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/
Kang Xin
|
||
Name:
|
Kang
Xin
|
||
Title:
|
Company
Secretary
|
||
Dated:
April 1, 2008
|
Exhibit
No.
|
Description
|
||
99.1 |
Announcement
dated March 27, 2008, entitled “2007 Annual Results
Announcement”.
|
Notes
|
2007
|
2006
|
||||||||||
REVENUE
|
||||||||||||
Oil
and gas sales
|
5 | 73,036,906 | 67,827,953 | |||||||||
Marketing
revenues
|
6 | 17,397,338 | 20,964,093 | |||||||||
Other
income
|
289,587 | 155,238 | ||||||||||
90,723,831 | 88,947,284 | |||||||||||
EXPENSES
|
||||||||||||
Operating
expenses
|
(8,039,603 | ) | (6,999,184 | ) | ||||||||
Production
taxes
|
(3,497,440 | ) | (3,315,661 | ) | ||||||||
Exploration
expenses
|
(3,432,419 | ) | (1,705,075 | ) | ||||||||
Depreciation,
depletion and amortisation
|
(7,374,469 | ) | (6,933,214 | ) | ||||||||
Dismantlement
|
(561,701 | ) | (472,269 | ) | ||||||||
Special
oil gain levy
|
7 | (6,837,213 | ) | (3,981,170 | ) | |||||||
Impairment
losses related to property, plant and equipment
|
(613,505 | ) | (252,357 | ) | ||||||||
Crude
oil and product purchases
|
6 | (17,082,624 | ) | (20,572,935 | ) | |||||||
Selling
and administrative expenses
|
(1,741,161 | ) | (1,543,777 | ) | ||||||||
Others
|
(344,679 | ) | (117,301 | ) | ||||||||
(49,524,814 | ) | (45,892,943 | ) | |||||||||
PROFIT
FROM OPERATING ACTIVITIES
|
41,199,017 | 43,054,341 | ||||||||||
Interest
income
|
672,987 | 781,536 | ||||||||||
Finance
costs
|
8 | (2,031,788 | ) | (1,832,130 | ) | |||||||
Exchange
gains, net
|
1,855,968 | 308,382 | ||||||||||
Investment
income
|
902,378 | 613,028 | ||||||||||
Share
of profits of associates
|
719,039 | 321,676 | ||||||||||
Non-operating
income/(expenses), net
|
(6,979 | ) | 876,423 | |||||||||
PROFIT
BEFORE TAX
|
43,310,622 | 44,123,256 | ||||||||||
Tax
|
9 | (12,052,323 | ) | (13,196,313 | ) | |||||||
PROFIT
FOR THE YEAR
|
31,258,299 | 30,926,943 | ||||||||||
DIVIDENDS
|
||||||||||||
Interim
dividend
|
5,547,488 | 5,334,091 | ||||||||||
Proposed
final dividend
|
7,052,445 | 6,001,819 | ||||||||||
12,599,933 | 11,335,910 | |||||||||||
EARNINGS
PER SHARE
|
||||||||||||
Basic
|
10 |
RMB0.72
|
RMB0.73
|
|||||||||
Diluted
|
10 |
RMB0.72
|
RMB0.73
|
|||||||||
DIVIDEND
PER SHARE
|
||||||||||||
Interim
dividend
|
RMB0.12
|
RMB0.12
|
||||||||||
Proposed
final dividend
|
RMB0.16
|
RMB0.14
|
Notes
|
2007
|
2006
|
||||||||||
NON-CURRENT
ASSETS
|
||||||||||||
Property,
plant and equipment, net
|
118,880,204 | 103,406,376 | ||||||||||
Intangible
assets
|
1,331,204 | 1,409,053 | ||||||||||
Interests
in associates
|
2,030,999 | 1,543,515 | ||||||||||
Available-for-sale
financial assets
|
1,818,732 | 1,017,000 | ||||||||||
Total
non-current assets
|
124,061,139 | 107,375,944 | ||||||||||
CURRENT
ASSETS
|
||||||||||||
Accounts
receivable, net
|
7,129,848 | 5,437,873 | ||||||||||
Inventories
and supplies
|
2,345,887 | 1,691,479 | ||||||||||
Due
from related companies
|
3,299,392 | 2,340,447 | ||||||||||
Held-to-maturity
financial asset
|
11 | 3,000,000 | – | |||||||||
Available-for-sale
financial assets
|
6,687,948 | 12,390,058 | ||||||||||
Other
current assets
|
1,625,663 | 2,435,363 | ||||||||||
Time
deposits with maturity over three months
|
7,200,000 | 9,232,797 | ||||||||||
Cash
and cash equivalents
|
23,356,569 | 14,364,055 | ||||||||||
54,645,307 | 47,892,072 | |||||||||||
Non-current
asset classified as held for sale
|
16 | 1,086,798 | – | |||||||||
Total
current assets
|
55,732,105 | 47,892,072 | ||||||||||
