潍坊北大青鸟华光科技股份有限公司2004年第一季度报告

  作者:    日期:2004.04.23 14:53 http://www.stock2000.com.cn 中天网



         潍坊北大青鸟华光科技股份有限公司2004年第一季度报告

    §1 重要提示

    1.1 本公司董事会及其董事保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性负个别及连带责任。

    1.2 徐祗祥董事委托侯琦董事、刘永进董事委托周燕军董事、郝如玉独立董事委托邵九林独立董事出席并行使表决权。

    1.3 公司负责人董事长周燕军先生、主管会计工作负责人总经理童庆明先生及会计机构负责人、财务总监、副总经理张永森先生声明:保证季度报告中财务报告的真实、完整。

    §2 公司基本情况

    2.1 公司基本信息

                   A股          B股      其它一       其它二       其它三

股票简称           青鸟华光

变更前简称(如有)

股票代码           600076

                               董事会秘书                    证券事务代表

姓名                               刘世祯                          原晋锋

联系地址   山东省潍坊市高新技术产业开发区  山东省潍坊市高新技术产业开发区

                              北宫东街6号                   北宫东街6  号

电话                         0536-2991601                    0536-2991601

传真                         0536-8865200                    0536-8865200

电子信箱                  [email protected]                [email protected]

    2.2 财务资料

    2.2.1 主要会计数据及财务指标

    单位:元币种:人民币

                         本报告期末         上年度期末   本报告期末比上年

                                                           度期末增减(%)

总资产             7,101,661,531.86   2,050,854,574.43             246.28

股东权益(不含少

数股东权益)        1,072,072,437.49   1,020,625,455.19               5.04

每股净资产                     4.23               4.03               5.04

调整后的每股净资

产                             3.85               3.64               5.67

                             报告期   年初至报告期期末   本报告期比上年同

                                                               期增减(%)

经营活动产生的现

金流量净额          -257,931,815.74    -257,931,815.74             774.12

每股收益                      -0.04              -0.04            -936.64

净资产收益率                  -0.84              -0.84            -866.09

扣除非经常性损益

后的净资产收益率              -0.79              -0.79            -514.42

非经常性损益项目                                                     金额

营业外收支净额                                                -592,940.06

合计                                                          -592,940.06

    2.2.2 利润表

    利润表

    单位:元币种:人民币未经审计

                                                               本期数  

项目                                   合并                        母公司

一、主营业务收                                                           

入                            64,421,694.24                 23,497,042.75

减:主营业务成                                                           

本                             39,020,838.5                  7,820,127.71

主营业务税金及                                                           

附加                             336,468.09                             0

二、主营业务利                                                           

润(亏损以"-"                                                             

号填列)                       25,064,387.65                 15,676,915.04

加:其他业务利                                                           

润(亏损以"-"                                                             

号填列)                          805,447.35                    803,496.96

减:营业费用                   4,882,441.08                    394,812.38

管理费用                      25,193,062.85                 11,152,446.87

财务费用                       9,638,443.16                  1,777,373.69

三、营业利润(亏                                                          

损以"-"号填列)               -13,844,112.09                  3,155,779.06

加:投资收益(损                                                          

失以"-"号填列)               -7,512,058.405                -14,640,412.91

补贴收入                       2,440,453.18                  2,440,453.18

营业外收入                        67,274.44                      9,788.35

减:营业外支出                    660,214.5                             0

四、利润总额(亏                                                          

损总额以"-"号                                                            

填列)                        -19,508,657.37                 -9,034,392.32

减:所得税                                0                             0

减:少数股东损                                                           

益                           -10,474,265.05                             0

五、净利润(亏                                                            

损以"-"号填列)                -9,034,392.32                 -9,034,392.32

                                                                         

