内蒙古包钢钢联股份有限公司2004年第三季度报告

  作者:    日期:2004.10.20 11:13 http://www.stock2000.com.cn 中天网

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公司第三季度财务报告未经审计。  

    1.3公司董事长曹中魁先生、总经理徐政先生、财务总监曹敏先生声明: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  

股票简称      钢联股份      变更前简称(如有)  

股票代码      600010  

              董事会秘书                           证券事务代表  

姓名          郭景龙                               敖璐  

联系地址      内蒙古包头市昆区包钢信息大楼东       内蒙古包头市昆  

                                                   区包钢信息大楼东  

              副楼四楼                             副楼三楼  

电话          0472-2189515                         0472-2189528,2189529  

传真          0472-2189510                         0472-2189530  

电子信箱      glgf@public. hh.nm.cn                [email protected]  

    2.2财务资料  

    2.2.1主要会计数据及财务指标  

                                                             币种:人民币  

                                         本报告期末           上年度期末  

总资产(万元)                             985,171.18           973,932.90  

股东权益(不含少数股东权益)(万元)       470,638.24           435,359.06  

每股净资产(元)                                 3.77                 3.48  

调整后的每股净资产(元)                         3.77                 3.48  

                                             报告期     年初至报告期期末  

                                         (7-9月)           (1-9月)  

经营活动产生的现金流量净额(万元)                              193,117.65  

每股收益(元)                                   0.19                 0.53  

净资产收益率(%)                              4.97                14.14  

扣除非经常性损益后的净资产收益率(%)          4.99                14.29  

                                                      本报告期末比上年度  

                                                          期末增减(%)  

总资产(万元)                                                        1.15  

股东权益(不含少数股东权益)(万元)                                  8.10  

每股净资产(元)                                                      8.10  

调整后的每股净资产(元)                                              8.10  

                                                      本报告期比上年同期  

                                                              增减(%)  

经营活动产生的现金流量净额(万元)                                  -31.07  

每股收益(元)                                                       42.51  

净资产收益率(%)                                                   0.77  

扣除非经常性损益后的净资产收益率(%)                               0.47  

非经常性损益项目                                                    金额  

营业外收入                                                    575,122.52  

营业外支出                                                  5,463,425.94  

所得税影响                                                 -1,841,346.22  

合计                                                       -6,729,649.64  

    2.2.2利润表  

                              利润表  

    单位:元币种:人民币未经审计  

项目                                                                编号  

一、主营业务收入                                                       1  

减:主营业务成本                                                       2  

主营业务税金及附加                                                     3  

二、主营业务利润(亏损以"-"号填列)                                    4  

加:其他业务利润(亏损以"-"号填列)                                    5  

减:营业费用                                                           6  

管理费用                                                               7  

财务费用                                                               8  

三、营业利润(亏损以"-"号填列)                                       10  

加:投资收益(损失以"-"号填列)                                       11  

补贴收入                                                              12  

营业外收入                                                            13  

减:营业外支出                                                        14  

四、利润总额(亏损总额以"-"号填列)                                   15  

减:所得税                                                            16  

少数股东收益                                                          17  

五、净利润(净亏损以"-"号填列)                                       20  

项目                                               本期数(7-9)月  

                                               合                 母公司  

                                               并  

一、主营业务收入  

减:主营业务成本                                        3,689,787,871.35  

主营业务税金及附加                                      3,349,406,966.75  

二、主营业务利润(亏损以"-"号填列)                           684,767.42  

加:其他业务利润(亏损以"-"号填列)                       339,696,137.18  

减:营业费用                                                  418,884.16  

管理费用                                                    9,098,884.83  

财务费用                                                   30,458,321.74  

三、营业利润(亏损以"-"号填列)                            41,002,791.41  

加:投资收益(损失以"-"号填列)                           259,555,023.36  

补贴收入                                                      501,189.24  

营业外收入  

减:营业外支出                                                575,122.52  

四、利润总额(亏损总额以"-"号填列)                             5,075.40  

减:所得税                                                260,626,259.72  

少数股东收益                                               26,560,938.34  

五、净利润(净亏损以"-"号填列)  

