
|
(4,128,268
|
)
|
(3,862,259
|
)
|
|||
|
|
||||||
67,827,953
|
53,417,669
|
||||||
|
=============
|
|
=============
|
2006
|
2005
|
||||||
|
RMB’000
|
RMB’000
|
|||||
Marketing
revenues
|
20,964,093
|
15,901,325
|
|||||
Crude
oil and
product purchases
|
(20,572,935
|
)
|
(15,704,100
|
)
|
|||
|
|||||||
391,158
|
197,225
|
||||||
=============
|
=============
|
2006
|
2005
|
||||||
RMB’000
|
RMB’000
|
||||||
Interest
on
bank loans which are
|
|||||||
-
repayable
within five years
|
51,345
|
98,892
|
|||||
-
repayable
after five years
|
10,631
|
-
|
|||||
Interest
on
other loans (including convertible bonds)
|
907,565
|
671,849
|
|||||
Other
borrowing costs
|
1,535
|
3,773
|
|||||
Total
borrowing costs
|
971,076
|
774,514
|
|||||
Less:
Amount
capitalised in property, plant and equipment
|
(913,175
|
)
|
(245,987
|
)
|
|||
57,901
|
528,527
|
||||||
Other
finance
costs:
|
|||||||
Increase
in
discounted
amount of provisions arising from the passage of time
|
250,922
|
198,945
|
|||||
Fair
value
loss on
embedded
derivative component of convertible bonds
|
1,523,307
|
373,060
|
|||||
1,832,130
|
1,100,532
|
||||||
|
=============
|
=============
|
2006
|
2005
|
||||||
|
RMB’000
|
RMB’000
|
|||||
Overseas
|
|||||||
-
Current
income tax
|
874,378
|
845,390
|
|||||
-
Deferred
income tax
|
141,615
|
14,907
|
|||||
PRC
|
|||||||
-
Current
income tax
|
11,791,620
|
9,912,426
|
|||||
-
Deferred
income tax
|
388,700
|
205,089
|
|||||
Total
tax
charge for the year
|
13,196,313
|
10,977,812
|
|||||
|
=============
|
=============
|
2006
|
2005
|
||||||
Earnings:
|
|||||||
Profit
from
ordinary activities attributable to shareholders for the year
for the
basic
earnings per
share calculation
|
RMB30,926,943,000
|
RMB25,323,122,000
|
|||||
Interest
expense and losses recognised on the embedded derivative
component
of
convertible bonds
|
RMB1,915,414,568*
|
RMB537,468,873
|
|||||
Profit
from
ordinary activities attributable to shareholders
for the year
for the diluted earnings per share calculation
|
RMB32,842,357,568*
|
RMB25,860,590,873
|
|||||
|
==============
|
==============
|
|||||
Number
of
shares:
|
|||||||
Number
of
ordinary shares issued at beginning of the year before the
weighted
average effects of new shares issued and share options exercised
during
the year
|
41,054,675,375
|
41,052,375,275
|
|||||
Weighted
average effect of new shares issued
during the
year
|
1,457,036,115
|
-
|
|||||
Weighted
average effect of share options
exercised
during the year
|
478,904
|
2,124,707
|
|||||
Weighted
average number of ordinary shares
for the basic
earnings per share calculation
|
42,512,190,394
|
41,054,499,982
|
|||||
Effect
of
dilutive potential ordinary
shares under
the share option schemes
|
65,650,619
|
38,861,432
|
|||||
Effect
of
dilutive potential ordinary shares
for
convertible bonds based on the “if converted method”
|
1,310,307,143*
|
1,292,694,352
|
|||||
Weighted
average number of ordinary shares
for the
purpose of diluted earnings per share
|
43,888,148,156*
|
42,386,055,766
|
|||||
==============