                                                               上年同期数

项目                                   合并                        母公司

一、主营业务收                                                           

入                            39,473,345.32                 34,590,188.99

减:主营业务成                                                           

本                            25,270,113.67                 22,147,984.08

主营业务税金及                                                           

附加                             420,652.91                    416,577.53

二、主营业务利                                                           

润(亏损以                                                                

号填列)                       13,782,578.74                 12,025,627.38

加:其他业务利                                                           

润(亏损以                                                                

号填列)                           31,403.69                    135,433.56

减:营业费用                   1,774,201.93                  1,227,711.07

管理费用                      15,226,843.94                 10,278,590.43

财务费用                       4,157,872.83                  3,927,863.65

三、营业利润(亏                                                          

损以"-"号填列)                -7,344,936.27                 -3,273,104.21

加:投资收益(损                                                          

失以"-"号填列)                  -197,953.91                 -3,629,057.05

补贴收入                      11,896,574.47                 11,896,574.47

营业外收入                           23,858                        22,808

减:营业外支出                    3,817,500                     3,817,400

四、利润总额(亏                                                          

损总额以"-"号                                                            

填列)                            560,042.29                  1,199,821.21

减:所得税                      119,982.121                   119,982.121

减:少数股东损                                                           

益                              -639,778.92                             0

五、净利润(亏                                                            

损以"-"号填列)                1,079,839.089                 1,079,839.089

    2.3 报告期末股东总人数为45541 户

    §3 管理层讨论与分析

    3.1 公司报告期内经营活动总体状况的简要分析

    √ 适用□ 不适用

    公司2004 年第一季度实现主营业务收入64421694.24 元,较去年同期增长63.2%;实现主营业务利润25064387.65 元,较去年同期增长81.9%;实现净利润-9034392.32 元,较去年同期下降936.6%。

    1、本报告期主营收入较去年同期增长主要原因为公司控股子公司潍坊青鸟华光电池有限公司主营收入较去年同期增长较大;主营业务利润较去年同期增长主要原因是去年同期毛利率较低。

    2、净利润较去年同期大幅下降主要原因是期间费用较去年同期大幅增加、收投资收益较去年同期大幅下降。期间费用较去年同期增加主要是由于本报告期增加合并了北京北大文化发展有限公司和北京北大高科技投资有限公司;投资收益较去年同期减少的主要原因一方面是控股子公司北京北大文化发展有限公司所投资的上海青联传媒有限公司刚成立,正处于投入期,亏损较大。另一方面是控股子公司北京北大高科技产业投资有限公司正处于产业整合期,所控股的子公司产品正处于销售淡季,致使亏损较大。

    3、公司本报告期合并报表范围新增加了北京北大高科技产业投资有限公司,由于该公司资产规模较大,合并后使得期末资产总额较期初数大幅增加。

    3.1.1 占主营收入或主营业务利润总额10%以上的主营行业或产品情况

    √ 适用□ 不适用

    单位:元币种:人民币未经审计

分行业或分产品        主营业务收入           主营业务       成本毛利率(%)

照排产品             18,755,931.63       4,818,642.64                74.3

锂电池产品           32,839,861.86      24,302,427.41                  26

其中:关联交易                                                           

    3.1.2 公司经营的季节性或周期性特征

    √ 适用□ 不适用

    公司投资的北京北大文化发展有限公司所经营的传媒类业务具有明显的季节性,公司投资的北京北大高科技产业投资有限公司所控股的子公司所经营的房地产业务具有明显的周期性,以上两类业务会对公司正常经营产生一定影响。

    3.1.3 报告期利润构成情况(主营业务利润、其他业务利润、期间费用、投资收益、补贴收入与营业外收支净额在利润总额中所占比例与前一报告期相比的重大变动及原因的说明)

    √ 适用□ 不适用

    单位:千元币种:人民币未经审计

                                                                 本报告期

项目                                 金额                     占利润总额%

主营业务利润                       25,064                          -128.5

其它业务利润                          805                            -4.1

期间费用                           39,713                          -203.6

投资收益                           -7,512                            38.5

补贴收入                            2,440                           -12.5

营业外收支净额                       -593                             3.0

利润总额                          -19,508                                

                                         前一报告期              增减比例

项目                          金额           占利润总额%              (%)