CURRENT
LIABILITIES
|
||||||||||||
Accounts
payable
|
5,051,420 | 4,145,977 | ||||||||||
Other
payables and accrued liabilities
|
9,051,258 | 5,481,499 | ||||||||||
Current
portion of long term bank loans
|
– | 17,816 | ||||||||||
Due
to the parent company
|
587,228 | 456,961 | ||||||||||
Due
to related companies
|
1,533,424 | 1,175,271 | ||||||||||
Tax
payable
|
4,690,026 | 3,203,856 | ||||||||||
20,913,356 | 14,481,380 | |||||||||||
Liabilities
directly associated with non-current asset
|
||||||||||||
classified
as held for sale
|
16 | 488,322 | – | |||||||||
Total
current liabilities
|
21,401,678 | 14,481,380 | ||||||||||
NET
CURRENT ASSETS
|
34,330,427 | 33,410,692 | ||||||||||
TOTAL
ASSETS LESS CURRENT LIABILITIES
|
158,391,566 | 140,786,636 |
NON-CURRENT
LIABILITIES
|
||||||||||||
Long
term bank loans
|
12 | 2,720,431 | 2,438,172 | |||||||||
Long
term guaranteed notes
|
13 | 8,325,519 | 17,885,841 | |||||||||
Provision
for dismantlement
|
6,737,319 | 5,412,581 | ||||||||||
Deferred
tax liabilities
|
6,293,559 | 7,236,169 | ||||||||||
Total
non-current liabilities
|
24,076,828 | 32,972,763 | ||||||||||
Net
assets
|
134,314,738 | 107,813,873 | ||||||||||
EQUITY
|
||||||||||||
Equity
attributable to equity holders of the Company
|
||||||||||||
Issued
capital
|
14 | 942,541 | 923,653 | |||||||||
Reserves
|
133,372,197 | 106,848,275 | ||||||||||
134,314,738 | 107,771,928 | |||||||||||
Minority
interest
|
– | 41,945 | ||||||||||
Total
equity
|
134,314,738 | 107,813,873 |
HKAS
1 Amendment
|
Capital Disclosures | |
HKFRS
7
|
Financial
Instruments: Disclosures
|
|
HK
(IFRIC)-Int 8
|
Scope
of HKFRS 2
|
|
HK
(IFRIC)-Int 9
|
Reassessment
of Embedded Derivatives
|
|
HK
(IFRIC)-Int 10
|
Interim
Financial Reporting and Impairment
|
2007
|
2006
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Gross
sales
|
78,181,343 | 72,709,179 | ||||||
Less:
Royalties
|
(1,059,018 | ) | (752,958 | ) | ||||
PRC
government share oil
|
(4,085,419 | ) | (4,128,268 | ) | ||||
73,036,906 | 67,827,953 |
2007
|
2006
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Marketing
revenues
|
17,397,338 | 20,964,093 | ||||||
Crude
oil and product purchases
|
(17,082,624 | ) | (20,572,935 | ) | ||||
314,714 | 391,158 |
2007
|
2006
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Interest
on bank loans which are
|
||||||||
–
repayable within five years
|
182,144 | 51,345 | ||||||
–
repayable after five years
|
– | 10,631 | ||||||
Interest
on other loans (including convertible bonds)
|
688,876 | 907,565 | ||||||
Other
borrowing costs
|
78,393 | 1,535 | ||||||
Total
borrowing costs
|
949,413 | 971,076 | ||||||
Less:
Amount capitalised in property, plant and equipment
|
(846,206 | ) | (913,175 | ) | ||||
103,207 | 57,901 | |||||||
Other
finance costs:
|
||||||||
Increase
in discounted amount of provisions arising from
|
||||||||
the
passage of time
|
305,758 | 250,922 | ||||||
Fair
value losses on embedded derivative component of convertible
bonds
|
1,622,823 | 1,523,307 | ||||||
2,031,788 | 1,832,130 |
2007
|
2006
|
||||||||||
RMB’000
|
RMB’000
|
||||||||||
Overseas
|
|||||||||||
– |
Current
income tax
|
967,047 | 874,378 | ||||||||
– |
Deferred
income tax
|
(83,178 | ) | 141,615 | |||||||
PRC
|
|||||||||||
– |
Current
income tax
|
11,786,176 | 11,791,620 | ||||||||
– |
Deferred
income tax
|
(617,722 | ) | 388,700 | |||||||
Total
tax charge for the year
|
12,052,323 | 13,196,313 |
2007
|
2006
|
|||||||
Earnings:
|
||||||||
Profit
from ordinary activities attributable to shareholders for
|
||||||||
the
year for the basic earnings per share calculation
|
RMB31,258,299,000 | RMB30,926,943,000 | ||||||
Interest
expense and fair value losses recognised on the
|
||||||||
embedded
derivative component of convertible bonds
|
RMB1,622,823,669 | * | RMB1,915,414,568 | |||||
Profit
from ordinary activities attributable to shareholders for
|
||||||||
the
year for the diluted earnings per share calculation
|
RMB32,881,122,669 | * | RMB32,842,357,568 | |||||
Number
of shares:
|
||||||||
Number
of ordinary shares issued at the beginning of the year
|
||||||||
before
the weighted average effects of new shares issued and
|
||||||||
share
options exercised during the year
|
43,328,552,648 | 41,054,675,375 | ||||||
Weighted
average effect of new shares issued during the year
|
276,884,564 | 1,457,036,115 | ||||||
Weighted
average effect of share options exercised during the year
|
– | 478,904 | ||||||
Weighted
average number of ordinary shares for the basic earnings
|
||||||||
per
share calculation
|
43,605,437,212 | 42,512,190,394 | ||||||
Effect
of dilutive potential ordinary shares under the share
option
|
||||||||
schemes
|
126,499,657 | 65,650,619 | ||||||
Effect
of dilutive potential ordinary shares for convertible
bonds
|
||||||||
based
on the “if converted method”
|
1,055,500,755 | * | 1,310,307,143 | |||||
Weighted
average number of ordinary shares for the purpose of
|
||||||||
diluted
earnings per share
|
44,787,437,624 | * | 43,888,148,156 | |||||
Earnings
per share
|
||||||||
–
Basic
|
RMB0.72 | RMB0.73 | ||||||
–
Diluted
|
RMB0.72 | * | RMB0.73 |
2007
|
2006
|
||||||||
RMB’000
|
RMB’000
|
||||||||
Effective
interest rate and final maturity
|
|||||||||
RMB
denominated
|
Effective
interest rate of 4.05% per annum with
|
||||||||
bank
loans
|
maturity
through 2016
|
500,000 | 500,000 | ||||||
US$
denominated
|
Effective
interest rate of LIBOR+0.23%~0.38%
|
||||||||
bank
loans*
|
per
annum with maturity through 2017
|
2,708,753 | 1,938,172 | ||||||
Japanese
Yen denominated
|
Effective
interest rate of 4.1% per annum
|
||||||||
bank
loans
|
with
maturity through 2007
|
– | 17,816 | ||||||
3,208,753 | 2,455,988 | ||||||||
Less:
Current portion of long term bank loans
|
– | (17,816 | ) | ||||||
Less:
Liabilities directly associated with non-current asset
|
|||||||||
classified
as held for sale (note 16)
|
(488,322 | ) | – | ||||||
2,720,431 | 2,438,172 |
(i)
|
The
principal amount of US$500 million of 6.375% guaranteed notes due in 2012
issued by CNOOC Finance (2002)
Limited, a wholly-owned subsidiary of the Company. The obligations of
CNOOC Finance (2002) Limited in respect of the notes are unconditionally
and irrevocably guaranteed by the Company.
|
(ii)
|
The
principal amount of US$200 million of 4.125% guaranteed notes due in 2013
and the principal amount of US$300 million of 5.500% guaranteed notes due
in 2033 issued by CNOOC Finance (2003) Limited, a wholly- owned subsidiary
of the Company. The obligations of CNOOC Finance (2003) Limited in respect
of the notes are unconditionally and irrevocably guaranteed by the
Company.
|
(iii)
|
The
principal amount of US$1 billion zero coupon guaranteed convertible bonds
due in 2009, unconditionally and irrevocably guaranteed by, and
convertible into shares of the Company issued by CNOOC Finance (2004)
Limited, a wholly-owned subsidiary of the Company, on 15 December 2004.