                                                          234,065,321.38  

                                               上年同期数(7-9)月  

项目                                                              母公司  

                                           合  

                                           并  

一、主营业务收入                                        2,936,100,805.63  

减:主营业务成本                                        2,644,944,913.29  

主营业务税金及附加                                          5,255,670.65  

二、主营业务利润(亏损以"-"号填列)                       285,900,221.69  

加:其他业务利润(亏损以"-"号填列)                         1,129,497.21  

减:营业费用                                               13,451,019.02  

管理费用                                                   38,987,182.25  

财务费用                                                   47,183,636.61  

三、营业利润(亏损以"-"号填列)                           187,407,881.02  

加:投资收益(损失以"-"号填列)                            -1,342,227.55  

补贴收入  

营业外收入  

减:营业外支出                                              1,660,216.07  

四、利润总额(亏损总额以"-"号填列)                       184,405,437.40  

减:所得税                                                 20,207,452.15  

少数股东收益  

五、净利润(净亏损以"-"号填列)                           164,197,985.25  

                              利润表  

    单位:元币种:人民币未经审计  

项目                                                                编号  

一、主营业务收入                                                       1  

减:主营业务成本                                                       2  

主营业务税金及附加                                                     3  

二、主营业务利润(亏损以"-"号填列)                                    4  

加:其他业务利润(亏损以"-"号填列)                                    5  

减:营业费用                                                           6  

管理费用                                                               7  

财务费用                                                               8  

三、营业利润(亏损以"-"号填列)                                       10  

加:投资收益(损失以"-"号填列)                                       11  

补贴收入                                                              12  

营业外收入                                                            13  

减:营业外支出                                                        14  

四、利润总额(亏损总额以"-"号填列)                                   15  

减:所得税                                                            16  

少数股东收益                                                          17  

五、净利润(净亏损以"-"号填列)                                       20  

                                            年初至报告期数(1-9)月  

项目                                       合                     母公司  

                                           并  

一、主营业务收入                                       11,472,555,284.34  

减:主营业务成本                                       10,516,194,833.15  

主营业务税金及附加                                         29,594,918.78  

二、主营业务利润(亏损以"-"号填列)                       926,765,532.41  

加:其他业务利润(亏损以"-"号填列)                         1,626,272.08  

减:营业费用                                               25,298,654.46  

管理费用                                                   90,154,565.21  

财务费用                                                   69,395,813.37  

三、营业利润(亏损以"-"号填列)                           743,542,771.45  

加:投资收益(损失以"-"号填列)                             2,957,415.12  

补贴收入  

营业外收入                                                    575,122.52  

减:营业外支出                                              5,463,425.94  

四、利润总额(亏损总额以"-"号填列)                       741,611,883.15  

减:所得税                                                 76,002,534.54  

少数股东收益  

五、净利润(净亏损以"-"号填列)                           665,609,348.61  

                                            上年同期数(1-9)月  

项目  

                                                                  母公司  

                                           合  

                                           并  

一、主营业务收入                                        7,077,039,365.75  

减:主营业务成本                                        6,237,630,916.21  

主营业务税金及附加                                         18,178,197.24  

二、主营业务利润(亏损以"-"号填列)                       821,230,252.30  

加:其他业务利润(亏损以"-"号填列)                         4,565,034.44  

减:营业费用                                               39,885,054.36  

管理费用                                                   96,684,531.12  

财务费用                                                  190,180,595.66  

三、营业利润(亏损以"-"号填列)                           499,045,105.60  

加:投资收益(损失以"-"号填列)                             1,631,727.02  

补贴收入  

营业外收入                                                     52,970.10  

减:营业外支出                                              1,665,407.63  

四、利润总额(亏损总额以"-"号填列)                       499,064,395.09  

减:所得税                                                 53,142,633.18  

少数股东收益  

五、净利润(净亏损以"-"号填列)                           445,921,761.91  

    2.3前十名流通股股东持股表  

                                                                单位:股  

报告期末股东总数(户)                                         123,568户  

前十名流通股股东持股情况  

                                                              期末持有流  

股东名称(全称)  