主营业务利润               142,489               1,132.2         -1,260.7

其它业务利润                   984                   7.8            -11.9

期间费用                   143,531               1,140.5         -1,134.1

投资收益                    -7,325                 -58.2             96.7

补贴收入                    23,891                 189.8           -202.3

营业外收支净额              -3,921                 -31.2             34.2

利润总额                    12,585                                       

    1、主营业务利润占利润总额比例减少主要原因是本报告期毛利率较低锂电池产品收入占公司主营业务收入的比重较前一报告期增大。

    2、期间费用占利润总额的比例较前一报告期下降较大主要原因是本报告期利润总额比前一报告期下降3209 万元,利润总额下降幅度较大。

    3、投资收益占利润总额比例增加的主要原因是本报告期公司所控股的子公司亏损较多。

    4、补贴收入占利润总额比例减少主要原因是本报告期收到的补贴收入较前一报告期大幅减少。

    3.1.4 主营业务及其结构与前一报告期相比发生重大变化的情况及原因说明

    √ 适用□ 不适用

    公司合并报表范围增加了北京北大高科技产业投资有限公司及其所控股的公司,使公司主营业务范围相应增加。

    3.1.5 主营业务盈利能力(毛利率)与前一报告期相比发生重大变化的情况及其

    原因说明

    √ 适用□ 不适用

    公司合并报表范围增加了北京北大高科技产业投资有限公司,由于其毛利率较低,影响公司毛利率比前一报告期下降较大。

    3.2 重大事项及其影响和解决方案的分析说明

    □ 适用√ 不适用

    3.3 会计政策、会计估计、合并范围变化以及重大会计差错的情况及原因说明

    √ 适用□ 不适用

    公司控股的北京北大高科技产业投资有限公司纳入公司合并范围,使公司合并范围发生变化。公司会计政策、会计估计未发生变化。

    3.4 经审计且被出具"非标意见"情况下董事会和监事会出具的相关说明

    □ 适用√ 不适用

    3.5 预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比

    发生大幅度变动的警示及原因说明

    □ 适用√ 不适用

    3.6 公司对已披露的年度经营计划或预算的滚动调整情况

    □ 适用√ 不适用

    潍坊北大青鸟华光科技股份有限公司

    二○○四年四月二十日

    资产负债表

    编制单位:潍坊北大青鸟华光科技股份有限公司2004年3月31    单位:人民币元

资产                                                                 合并 

                                   2004年3月31日           2003年12月31日     

流动资金:                                                               

货币资金                        1,289,028,977.25           243,903,706.99

短期投资                            5,000,000.00                        -

应收票据                           14,260,145.30             4,976,092.82

应收股利                               14,493.92                14,493.92

应收利息                            1,283,262.40                        -

应收账款                          351,529,261.51           323,713,605.10

其他应收款                      2,873,050,875.02           773,385,810.74

预付帐款                          873,211,073.98            26,259,736.19

应收补贴款                                     -                            

存货                              592,388,689.14            46,006,054.53

待摊费用                              723,422.04                26,250.00

一年内到期的长期债券投资                       -                        -

其他流动资产                                   -                            

                                               -                        -

流动资产合计                    6,000,490,200.56         1,418,285,750.29

长期投资:                                     -                        -

长期股权投资                      688,418,412.60           226,451,254.38

长期债权投资                                   -                        -

合并价差                                                   107,374,592.40  

长期投资合计                      688,418,412.60           333,825,846.78

固定资产:                                     -                        -

固定资产原价                      364,988,320.91           273,305,856.52

减:累计折旧                       97,845,081.56            85,638,572.46

固定资产净值                      267,143,239.35           187,667,284.06

减:固定资产减值准备                8,175,356.00             8,175,356.00

固定资产净额                      258,967,883.35           179,491,928.06

工程物资                                       -                        -

在建工程                           53,677,759.53            16,998,776.64

固定资产清理                           10,311.51                            

固定资产合计                      312,655,954.39           196,490,704.70

无形资产及递延资产:                           -                        -

无形资产                           99,884,005.18           102,252,272.66

长期待摊费用                           13,942.50                            

其他长期资产                          199,016.63                        -

无形资产及递延资产合计            100,096,964.31           102,252,272.66

                                               -                        -

递延税项:                                     -                        -

递延税款借项                                   -                        -

资产总计                        7,101,661,531.86         2,050,854,574.43

                                                                         