|
==============
|
||||||
Earnings
per
share
|
|||||||
-
Basic
|
RMB0.73
|
RMB0.62
|
|||||
-
Diluted
|
RMB0.73*
|
RMB0.61
|
|||||
2006
|
2005
|
|||
Effective
interest rate and final maturity
|
RMB’000
|
RMB’000
|
||
RMB
denominated bank loans*
|
Effective
interest rate of 4.05% per annum with maturity through
2016
|
500,000
|
-
|
|
US$
denominated bank loans**
|
Effective
interest rate of LIBOR+0.23%~0.26%
per
annum with maturity through 2017
|
1,938,172
|
-
|
|
US$
denominated
bank
loans
|
Effective
interest rate of 9.2% per annum with maturity through to
2006
|
-
|
812,759
|
|
Japanese
Yen
denominated
bank
loans
|
Effective
interest rate of 4.1% per annum with maturity through 2007
|
17,816
|
37,307
|
|
2,455,988
|
850,066
|
|||
Less:
Current
portion of long term bank loans
|
(17,816)
|
(825,674)
|
||
2,438,172
|
24,392
|
|||
=============
|
=============
|
Shares
|
Number
of shares
|
Share
capital
|
Issued
share capital equivalent of
|
|||||||
HK$’000
|
RMB’000
|
|||||||||
Authorised:
|
||||||||||
Ordinary
shares of
HK$0.02 each as at 31 December 2006 and 31 December 2005
|
75,000,000,000
|
1,500,000
|
||||||||
Issued
and
fully paid:
|
||||||||||
Ordinary
shares of HK$0.02 each
|
||||||||||
as
at 1
January 2005
|
41,052,375,275
|
821,048
|
876,586
|
|||||||
Exercise
of
options
|
2,300,100
|
46
|
49
|
|||||||
As
at 31
December 2005
|
41,054,675,375
|
821,094
|
876,635
|
|||||||
Issue
of new
shares for cash
|
2,272,727,273
|
45,454
|
46,994
|
|||||||
Exercise
of
options
|
1,150,000
|
23
|
24
|
|||||||
As
at 31
December 2006
|
43,328,552,648
|
866,571
|
923,653
|
|||||||
=============
|
==============
|
=============
|
Independent
operations
|
Production
sharing contracts
|
Trading
business
|
Unallocated
|
Eliminations
|
Consolidated
|
||||||||||||||||||||||||||||||||
2006 |
2005
|
2006
|
2005
|
2006
|
2005
|
2006
|
2005
|
2006
|
2005
|
2006
|
2005
|
||||||||||||||||||||||||||
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
||||||||||||||||||||||||||
Sales
to external customers:
|
|||||||||||||||||||||||||||||||||||||
Oil
and gas
sales
|
31,431,976
|
22,808,733
|
36,395,977
|
30,608,936
|
-
|
-
|
-
|
-
|
-
|
-
|
67,827,953
|
53,417,669
|
|||||||||||||||||||||||||
Marketing
revenues
|
-
|
-
|
-
|
-
|
20,964,093
|
15,901,325
|
-
|
-
|
-
|
-
|
20,964,093
|
15,901,325
|
|||||||||||||||||||||||||
Intersegment
revenues
|
851,604
|
1,598,171
|
11,056,807
|
7,467,429
|
-
|
-
|
-
|
-
|
(11,908,411
|
)
|
(9,065,600
|
)
|
-
|
-
|
|||||||||||||||||||||||
Other
income
|
19,809
|
13,093
|
89,239
|
103,047
|
-
|
-
|
46,190
|
20,609
|
-
|
-
|
155,238
|
136,749
|
|||||||||||||||||||||||||
Total
|
32,303,389
|
24,419,997
|
47,542,023
|
38,179,412
|
20,964,093
|
15,901,325
|
46,190
|
20,609
|
(11,908,411
|
)
|
(9,065,600
|
)
|
88,947,284
|
69,455,743
|
|||||||||||||||||||||||
Segment
results
|
|||||||||||||||||||||||||||||||||||||
Operating
expenses
|
(2,538,092
|
)
|
(2,095,273
|
)
|
(4,461,092
|
)
|
(3,839,325
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(6,999,184
|
)
|
(5,934,598
|
)
|