                                                              通股的数量  

中国建设银行-博时裕富证券投资基金                              1,742,537  

郑龙男                                                           980,870  

常州塑料集团公司供销公司                                         827,304  

张新民                                                           813,000  

中国工商银行-华安上证180指数增强型证券投资基金                   808,570  

太原西迪计算机公司                                               800,000  

李松林                                                           700,000  

张君                                                             576,731  

中国光大银行股份有限公司-光大保德信量化核心证券投资基金          550,000  

中国银行-天同180指数证券投资基金                                 501,757  

                                                               种类(A、  

股东名称(全称)                                                B、H股或  

                                                                   其它)  

中国建设银行-博时裕富证券投资基金                                      A  

郑龙男                                                                 A  

常州塑料集团公司供销公司                                               A  

张新民                                                                 A  

中国工商银行-华安上证180指数增强型证券投资基金                         A  

太原西迪计算机公司                                                     A  

李松林                                                                 A  

张君                                                                   A  

中国光大银行股份有限公司-光大保德信量化核心证券投资基金                A  

中国银行-天同180指数证券投资基金                                       A  

      

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  

    报告期,公司原料不足的局面仍没有得到缓解,给公司的生产组织带来了一定的困  

难。为此,公司加大了招商引坯工作力度,合理安排坯料供应,紧紧抓住钢材市场回升  

的有利时机,严格按照效益最大化和销售合同组织生产,增产高效益、高附加值产品,  

使得公司生产经营取得了良好的效果。同时,公司新产品的开发、生产也取得了成效,  

石油套管、高速轨等产品相继投入市场,为公司增添了新的利润增长点。报告期公司共  

生产钢材110.61万吨,其中重轨12.86万吨,型钢6.02万吨,棒材13.29万吨,无缝管1  

7.48万吨,热轧薄板60.95万吨;实现销售收入36.90亿元,利润2.34亿元。  

    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                主营业务收入       主营业务成本          毛利率(%)  

分行业:冶金行业       1,147,255.53       1,051,619.48               8.34  

分产品:重轨             119,221.45         106,691.28              10.51  

无缝管                  149,479.36         133,021.68              11.01  

薄板产品                629,942.55         586,161.54               6.95  

其中:关联交易           73,665.24          67,904.62               7.82  

    3.1.2公司经营的季节性或周期性特征  

    □适用√不适用  

    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  

    2004年7-9月报告期利润构成情况  

项目                                       金额(万元)  

                             7-9月                                 1-6月  

利润总额                 26,062.63                             48,098.56  

主营业务利润             33,969.61                             58,706.94  

其他业务利润                 41.89                                120.74  

期间费用                  8,056.00                              10,428.9  

投资收益                     50.12                                245.62  

补贴收入  

营业外收支净额               57.00                               -545.84  

项目                               占利润总额的比例%(万元)  

                             7-9月                                 1-6月  

利润总额  

主营业务利润                130.34                                122.06  

其他业务利润                  0.16                                  0.25  

期间费用                     30.91                                 21.68  

投资收益                      0.19                                  0.51  

补贴收入  

营业外收支净额                0.22                                 -1.14  

项目                                                           增减(%)  

利润总额  

主营业务利润                                                        6.78  

其他业务利润                                                         -36  

期间费用                                                           42.57  

投资收益                                                          -62.75  

补贴收入  

营业外收支净额                                                     119.3  

    1.报告期主营业务利润较上一报告期增长6.78%,主要是钢铁产品市场需求仍然旺  

盛,公司产品销售市场良好,价格稳定,产销量较上一报告期略有增加。  

    2.其他业务利润较前一报告期降低36%,主要是由于2004年9月份无缝厂进行了大修  

,无缝管销量减少,所收取的打包费、挑选整理费减少所致。  

    3.期间费用较前一报告期上升42.57%,主要是由于欧元对人民币汇率上升,使报告  

期财务费用中汇兑损失增加4,506万元(上一报告期为汇兑收益2,981万元)。  

    4.投资收益较前一报告期降低62.75%,主要是公司上半年出售中国石化等股票获得  

收益296万元,而本报告期因赎回所购入的湘财荷银行业精选基金,获得收益50万元。  

    5.营业外收支净额较前一报告期上升119.30%主要是上一报告期公司因轨梁改造工  

程的需要,拆除部分生产附属设施,造成处置固定资产报废损失546万元所致。  

    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  

    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  

    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  

    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  

      

