XML 66 R54.htm IDEA: XBRL DOCUMENT v3.21.1
GOODWILL (Tables)
12 Months Ended
Dec. 31, 2020
GOODWILL [abstract]  
Schedule of goodwill

RMB’000

Year ended December 31, 2019 and 2020

Opening net book amount

281,255

Additions

-

Impairment

-

Closing net book amount

281,255

At December 31, 2019 and 2020

Cost

281,255

Accumulated impairment

-

Net book amount

281,255

Schedule of key assumptions used for value-in-use calculations

Railroad business

2019

2020

 

 

 

Revenue growth rate (within the five-year period)

8%

8% - 32%

Long-term growth rate (beyond the five-year period)

2%

3%

Gross margin

8% - 16%

3% - 8%

Pre-tax discount rate

12%

12%