资产                                      母公司                         

2004年3月31日                      2004年3月31日           2003年12月31日

流动资金:                                                               

货币资金                          255,317,228.42           221,090,226.42

短期投资                                    0.00                         

应收票据                                    0.00                     0.00

应收股利                               14,493.92                14,493.92

应收利息                                    0.00                     0.00

应收账款                          308,312,770.61           294,560,680.88

其他应收款                         74,129,004.54           653,198,468.10

预付帐款                          244,160,898.26            17,450,409.01

应收补贴款                                  0.00                         

存货                               11,655,118.35            14,201,773.23

待摊费用                                    0.00                         

一年内到期的长期债券投资                       -                         

其他流动资产                                   -                         

                                               -                         

流动资产合计                      893,589,514.10         1,200,516,051.56

长期投资:                                     -                         

长期股权投资                      966,990,859.60           506,406,472.51

长期债权投资                                0.00                         

合并价差                                                                 

长期投资合计                      966,990,859.60           506,406,472.51

固定资产:                                     -                         

固定资产原价                      179,577,940.55           179,515,840.55

减:累计折旧                       70,215,316.75            68,581,473.46

固定资产净值                      109,362,623.80           110,934,367.09

减:固定资产减值准备                8,175,356.00             8,175,356.00

固定资产净额                      101,187,267.80           102,759,011.09

工程物资                                    0.00                     0.00

在建工程                           19,066,470.12            16,357,334.48

固定资产清理                                   -                         

固定资产合计                      120,253,737.92           119,116,345.57

无形资产及递延资产:                           -                         

无形资产                           87,594,054.84            89,499,999.19

长期待摊费用                                   -                         

其他长期资产                                   -                         

无形资产及递延资产合计             87,594,054.84            89,499,999.19

                                               -                         

递延税项:                                     -                         

递延税款借项                                   -                         

资产总计                        2,068,428,166.46         1,915,538,868.83

    企业负责人:                           会计机构负责人:                   主管会计工作负责人:

    资产负债表

    编制单位:潍坊北大青鸟华光科技股份有限公司2004年3月31    单位:人民币元

资产                                                                 合并

                                  2004年3月31日            2003年12月31日

短期借款                       1,074,448,125.00            268,448,125.00

应付票据                          90,965,286.00             10,000,000.00

应付账款                         112,270,574.77             88,308,157.08

预收账款                         118,334,532.40             67,459,786.05

应付工资                             366,302.84                 26,240.55

应付福利费                         7,868,238.57              6,987,923.87

应付股利                           2,838,926.50              2,822,828.06

应交税金                          -5,353,012.63              8,289,086.10

其他应交款                           -57,966.76                -46,411.59

其他应付款                     1,783,695,319.57            164,302,944.49

预提费用                             898,224.46                453,619.12

预计负债                                      -                             

一年内到期的长期负债             318,936,312.07            318,936,312.07

内部往来                                      -                         -

其他流动负债                                  -                         -

                                              -                         -

流动负债合计                   3,505,210,862.79            935,988,610.80

长期负债:                                    -                         -

长期借款                         270,000,000.00             50,000,000.00

应付债券                                      -                             

长期应付款                                    -                         -

专项应付款                         1,450,000.00              1,300,000.00

其他长期负债                                  -                             

长期负债合计                     271,450,000.00             51,300,000.00

递延税项:                                    -                             

递延税款贷项                                  -                             

负债合计                       3,776,660,862.79            987,288,610.80

                                              -                             

少数股东权益                   2,252,928,231.58             42,940,508.44

股东权益:                                    -                             

股本                             253,216,000.00            253,216,000.00

减:已归还投资                                -                         -

股本净额                         253,216,000.00            253,216,000.00

资本公积                         547,718,547.47            548,016,069.47

盈余公积                         144,715,710.10             83,936,813.48

其中:法定公益金                  62,226,837.09             41,968,406.74

未分配利润                       126,422,179.92            135,456,572.24

股东权益合计                   1,072,072,437.49          1,020,625,455.19

负债及股东权益总计             7,101,661,531.86          2,050,854,574.43

                                                                         