☆4附录:  

                              资产负债表(一)  

    单位:元币种:人民币未经审计  

项目                                                                编号  

流动资产:  

货币资金                                                               1  

短期投资                                                               2  

应收票据                                                               3  

应收股利                                                               4  

应收利息                                                               5  

应收帐款                                                               6  

其他应收款                                                             7  

预付帐款                                                               8  

应收补贴款                                                             9  

存货                                                                  10  

待摊费用                                                              11  

一年内到期的长期债权投资                                              21  

其他流动资产                                                          24  

流动资产合计                                                          30  

长期投资:  

长期股权投资                                                          30  

长期债权投资                                                          32  

长期投资合计                                                          33  

固定资产:  

固定资产原价                                                          39  

减:累计折旧                                                           40  

固定资产净值                                                          41  

减:固定资产减值准备                                                  42  

固定资产净额                                                          43  

工程物资                                                              44  

在建工程                                                              45  

固定资产清理                                                          46  

固定资产合计                                                          50  

无形资产及其他资产:  

无形资产                                                              51  

长期待摊费用                                                          52  

其他长期资产                                                          53  

无形资产及其他资产合计                                                54  

递延税项:  

递延税款借项                                                          55  

资产总计                                                              60  

                                                 期末数  

项目  

                             合并                                 母公司  

流动资产:  

货币资金                                                1,805,728,854.90  

短期投资                                                    8,255,856.18  

应收票据                                                  229,435,663.69  

应收股利  

应收利息  

应收帐款                                                  195,461,570.46  

其他应收款                                                 18,774,430.61  

预付帐款                                                   56,148,010.74  

应收补贴款  

存货                                                    1,194,995,154.93  

待摊费用                                                    5,875,748.49  

一年内到期的长期债权投资  

其他流动资产  

流动资产合计                                            3,514,675,290.00  

长期投资:  

长期股权投资                                                1,934,121.51  

长期债权投资  

长期投资合计                                                1,934,121.51  

固定资产:  

固定资产原价                                            8,336,171,167.98  

减:累计折旧                                             2,971,672,547.65  

固定资产净值                                            5,364,498,620.33  

减:固定资产减值准备                                        2,501,629.50  

固定资产净额                                            5,361,996,990.83  

工程物资  

在建工程                                                  973,105,386.38  

固定资产清理  

固定资产合计                                            6,335,102,377.21  

无形资产及其他资产:  

无形资产  

长期待摊费用  

其他长期资产  

无形资产及其他资产合计  

递延税项:  

递延税款借项  

资产总计                                                9,851,711,788.72  

                                            期初数  

项目  

                             合并                                 母公司  

流动资产:  

货币资金                                                1,670,819,378.64  

短期投资                                                   16,587,070.78  

应收票据                                                  457,155,492.37  

应收股利  

应收利息  

应收帐款                                                   90,101,185.29  

其他应收款                                                  2,408,386.55  

预付帐款                                                   28,754,745.28  

应收补贴款  

存货                                                    1,160,255,950.19  

待摊费用                                                      124,078.98  

一年内到期的长期债权投资  

其他流动资产  

流动资产合计                                            3,426,206,288.08  

长期投资:  

长期股权投资                                                1,939,278.09  

长期债权投资  

长期投资合计                                                1,939,278.09  

固定资产:  

固定资产原价                                            8,107,792,071.63  

减:累计折旧                                             2,026,394,147.61  

固定资产净值                                            6,081,397,924.02  

减:固定资产减值准备                                        2,501,629.50  

固定资产净额                                            6,078,896,294.52  

工程物资  

在建工程                                                  232,233,094.03  

固定资产清理  

固定资产合计                                            6,311,129,388.55  

无形资产及其他资产:  