The bonds are convertible from 15 January
2005 onwards at a price of HK$6.075 per share, subject to adjustments. The
conversion price was adjusted to HK$5.97, HK$5.90 and HK$5.79 per share on
7 June 2005, 7 June 2006 and 7 June 2007, respectively, as a result of the
declaration of the dividends for 2004, 2005 and 2006 by the Company.
Unless previously redeemed, converted or purchased and cancelled, the
bonds will be redeemed on the maturity date at 105.114% of the principal
amount. CNOOC Finance (2004) Limited has an early redemption option at any
time after 15 December 2007
(subject to certain criteria) and a cash settlement option to pay cash in
lieu of delivering shares when the bondholders exercise their conversion
right. The bondholders also have an early redemption option to require
CNOOC Finance (2004) Limited to redeem all or part of the bonds on 15
December 2007 at an early redemption amount of 103.038% of the principal
amount.
|
Issued
|
||||||||||||
Number
|
share
capital
|
|||||||||||
of
shares
|
Share
capital
|
equivalent
of
|
||||||||||
Shares
|
|
HK$’000
|
RMB’000
|
|||||||||
Authorised:
|
||||||||||||
Ordinary
shares of HK$0.02 each
|
||||||||||||
as
at 31 December 2007 and 31 December 2006
|
75,000,000,000 | 1,500,000 | ||||||||||
Issued
and fully paid:
|
||||||||||||
Ordinary
shares of HK$0.02 each as at 1 January 2006
|
41,054,675,375 | 821,094 | 876,635 | |||||||||
Exercise
of options
|
1,150,000 | 23 | 24 | |||||||||
Issue
of new shares for cash
|
2,272,727,273 | 45,454 | 46,994 | |||||||||
As
at 31 December 2006
|
43,328,552,648 | 866,571 | 923,653 | |||||||||
Conversion
of bonds
|
974,064,328 | 19,481 | 18,888 | |||||||||
As
at 31 December 2007
|
44,302,616,976 | 886,052 | 942,541 |
Independent
operations
|
Production
sharing contracts
|
Trading
business
|
Unallocated
|
Eliminations
|
Consolidated
|
||||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
||||||||||||
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
|
33,276,884
|
31,431,976
|
39,760,022
|
36,395,977
|
–
|
–
|
–
|
–
|
–
|
–
|
73,036,906
|
67,827,953
|
|||||||||||
Marketing
revenues
|
–
|
–
|
–
|
–
|
17,397,338
|
20,964,093
|
–
|
–
|
–
|
–
|
17,397,338
|
20,964,093
|
|||||||||||
Intersegment
revenues
|
1,128,726
|
851,604
|
6,006,262
|
11,056,807
|
–
|
–
|
–
|
(7,134,988)
|
(11,908,411)
|
–
|
–
|
||||||||||||
Other
income
|
180,604
|
19,809
|
49,428
|
89,239
|
–
|
–
|
59,555
|
46,190
|
–
|
–
|
289,587
|
155,238
|
|||||||||||
Total
|
34,586,214
|
32,303,389
|
45,815,712
|
47,542,023
|
17,397,338
|
20,964,093
|
59,555
|
46,190
|
(7,134,988)
|
(11,908,411)
|
90,723,831
|
88,947,284
|
|||||||||||
Segment
results
|
|||||||||||||||||||||||
Operating
expenses
|
(3,119,948)
|
(2,538,092)
|
(4,919,655)
|