|||||||||||||||||||
Production
taxes
|
(1,606,059
|
)
|
(1,154,771
|
)
|
(1,709,602
|
)
|
(1,441,772
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,315,661
|
)
|
(2,596,543
|
)
|
|||||||||||||||||||
Exploration
costs
|
(1,296,424
|
)
|
(1,025,993
|
)
|
(408,651
|
)
|
(267,694
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,705,075
|
)
|
(1,293,687
|
)
|
|||||||||||||||||||
Depreciation,
depletion and amortisation
|
(2,502,336
|
)
|
(2,554,896
|
)
|
(4,430,878
|
)
|
(3,409,844
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(6,933,214
|
)
|
(5,964,740
|
)
|
|||||||||||||||||||
Dismantlement
|
(242,855
|
)
|
(152,796
|
)
|
(229,414
|
)
|
(100,061
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(472,269
|
)
|
(252,857
|
)
|
|||||||||||||||||||
Special
oil
gain levy
|
(1,928,985
|
)
|
-
|
(2,052,185
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,981,170
|
)
|
-
|
||||||||||||||||||||||
Impairment
loss related to property, plant and equipment
|
(150,399
|
)
|
(39,494
|
)
|
(101,958
|
)
|
(50,696
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(252,357
|
)
|
(90,190
|
)
|
Crude
oil and
product purchases
|
(851,604
|
)
|
(1,598,171
|
)
|
(11,056,807
|
)
|
(7,467,429
|
)
|
(20,572,935
|
)
|
(15,704,100
|
)
|
-
|
-
|
11,908,411
|
9,065,600
|
(20,572,935
|
)
|
(15,704,100
|
)
|
|||||||||||||||||
Selling
and
administrative expenses
|
(82,377
|
)
|
(39,486
|
)
|
(708,652
|
)
|
(676,062
|
)
|
-
|
-
|
(752,748
|
)
|
(654,820
|
)
|
-
|
-
|
(1,543,777
|
)
|
(1,370,368
|
)
|
|||||||||||||||||
Others
|
(6,134
|
)
|
-
|
(101,147
|
)
|
(77,062
|
)
|
-
|
-
|
(10,020
|
)
|
-
|
-
|
-
|
(117,301
|
)
|
(77,062
|
)
|
|||||||||||||||||||
Interest
income
|
-
|
-
|
82,747
|
7,328
|
-
|
-
|
698,789
|
351,966
|
-
|
-
|
781,536
|
359,294
|
|||||||||||||||||||||||||
Finance
costs
|
(200,110
|
)
|
(183,325
|
)
|
(112,379
|
)
|
(94,885
|
)
|
-
|
-
|
(1,519,641
|
)
|
(822,322
|
)
|
-
|
-
|
(1,832,130
|
)
|
(1,100,532
|
)
|
|||||||||||||||||
Exchange
gains/(losses), net
|
(19
|
)
|
-
|
19,544
|
(5,119
|
)
|
-
|
-
|
288,857
|
292,146
|
-
|
-
|
308,382
|
287,027
|
|||||||||||||||||||||||
Investment
income
|
-
|
-
|
-
|
-
|
-
|
-
|
613,028
|
247,893
|
-
|
-
|
613,028
|
247,893
|
|||||||||||||||||||||||||
Share
of
profits of associates
|
-
|
-
|
-
|
-
|
-
|
-
|
321,676
|
307,075
|
-
|
-
|
321,676
|
307,075
|
|||||||||||||||||||||||||
Non-operating
income/ (expenses), net
|
-
|
-
|
-
|
-
|
-
|
-
|
876,423
|
28,579
|
-
|
-
|
876,423
|
28,579
|
|||||||||||||||||||||||||
Tax
|
-
|
-
|
-
|
-
|
-
|
-
|
(13,196,313
|
)
|
(10,977,812
|
)
|
-
|
-
|
(13,196,313
|
)
|
(10,977,812
|
)
|
|||||||||||||||||||||
Profit
for the
year
|
20,897,995
|
15,575,792
|
22,271,549
|
20,756,791
|
391,158
|
197,225
|
(12,633,759
|
)
|
(11,206,686
|
)
|
-
|
-
|
30,926,943
|
25,323,122
|
|||||||||||||||||||||||
Other
segment information
|
|||||||||||||||||||||||||||||||||||||
Segment
assets
|
34,244,925
|
25,054,275
|
76,750,372
|
51,125,491
|
1,793,132
|
2,413,195
|
40,936,072
|
34,770,264
|
-
|
-
|
153,724,501
|
113,363,225
|