资产                                                               母公司              

                                  2004年3月31日            2003年12月31日

短期借款                         283,448,125.00            233,448,125.00

应付票据                                   0.00                      0.00

应付账款                          66,308,944.14             68,583,822.10

预收账款                          52,627,684.02             51,123,352.02

应付工资                                   0.00                      0.00

应付福利费                         6,352,953.06              6,186,425.70

应付股利                           2,788,476.06              2,822,828.06

应交税金                           2,835,581.91              6,996,507.33

其他应交款                           -85,150.05                -85,150.05

其他应付款                       271,862,454.40            155,139,468.43

预提费用                                                             0.00

预计负债                                   0.00                          

一年内到期的长期负债             318,936,312.07            318,936,312.07

内部往来                                                                 

其他流动负债                                  -                          

                                              -                          

流动负债合计                   1,005,075,380.61            843,151,690.66

长期负债:                                    -                          

长期借款                          50,000,000.00             50,000,000.00

应付债券                                      -                         -

长期应付款                                    -                          

专项应付款                                 0.00                          

其他长期负债                                  -                          

长期负债合计                      50,000,000.00             50,000,000.00

递延税项:                                    -                          

递延税款贷项                                  -                          

负债合计                       1,055,075,380.61            893,151,690.66

                                              -                         -

少数股东权益                               0.00                          

股东权益:                                    -                          

股本                             253,216,000.00            253,216,000.00

减:已归还投资                                -                          

股本净额                         253,216,000.00            253,216,000.00

资本公积                         547,718,547.47            547,718,547.47

盈余公积                          83,716,424.94             83,716,424.94

其中:法定公益金                  41,858,212.47             41,858,212.47

未分配利润                       128,701,813.44            137,736,205.76

股东权益合计                   1,013,352,785.85          1,022,387,178.17

负债及股东权益总计             2,068,428,166.46          1,915,538,868.83

    企业负责人:                         会计机构负责人:                         主管会计工作负责人:

    利润表                                                                      

    编制单位:潍坊北大青鸟华光科技股份有限公司2004年1-3月金额单位:人民币元       

项目                              行次                       合并         

                                             2004年1-3月      2003年1-3月 

一、主营业务收入                     1     64,421,694.24    39,473,345.32 

减:主营业务成本                     4     39,020,838.50    25,270,113.67 

主营业务税金及附加                   5        336,468.09       420,652.91 

二、主营业务利润(亏损以"-"号填列    10     25,064,387.65    13,782,578.74 

加:其他业务利润(亏损以"-"号填列    11        805,447.35        31,403.69 

减:营业费用                        14      4,882,441.08     1,774,201.93 

管理费用                            15     25,193,062.85    15,226,843.94 

财务费用                            16      9,638,443.16     4,157,872.83 

三、营业利润(亏损以"-"号填列)       18    -13,844,112.09    -7,344,936.27 

加:投资收益(损失以"-"号填列)       19     -7,512,058.40      -197,953.91 

补贴收入                            22      2,440,453.18    11,896,574.47 

营业外收入                          23         67,274.44        23,858.00 

减:营业外支出                      25        660,214.50     3,817,500.00 

四、利润总额                        27    -19,508,657.37       560,042.29 

减:所得税                          28              -          119,982.12 

少数股东损益                        29    -10,474,265.05      -639,778.92 

五、净利润                          30     -9,034,392.32     1,079,839.09 

项目                                                         母公司       

                                            2004年1-3月       2003年1-3月 

一、主营业务收入                          23,497,042.75     34,590,188.99 

减:主营业务成本                           7,820,127.71     22,147,984.08 

主营业务税金及附加                                 -           416,577.53 

二、主营业务利润(亏损以"-"号填列          15,676,915.04     12,025,627.38 

加:其他业务利润(亏损以"-"号填列             803,496.96        135,433.56 

减:营业费用                                 394,812.38      1,227,711.07 

管理费用                                  11,152,446.87     10,278,590.43 

财务费用                                   1,777,373.69      3,927,863.65 

三、营业利润(亏损以"-"号填列)              3,155,779.06     -3,273,104.21 

加:投资收益(损失以"-"号填列)            -14,640,412.91     -3,629,057.05 

补贴收入                                   2,440,453.18     11,896,574.47 

营业外收入                                     9,788.35         22,808.00 

减:营业外支出                                     -         3,817,400.00 

四、利润总额                              -9,034,392.32      1,199,821.21 

减:所得税                                         -           119,982.12 

少数股东损益                                       -                 -    

五、净利润                                -9,034,392.32      1,079,839.09 

    企业负责人:                            主管会计工作负责人:                      会计机构负责人:

    现金流量表                                                

    编制单位:潍坊北大青鸟华光科技股份有限公司     2004年3月31日        单位:人民币元

项目                                                行次              合并

一、经营活动产生的现金流量                             1                  

销售商品、提供劳务收到的现金                           2     61,516,446.71

收到的税费返还                                         3      2,443,316.44

收到的其他与经营活动有关的现金                         4  3,383,178,218.87

现金流入小计                                           5  3,447,137,982.02

购买商品、接受劳务支付的现金                           6     90,751,833.91

支付给职工以及为职工支付的现金                         7     10,857,799.96

支付的各项税费                                         8     11,050,985.99

支付的其他与经营活动有关的现金                         9  3,592,409,177.90

现金流出小计                                          10  3,705,069,797.76

经营活动产生的现金流量净额                            11   -257,931,815.74

二、投资活动产生的现金流量:                          12                 -

收回投资所收到的现金                                  13                 -

取得投资收益所收到的现金                              14                 -

取得债券利息收入所收到的现金                          15                 -

处置固定资产、无形资产和其他长期而资产收到的现金净额  16                 -

收到的其他与投资活动有关的现金                        17        696,354.16

现金流入小计                                          18        696,354.16

购建固定资产、无形资产和其他长期资产所支付的现金      19      6,110,915.11

投资所支付的现金                                      20     10,000,000.00

支付的其他与投资活动有关的现金                        21        140,022.19

现金流出小计                                          22     16,250,937.30

投资活动所产生的现金流量净额                          23    -15,554,583.14

三、筹资活动所产生的现金流量                          24                 -

吸收投资所收到的现金                                  25                 -

借款所收到的现金                                      26    686,000,000.00

收到的其他与筹资活动有关的现金                        27        384,059.72

现金流入小计                                          28    686,384,059.72

偿还债务所支付的现金                                  29    205,000,000.00

分配股利、利润或偿付利息所支付的现金                  30      8,615,257.64

支付的其他与筹资活动有关的现金                        31      3,186,548.88

现金流出小计                                          32    216,801,806.52

筹资活动产生的现金流量净额                            33    469,582,253.20

四、汇率变动对现金的影响额                            34                 -

五、现金及现金等价物净增加额                          35    196,095,854.32

补充资料                                              36                 -

1.将净利润调节为经营活动的现金流量:                  37                 -

净利润                                                38     -9,034,392.32

加:计提的资产减值准备                                39     -6,702,586.37

固定资产折旧                                          40      2,924,059.39

无形资产摊销                                          41      3,662,376.76

长期待摊费用摊销                                      42                 -

待摊费用减少(减:增加)                                43                 -

预提费用增加(减:减少)                                44        200,075.01

处置固定资产、无形资产和其他长期资产的损失(减:收益)  45        129,459.00

固定资产报废损失                                      46        136,551.67

财务费用                                              47      2,358,814.66

投资损失(减:收益)                                    48      7,512,058.40

递延税款贷项(减:借项)                                49                 -

项目                                                               母公司

一、经营活动产生的现金流量                                               

销售商品、提供劳务收到的现金                                13,092,017.21

收到的税费返还                                               2,440,453.18

收到的其他与经营活动有关的现金                              69,840,664.88

现金流入小计                                                85,373,135.27

购买商品、接受劳务支付的现金                                11,615,210.77

支付给职工以及为职工支付的现金                               5,054,800.39

支付的各项税费                                               4,708,610.72

支付的其他与经营活动有关的现金                              30,159,388.75

现金流出小计                                                51,538,010.63

经营活动产生的现金流量净额                                  33,835,124.64

二、投资活动产生的现金流量:                                            -

收回投资所收到的现金                                                    -

取得投资收益所收到的现金                                                -

取得债券利息收入所收到的现金                                            -

处置固定资产、无形资产和其他长期而资产收到的现金净额                    -

收到的其他与投资活动有关的现金                                          -

现金流入小计                                                            -

购建固定资产、无形资产和其他长期资产所支付的现金             2,765,635.64

投资所支付的现金                                                        -

支付的其他与投资活动有关的现金                                          -

现金流出小计                                                 2,765,635.64

投资活动所产生的现金流量净额                                -2,765,635.64

三、筹资活动所产生的现金流量                                            -

吸收投资所收到的现金                                                    -

借款所收到的现金                                             5,000,000.00

收到的其他与筹资活动有关的现金                                          -

现金流入小计                                                 5,000,000.00

偿还债务所支付的现金                                                    -

分配股利、利润或偿付利息所支付的现金                         1,842,487.00

支付的其他与筹资活动有关的现金                                          -

现金流出小计                                                 1,842,487.00

筹资活动产生的现金流量净额                                   3,157,513.00

四、汇率变动对现金的影响额                                              -

五、现金及现金等价物净增加额                                34,227,002.00

补充资料                                                                -

1.将净利润调节为经营活动的现金流量:                                    -

净利润                                                      -9,034,392.32

加:计提的资产减值准备                                                  -

固定资产折旧                                                 1,633,843.29

无形资产摊销                                                 1,905,944.35

长期待摊费用摊销                                                        -

待摊费用减少(减:增加)                                                  -

预提费用增加(减:减少)                                                  -

处置固定资产、无形资产和其他长期资产的损失(减:收益)                    -

固定资产报废损失                                                        -

财务费用                                                     1,808,135.00

投资损失(减:收益)                                          14,640,412.91

递延税款贷项(减:借项)                                                  -

    企业负责人:                       主管会计工作负责人:                        会计机构负责人:



    现金流量表       

    编制单位:潍坊北大青鸟华光科技股份有限公司2004年3月31日  单位:人民币元

存货的减少(减;增加)                         50                          

经营性应收项目的减少(减增加)                 51            363,359,614.84

经营性应付项目的增加(减:减少)               52           -614,744,918.37

其他                                         53                 38,620.60

经营活动产生的现金流量净额                   54           -257,931,815.74

2.不涉及现金收支的投资和筹资活动:           56                         -

债务转为资本                                 57                         -

一年内到期的可转换公司债券                   58                         -

融资租入固定资产                             59                         -

3.现金及现金等价物净增加情况:               61                         -

现金的期末余额                               62          1,289,028,977.25

减:现金的期初余额                           63          1,092,933,122.93

加:现金等价物的期末余额                     64                         -

减:现金等价物的期初余额                                                -

现金及现金等价物净增加额                                   196,095,854.32

存货的减少(减;增加)                                         2,546,654.88          

经营性应收项目的减少(减增加)                               338,606,884.58          

经营性应付项目的增加(减:减少)                            -318,272,358.05          

其他                                                                    -          

经营活动产生的现金流量净额                                  33,835,124.64          

2.不涉及现金收支的投资和筹资活动:                                      -          

债务转为资本                                                            -          

一年内到期的可转换公司债券                                              -          

融资租入固定资产                                                        -          

3.现金及现金等价物净增加情况:                                          -          

现金的期末余额                                             255,317,228.42          

减:现金的期初余额                                         221,090,226.42          

加:现金等价物的期末余额                                                -          

减:现金等价物的期初余额                                                -          

现金及现金等价物净增加额                                    34,227,002.00          

    企业负责人:                  主管会计工作负责人:                    会计机构负责人:


关闭窗口