(4,461,092)
|
–
|
–
|
–
|
–
|
–
|
–
|
(8,039,603)
|
(6,999,184)
|
|||||||||||
Production
taxes
|
(1,697,064)
|
(1,606,059)
|
(1,800,376)
|
(1,709,602)
|
–
|
–
|
–
|
–
|
–
|
–
|
(3,497,440)
|
(3,315,661)
|
|||||||||||
Exploration
costs
|
(1,870,775)
|
(1,296,424)
|
(1,561,644)
|
(408,651)
|
–
|
–
|
–
|
–
|
–
|
–
|
(3,432,419)
|
(1,705,075)
|
|||||||||||
Depreciation,
depletion and amortisation
|
(2,690,210)
|
(2,502,336)
|
(4,684,259)
|
(4,430,878)
|
–
|
–
|
–
|
–
|
–
|
–
|
(7,374,469)
|
(6,933,214)
|
|||||||||||
Dismantlement
|
(261,282)
|
(242,855)
|
(300,419)
|
(229,414)
|
–
|
–
|
–
|
–
|
–
|
–
|
(561,701)
|
(472,269)
|
|||||||||||
Special
oil gain levy
|
(3,315,007)
|
(1,928,985)
|
(3,522,206)
|
(2,052,185)
|
–
|
–
|
–
|
–
|
–
|
–
|
(6,837,213)
|
(3,981,170)
|
|||||||||||
Impairment
losses related to property,
|
|||||||||||||||||||||||
plant
and equipment
|
–
|
(150,399)
|
(613,505)
|
(101,958)
|
–
|
–
|
–
|
–
|
–
|
–
|
(613,505)
|
(252,357)
|
|||||||||||
Crude
oil and product purchases
|
(1,128,726)
|
(851,604)
|
(6,006,262)
|
(11,056,807)
|
(17,082,624)
|
(20,572,935)
|
–
|
–
|
7,134,988
|
11,908,411
|
(17,082,624)
|
(20,572,935)
|
|||||||||||
Selling
and administrative expenses
|
(57,363)
|
(82,377)
|
(738,895)
|
(708,652)
|
–
|
–
|
(944,903)
|
(752,748)
|
–
|
–
|
(1,741,161)
|
(1,543,777)
|
|||||||||||
Others
|
(82,468)
|
(6,134)
|
(256,348)
|
(101,147)
|
–
|
–
|
(5,863)
|
(10,020)
|
–
|
–
|
(344,679)
|
(117,301)
|
|||||||||||
Interest
income
|
–
|
–
|
37,016
|
82,747
|
–
|
–
|
635,971
|
698,789
|
–
|
–
|
672,987
|
781,536
|
|||||||||||
Finance
costs
|
(184,521)
|
(200,110)
|
(192,516)
|
(112,379)
|
–
|
–
|
(1,654,751)
|
(1,519,641)
|
–
|
–
|
(2,031,788)
|
(1,832,130)
|
|||||||||||
Exchange
gains/(losses), net
|
79
|
(19)
|
(13,109)
|
19,544
|
–
|
–
|
1,868,998
|
288,857
|
–
|
–
|
1,855,968
|
308,382
|
|||||||||||
Investment
income
|
–
|
–
|
–
|
–
|
–
|
–
|
902,378
|
613,028
|
–
|
–
|
902,378
|
613,028
|
|||||||||||
Share
of profits of associates
|
–
|
–
|
–
|
–
|
–
|
–
|
719,039
|
321,676
|
–
|
–
|
719,039
|
321,676
|
|||||||||||
Non-operating
income/(expenses), net
|
–
|
–
|
–
|
–
|
–
|
–
|
(6,979)
|
876,423
|
–
|
–
|
(6,979)
|
876,423
|
|||||||||||
Tax
|
–
|
–
|
–
|
–
|
–
|
–
|
(12,052,323)
|
(13,196,313)
|
–
|
–
|
(12,052,323)
|
(13,196,313)
|
|||||||||||
Profit
for the year
|
20,178,929
|
20,897,995
|
21,243,534
|
22,271,549
|
314,714
|
391,158
|
(10,478,878)
|
(12,633,759)
|
–
|
–
|
31,258,299
|
30,926,943
|
|||||||||||
Other
segment information
|
|||||||||||||||||||||||
Segment
assets
|
45,256,127
|
34,244,925
|
85,965,366
|
76,750,372
|
889,072
|
1,793,132
|
44,564,882
|
40,936,072
|
–
|
–
|
176,675,447
|
153,724,501
|
|||||||||||
Interests
in associates
|
–
|
–
|
–
|
–
|
–