无形资产                                                       54,083.00  

长期待摊费用  

其他长期资产  

无形资产及其他资产合计                                         54,083.00  

递延税项:  

递延税款借项  

资产总计                                                9,739,329,037.72  

                            资产负债表(二)  

    单位:元币种:人民币未经审计  

项目                                                                编号  

流动负债:  

短期借款                                                              61  

应付票据                                                              62  

应付帐款                                                              63  

预收账款                                                              64  

应付工资                                                              65  

应付福利费                                                            66  

应付股利                                                              67  

应交税金                                                              68  

其他应交款                                                            69  

其他应付款                                                            70  

预提费用                                                              71  

预计负债                                                              72  

一年内到期的长期负债                                                  78  

其他流动负债                                                          79  

流动负债合计                                                          80  

长期负债:  

长期借款                                                              81  

应付债券                                                              82  

长期应付款                                                            83  

专项应付款                                                            84  

其他长期负债                                                          85  

长期负债合计                                                          87  

递延税项:                                                             88  

递延税款贷项                                                          89  

负债合计                                                              90  

少数股东权益                                                          91  

所有者权益(或股东权益)  

股本                                                                  92  

减:已归还投资  

股本净额  

资本公积                                                              93  

盈余公积                                                              94  

其中:法定公益金                                                       95  

未分配利润                                                            97  

外币报表折算差额                                                      98  

所有者权益(或股东权益)                                              99  

合计  

负债及所有者权益(或股东                                             100  

权益)总计  

                                                         期末数  

项目                                        合                    母公司  

                                            并  

流动负债:  

短期借款                                                  744,800,000.00  

应付票据  

应付帐款                                                  564,762,551.75  

预收账款                                                2,099,397,476.83  

应付工资                                                   17,728,848.42  

应付福利费                                                 17,527,122.80  

应付股利                                                    1,625,000.00  

应交税金                                                   59,490,755.30  

其他应交款                                                    685,740.28  

其他应付款                                                 62,214,435.07  

预提费用                                                   21,296,932.69  

预计负债  

一年内到期的长期负债                                      637,993,537.68  

其他流动负债  

流动负债合计                                            4,227,522,400.82  

长期负债:  

长期借款                                                  917,807,027.98  

应付债券  

长期应付款  

专项应付款  

其他长期负债  

长期负债合计                                              917,807,027.98  

递延税项:  

递延税款贷项  

负债合计                                                5,145,329,428.80  

少数股东权益  

所有者权益(或股东权益)  

股本                                                    1,250,000,000.00  

减:已归还投资  

股本净额                                                1,250,000,000.00  

资本公积                                                1,912,127,561.20  

盈余公积                                                  257,775,385.38  

其中:法定公益金                                            85,925,128.45  

未分配利润                                              1,286,479,413.34  

外币报表折算差额  

所有者权益(或股东权益)                                4,706,382,359.92  

合计  

负债及所有者权益(或股东                                9,851,711,788.72  

权益)总计  

                                                       期初数  

项目  

                                                                  母公司  

                                            合  

流动负债:                                   并  

短期借款                                                  917,400,000.00  

应付票据  

应付帐款                                                  421,735,579.38  

预收账款                                                1,921,702,790.41  

应付工资                                                   17,724,335.98  

应付福利费                                                 11,004,453.95  

应付股利  

应交税金                                                    2,866,907.25  

其他应交款                                                  2,683,678.79  

其他应付款                                                 68,065,758.28  

预提费用                                                    5,087,726.83  

预计负债  

一年内到期的长期负债                                    1,146,030,992.80  

其他流动负债  

流动负债合计                                            4,514,302,223.67  

长期负债:  

长期借款                                                  871,436,202.74  

应付债券  

长期应付款  

专项应付款  

其他长期负债  

长期负债合计                                              871,436,202.74  

递延税项:  

递延税款贷项  

负债合计                                                5,385,738,426.41  

少数股东权益  

所有者权益(或股东权益)  