|||||||||||||||||||||||||
Investments
in
associates
|
-
|
-
|
-
|
-
|
-
|
-
|
1,543,515
|
1,401,839
|
-
|
-
|
1,543,515
|
1,401,839
|
|||||||||||||||||||||||||
Total
assets
|
34,244,925
|
25,054,275
|
76,750,372
|
51,125,491
|
1,793,132
|
2,413,195
|
42,479,587
|
36,172,103
|
-
|
-
|
155,268,016
|
114,765,064
|
|||||||||||||||||||||||||
Segment
liabilities
|
(5,505,398
|
)
|
(5,187,124
|
)
|
(11,105,725
|
)
|
(12,876,516
|
)
|
(304,333
|
)
|
(667,336
|
)
|
(30,538,687
|
)
|
(22,430,991
|
)
|
-
|
-
|
(47,454,143
|
)
|
(41,161,967
|
)
|
|||||||||||||||
Capital
expenditure
|
8,839,966
|
7,806,927
|
35,673,922
|
8,914,306
|
-
|
-
|
128,538
|
144,442
|
-
|
-
|
44,642,426
|
16,865,675
|
|||||||||||||||||||||||||
|
=======
|
=======
|
=======
|
=======
|
=======
|
=======
|
=======
|
=======
|
=======
|
======
|
=======
|
=======
|
PRC
|
Africa
|
South
East Asia
|
Consolidation
and Elimination
|
Others
|
Total
|
||||||||||||||||||||||||||||||||
2006
|
2005
|
2006
|
2005
|
2006
|
2005
|
2006
|
2005
|
2006
|
2005
|
2006
|
2005
|
||||||||||||||||||||||||||
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
||||||||||||||||||||||||||
Segment
assets
|
141,671,505
|
96,297,414
|
24,885,876
|
3,296
|
19,006,251
|
15,489,010
|
35,901,096
|
12,795,292
|
(66,196,712
|
)
|
(9,819,948
|
)
|
155,268,016
|
114,765,064
|
|||||||||||||||||||||||
Capital
expenditure
|
15,794,450
|
14,496,690
|
25,265,423
|
-
|
3,384,807
|
2,363,233
|
197,746
|
5,752
|
-
|
-
|
44,642,426
|
16,865,675
|
|||||||||||||||||||||||||
|
====== |
======
|
======
|
=====
|
======
|
======
|
======
|
======
|
======
|
======
|
======
|
======
|
Debt
maturities principal only Original currency
|
||||||||||||||||
Due
by 31 December
|
US$
|
JPY
|
RMB
|
Total
RMB equivalent
|
Total
US$ equivalent
|
|||||||||||
(in
millions, except percentages)
|
||||||||||||||||
2007
|
-
|
271.5
|
-
|
17.8
|
2.3
|
|||||||||||
2008-2010
|
1,016.6
|
-
|
-
|
7,938.6
|
1,016.6
|
|||||||||||
2011-2012
|
551.0
|
-
|
500.0
|
4,802.6
|
615.0
|
|||||||||||
2013
and
beyond
|
678.7
|
-
|
-
|
5,300.0
|
678.7
|
|||||||||||
Total
|
2,246.3
|
271.5
|
500.0
|
18,059.0
|
2,312.6
|
|||||||||||
=============
|
=============
|
=============
|
=============
|
=============
|
||||||||||||
Percentage
of
total debt
|
97.1
|
%
|
0.1
|
%
|
2.8
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||
|
=============
|
=============
|
=============
|
=============
|
=============
|
Net
profit
|
|||||||
2006
|
2005
|
||||||
|
RMB’000
|
RMB’000
|
|||||
As
reported
under Hong Kong GAAP
|
30,926,943
|
25,323,122
|
|||||
Impact
of US
GAAP adjustments:
|
|||||||
-
Reversal of
impairment
losses
related to property, qplant and equipment
|
252,357
|
-
|
|||||
-
Reversal of
deferred
tax
related to impairment losses on property, plant and
equipment
|
(75,708
|
)
|
-
|
||||
-
Unrealised
gains transferred
from
equity to the income statement
|
-
|
20,036
|
|||||
Net
profit
under US GAAP
|
31,103,592
|
25,343,158
|
|
=============
|
=============
|
|||||
Net
profit
per share under US GAAP
|
|||||||
-
Basic
|
RMB
0.73