|
–
|
2,030,999
|
1,543,515
|
–
|
–
|
2,030,999
|
1,543,515
|
|||||||||||
Non-current
asset classified as held
|
|||||||||||||||||||||||
for
sale
|
–
|
–
|
1,086,798
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
1,086,798
|
–
|
|||||||||||
Total
assets
|
45,256,127
|
34,244,925
|
87,052,164
|
76,750,372
|
889,072
|
1,793,132
|
46,595,881
|
42,479,587
|
–
|
–
|
179,793,244
|
155,268,016
|
|||||||||||
Segment
liabilities
|
(8,514,615)
|
(5,505,398)
|
(17,718,385)
|
(11,105,725)
|
(296,971)
|
(304,333)
|
(18,460,213)
|
(30,538,687)
|
–
|
–
|
(44,990,184)
|
(47,454,143)
|
|||||||||||
Liabilities
directly associated with
|
|||||||||||||||||||||||
non-current
asset classified as held
|
|||||||||||||||||||||||
for
sale
|
–
|
–
|
(488,322)
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
(488,322)
|
–
|
|||||||||||
Total
liabilities
|
(8,514,615)
|
(5,505,398)
|
(18,206,707)
|
(11,105,725)
|
(296,971)
|
(304,333)
|
(18,460,213)
|
(30,538,687)
|
–
|
–
|
(45,478,506)
|
(47,454,143)
|
|||||||||||
Capital
expenditure
|
12,437,280
|
8,839,966
|
15,150,291
|
35,673,922
|
–
|
–
|
26,186
|
128,538
|
–
|
–
|
27,613,757
|
44,642,426
|
PRC
|
Africa
|
Indonesia
|
Others
|
Consolidation
and elimination
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
|||||||||||||||||||||||||||||||||||||
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
|
165,069,955 | 141,671,505 | 28,552,281 | 24,885,876 | 18,869,876 | 19,006,251 | 39,600,715 | 35,901,096 | (72,299,583 | ) | (66,196,712 | ) | 179,793,244 | 155,268,016 | ||||||||||||||||||||||||||||||||||
Capital
expenditure
|
18,919,577 | 15,794,450 | 5,972,625 | 25,265,423 | 2,592,117 | 3,384,807 | 129,438 | 197,746 | – | – | 27,613,757 | 44,642,426 |
(i)
|
the
economic characteristics and risks of the embedded derivative instrument
are not clearly and closely related to the economic characteristics and
risks of the host contract;
|
(ii)
|
the
hybrid instrument that embodies both the embedded derivative instrument
and the host contract is not re-measured at fair value;
and
|
(iii)
|
a
separate instrument with the same terms as the embedded derivative
instrument would meet the definition of a derivative as described in SFAS
No. 133.
|
(i)
|
The
bondholders’ right to convert the convertible bonds into the Company’s
shares at specific price;
|
(ii)
|
Prior
to the renunciation of cash settlement option, upon exercise of the
conversion right by the bondholders of the convertible bonds, the Company
has the option to settle the exercise of the conversion right in cash;
and
|
(iii)
|
The
convertible bonds are denominated in US dollars and are convertible into
the Company’s share denominated into Hong Kong dollars using a fixed
exchange rate of US$1 to HK$7.77.