股本                                                    1,250,000,000.00  

减:已归还投资  

股本净额                                                1,250,000,000.00  

资本公积                                                1,912,445,161.20  

盈余公积                                                  257,775,385.38  

其中:法定公益金                                            85,925,128.46  

未分配利润                                                933,370,064.73  

外币报表折算差额  

所有者权益(或股东权益)                                4,353,590,611.31  

合计  

负债及所有者权益(或股东                                9,739,329,037.72  

权益)总计  

                             现金流量表  

    单位:元币种:人民币未经审计  

项目                                       编号   合并            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                  1        13,410,545,186.42  

收到的税费返还                                2  

收到的其他与经营活动有关的现金                3            56,854,116.27  

现金流入小计                                  5        13,467,399,302.69  

购买商品、接受劳务支付的现金                  6        11,438,945,246.03  

支付给职工以及为职工支付的现金                7            97,277,595.88  

支付的各项税费                                8  

支付的其他与经营活动有关的现金                9  

现金流出小计                                 10        11,536,222,841.91  

经营活动产生的现金流量净额:                 11         1,931,176,460.78  

二、投资活动产生的现金流量:  

收回投资所收到的现金                         12            20,000,000.00  

取得投资收益所收到的现金                     14             2,957,415.12  

处置固定资产、无形资产和其他长期资产而       15  

收回的现金净额  

收到的其他与投资活动有关的现金               16  

现金流入小计                                 17            22,957,415.12  

购建固定资产、无形资产和其他长期资产所       18           372,625,468.26  

支付的现金  

投资所支付的现金                             19            20,000,000.00  

支付的其他与投资活动有关的现金               20  

现金流出小计                                 22           392,625,468.26  

投资活动产生的现金流量净额                   25          -369,668,053.14  

三、筹资活动产生的现金流量  

吸收投资所收到的现金                         26  

借款所收到的现金                             28           327,000,000.00  

收到的其他与筹资活动有关的现金               29  

现金流入小计                                 30           327,000,000.00  

偿还债务所支付的现金                         31         1,291,533,649.17  

分配股利、利润或偿付利息所支付的现金         32           462,065,282.21  

支付的其他与筹资活动有关的现金               34  

现金流出小计                                 36         1,753,598,931.38  

筹资活动产生的现金流量净额                   40        -1,426,598,931.38  

四、汇率变动对现金的影响                     41  

五、现金及现金等价物净增加额                 42           134,909,476.26  

1、将净利润调节为经营性活动的现金流量  

净利润                                       43           665,609,348.61  

加:计提的资产减值准备                       46            13,525,158.81  

固定资产折旧                                 47           738,506,678.01  

无形资产摊销                                 48  

长期待摊费用摊销                             49  

待摊费用的减少(减:增加)                      50            -5,751,669.51  

预提费用的增加(减:减少)                      51            16,209,205.86  

处置固定资产、无形资产和其他长期资产的损     52             4,888,402.42  

失(减:收益)  

固定资产报废损失                             53  

财务费用                                     54            79,637,396.04  

投资损失(减:收益)                          55            -2,957,415.12  

递延税款贷项(减:借项)                      56  

存货减少(减:增加)                          57           -34,739,204.74  

经营性应收项目的减少(减:增加)              58            78,600,133.99  

经营性应付项目的增加(减:减少)              59           377,648,426.41  

其他                                         60  

经营活动产生的现金流量净额                   65         1,931,176,460.78  

2、不涉及现金收支的投资和筹资活动  

债务转为资本                                 66  

一年内到期的可转换公司债券                   67  

融资租入固定资产                             68  

3、现金及现金等价物净增加情况:  