|
RMB
0.62
|
|||||
|
=============
|
=============
|
|||||
-
Diluted
|
RMB
0.73
|
RMB
0.61
|
|||||
|
=============
|
=============
|
Net
equity
|
|||||||
2006
|
2005
|
||||||
|
RMB’000
|
RMB’000
|
|||||
As
reported
under Hong Kong GAAP
|
107,771,928
|
73,603,097
|
|||||
Impact
of US
GAAP adjustments:
|
|||||||
-
Reversal of
impairment losses related to property, plant and equipment
|
252,357
|
-
|
|||||
-
Reversal of
deferred tax
related to
impairment losses on property, plant and equipment
|
(75,708
|
)
|
-
|
||||
-
Reversal of
additional
accumulated depreciation, depletion and amortisation arising
from the
revaluation surplus on land and buildings
|
44,207
|
44,207
|
|||||
Net
equity
under US GAAP
|
107,992,784
|
73,647,304
|
|||||
|
=============
|
=============
|
2006
|
2005
|
||||||
|
RMB’000
|
RMB’000
|
|||||
Net
income
under US GAAP
|
31,103,592
|
25,343,158
|
|||||
Other
comprehensive income:
|
|||||||
Foreign
currency translation adjustments
|
(1,257,594
|
)
|
(493,289
|
)
|
|||
Unrealised
gains on available-for-sale investments
|
60,010
|
69,069
|
|||||
Less:
Reclassification adjustment for gains included in net
income
|
(69,069
|
)
|
(20,036
|
)
|
|||
Comprehensive
income under US GAAP
|
29,836,939
|
24,898,902
|
|||||
|
=============
|
=============
|
Foreign
currency translation adjustments
|
Unrealised
gains on available -for-sale investments
|
Accumulated
other comprehensive income
|
||||||||
|
RMB’000
|
RMB’000
|
RMB’000
|
|||||||
Balance
at 31
December, 2004
|
(19,654
|
)
|
20,036
|
382
|
||||||
Reversal
of
current year’s realised gains
|
-
|
(20,036
|
)
|
(20,036
|
)
|
|||||
Current
year’s change
|
(493,289
|
)
|
69,069
|
(424,220
|
)
|
|||||
Balance
at 31
December, 2005
|
(512,943
|
)
|
69,069
|
(443,874
|
)
|
|||||
Reversal
of
current year realised gains
|
-
|
(69,069
|
)
|
(69,069
|
)
|
|||||
Current
year’s change
|
(1,257,594
|
)
|
60,010
|
(1,197,584
|
)
|
|||||
Balance
at 31
December, 2006
|
(1,770,537
|
)
|
60,010
|
(1,710,527
|
)
|
|||||
|
=============
|
=============
|
=============
|
2006
|
2005
|
||||||
|
RMB’000
|
RMB’000
|
|||||
Beginning
of
year
|
281,573
|
429,461
|
|||||
Capitalized
exploratory well costs charged to expense upon the adoption
of FSP
19-1
|
-
|
-
|
|||||
Additions
to
capitalized exploratory well costs pending the determination
of proved
reserves
|
803,184
|
279,180
|
|||||
Reclassifications
to wells, facilities, and equipment based on the determination
of proved
reserve
|
(182,582
|
)
|
(328,475
|
)
|
|||
Capitalized
exploratory well costs charged to expense
|
(7,976
|
)
|
(98,242
|
)
|
|||
Exchange
realignment
|
(15,010
|
)
|
(351
|
)
|
|||
End
of
year
|
879,189
|
281,573
|
|||||
|
=============
|
=============
|
Executive
Directors
Fu
Chengyu
(Chairman)
Zhou
Shouwei
Wu
Guangqi
Yang
Hua
Non-executive
Directors
Luo
Han
Cao
Xinghe
Wu
Zhenfang
|
Independent
Non-executive Directors
Edgar
W.K.
Cheng
Chiu
Sung
Hong
Evert
Henkes
Lawrence
J.
Lau
Tse
Hau Yin,
Aloysius
|
By
Order of
the Board
CNOOC
Limited
Fu
Chengyu
Chairman
and Chief Executive Officer
|