|
Net
profit
|
|||||||||||
2007
|
2006
|
||||||||||
RMB’000
|
RMB’000
|
||||||||||
As
reported under Hong Kong GAAP
|
31,258,299 | 30,926,943 | |||||||||
Impact
of US GAAP adjustments:
|
|||||||||||
– |
Fair
value losses on embedded derivative component of convertible
bonds
|
(2,975,664 | ) | – | |||||||
– |
Depreciation
of property, plant and equipment due to reversal of
|
||||||||||
impairment
losses
|
(34,080 | ) | – | ||||||||
– |
Deferred
income tax related to depreciation of property, plant and
equipment
|
8,520 | – | ||||||||
– |
Reversal
of impairment losses related to property, plant and
equipment
|
– | 252,357 | ||||||||
– |
Deferred
income tax related to impairment losses on property,
|
||||||||||
plant
and equipment
|
– | (75,708 | ) | ||||||||
Net
profit under US GAAP
|
28,257,075 | 31,103,592 | |||||||||
Net
profit per share under US GAAP
|
|||||||||||
–
Basic
|
RMB0.65
|
RMB0.73
|
|||||||||
–
Diluted
|
RMB0.65
|
RMB0.73
|
|||||||||
Net
equity
|
|||||||||||
2007
|
2006
|
||||||||||
RMB’000
|
RMB’000
|
||||||||||
As
reported under Hong Kong GAAP
|
134,314,738 | 107,771,928 | |||||||||
Impact
of US GAAP adjustments:
|
|||||||||||
– |
Reversal
of derivative component of convertible bond reclassified to
equity
|
(4,471,324 | ) | – | |||||||
– |
Addition
of share premium related to conversion of bonds
|
4,076,738 | – | ||||||||
– |
Fair
value losses on embedded derivative component of convertible
bonds
|
(2,975,664 | ) | – | |||||||
– |
Reversal
of impairment losses related to property, plant and
equipment
|
252,357 | 252,357 | ||||||||
– |
Deferred
income tax related to impairment losses on property,
|
||||||||||
plant
and equipment
|
(75,708 | ) | (75,708 | ) | |||||||
– |
Depreciation
of property, plant and equipment due to reversal of
|
||||||||||
impairment
losses
|
(34,080 | ) | – | ||||||||
– |
Deferred
income tax related to depreciation of property, plant and
equipment
|
8,520 | – | ||||||||
– |
Reversal
of additional accumulated depreciation, depletion and
amortisation
|
||||||||||
arising
from the revaluation surplus on land and buildings
|
44,207 | 44,207 | |||||||||
As
reported under US GAAP
|
131,139,784 | 107,992,784 |
2007
|
2006
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Net
income under US GAAP
|
28,257,075 | 31,103,592 | ||||||
Other
comprehensive income:
|
||||||||
Foreign
currency translation adjustments
|
(3,861,917 | ) | (1,257,594 | ) | ||||
Unrealised
gains on available-for-sale investments
|
63,426 | 60,010 | ||||||
Less:
Reclassification adjustment for gains included in net
income
|
(60,010 | ) | (69,069 | ) | ||||
Comprehensive
income under US GAAP
|
24,398,574 | 29,836,939 |
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 2005
|
(512,943 | ) | 69,069 | (443,874 | ) | |||||||
Reversal
of current year’s 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 | ) | |||||||
Reversal
of current year’s realised gains
|
– | (60,010 | ) | (60,010 | ) | |||||||
Current
year’s change
|
(3,861,917 | ) | 63,426 | (3,798,491 | ) | |||||||
Balance
at 31 December 2007
|
(5,632,454 | ) | 63,426 | (5,569,028 | ) |
2007
|
2006
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Beginning
of the year
|
879,189 | 281,573 | ||||||
Additions
to capitalised exploratory well costs
|
||||||||
pending
the determination of proved reserves
|
1,592,302 | 803,184 | ||||||
Reclassifications
to oil and gas properties based on the
|
||||||||
determination
of proved reserve
|
(36,027 | ) | (182,582 | ) | ||||
Capitalised
exploratory well costs charged to expense
|
(385,609 | ) | (7,976 | ) | ||||
Exchange
realignment
|
(55,913 | ) | (15,010 | ) | ||||
End
of the year
|
1,993,942 | 879,189 |
2007
|
2006
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Capitalised
exploratory well costs that have been
|
||||||||
capitalised
for a period for one year or less
|
1,549,223 | 834,333 | ||||||
Capitalised
exploratory well costs that have been
|
||||||||
capitalised
for a period greater than one year
|
444,719 | 44,856 | ||||||
End
of the year
|
1,993,942 | 879,189 | ||||||
Number
of projects for which exploratory well costs
|
||||||||
have
been capitalised for a period greater than one year
|
4 | 1 |
Executive
Directors
|
Independent
Non-executive Directors
|
Fu
Chengyu (Chairman)
|
Edgar
W. K. Cheng
|
Zhou
Shouwei
|
Chiu
Sung Hong
|
Wu
Guangqi
|
Evert
Henkes
|
Yang
Hua
|
Lawrence
J. Lau
|
Tse
Hau Yin, Aloysius
|
|
Non-executive
Directors
|
|
Luo
Han
|
|
Cao
Xinghe
|
|
Wu
Zhenfang
|
|
By
Order of the Board
|
|
CNOOC
Limited
|
|
Fu
Chengyu
|
|
Chairman
and Chief Executive Officer
|
|
Hong
Kong, 27 March 2008
|