现金的期末余额                               69         1,805,728,854.90  

减:现金的期初余额                           70         1,670,819,378.64  

加:现金等价物的期末余额                     71  

减:现金等价物的期初余额                     72  

现金及现金等价物净增加额                     73           134,909,476.26  

                             利润表  

    编制单位:内蒙古包钢钢联股份有限公司                   单位:人民币元  

                                                                   2004年  

项      目  

                                                                  1-9月份  

一、主营业务收入                                        11,472,555,284.34  

减:主营业务成本                                        10,516,194,833.15  

主营业务税金及附加                                          29,594,918.78  

二、主营业务利润(亏损以“-”号填列)                      926,765,532.41  

加:其他业务利润(亏损以“-”号填列)                        1,626,272.08  

减:营业费用                                                25,298,654.46  

管理费用                                                    90,154,565.21  

财务费用                                                    69,395,813.37  

三、营业利润(亏损以“-”号填列)                          743,542,771.45  

加:投资收益(损失以“-”号填列)                            2,957,415.12  

补贴收入  

营业外收入                                                     575,122.52  

减:营业外支出                                               5,463,425.94  

四、利润总额(亏损总额以“-”号填列)                      741,611,883.15  

减:所得税                                                  76,002,534.54  

少数股东收益  

五、净利润(净亏损以“-”号填列)                          665,609,348.61  

                                                                   2004年  

项      目  

                                                                  7-9月份  

一、主营业务收入                                         3,689,787,871.35  

减:主营业务成本                                         3,349,406,966.75  

主营业务税金及附加                                             684,767.42  

二、主营业务利润(亏损以“-”号填列)                      339,696,137.18  

加:其他业务利润(亏损以“-”号填列)                          418,884.16  

减:营业费用                                                 9,098,884.83  

管理费用                                                    30,458,321.74  

财务费用                                                    41,002,791.41  

三、营业利润(亏损以“-”号填列)                          259,555,023.36  

加:投资收益(损失以“-”号填列)                              501,189.24  

补贴收入  

营业外收入                                                     575,122.52  

减:营业外支出                                                   5,075.40  

四、利润总额(亏损总额以“-”号填列)                      260,626,259.72  

减:所得税                                                  26,560,938.34  

少数股东收益  

五、净利润(净亏损以“-”号填列)                          234,065,321.38  

                                                                   2003年  

项      目  

                                                                  1-9月份  

一、主营业务收入                                         7,077,039,365.75  

减:主营业务成本                                         6,237,630,916.21  

主营业务税金及附加                                          18,178,197.24  

二、主营业务利润(亏损以“-”号填列)                      821,230,252.30  

加:其他业务利润(亏损以“-”号填列)                        4,565,034.44  

减:营业费用                                                39,885,054.36  

管理费用                                                    96,684,531.12  

财务费用                                                   190,180,595.66  

三、营业利润(亏损以“-”号填列)                          499,045,105.60  

加:投资收益(损失以“-”号填列)                            1,631,727.02  

补贴收入  

营业外收入                                                      52,970.10  

减:营业外支出                                               1,665,407.63  

四、利润总额(亏损总额以“-”号填列)                      499,064,395.09  

减:所得税                                                  53,142,633.18  

少数股东收益  

五、净利润(净亏损以“-”号填列)                          445,921,761.91  

                                                                   2003年  

项      目  

                                                                  7-9月份  

一、主营业务收入                                         2,936,100,805.63  

减:主营业务成本                                         2,644,944,913.29  

主营业务税金及附加                                           5,255,670.65  

二、主营业务利润(亏损以“-”号填列)                      285,900,221.69  

加:其他业务利润(亏损以“-”号填列)                        1,129,497.21  

减:营业费用                                                13,451,019.02  

管理费用                                                    38,987,182.25  

财务费用                                                    47,183,636.61  

三、营业利润(亏损以“-”号填列)                          187,407,881.02  

加:投资收益(损失以“-”号填列)                           -1,342,227.55  

补贴收入  

营业外收入  

减:营业外支出                                               1,660,216.07  

四、利润总额(亏损总额以“-”号填列)                      184,405,437.40  

减:所得税                                                  20,207,452.15  

少数股东收益  

五、净利润(净亏损以“-”号填列)                          164,197,985.25  

    补充资料:  

                                                      2004年  

项        目  

                                              1-9月份            7-9月份  

1、出售、处置部门或被投资单位所得收益  

2、自然灾害发生的损失  

3、会计政策变更增加(或减少)利润总额  

4、会计估计变更增加(或减少)利润总额  

5、债务重组损失  

6、其他  

                                                          2003年  

项        目  

                                              1-9月份            7-9月份  

1、出售、处置部门或被投资单位所得收益  

2、自然灾害发生的损失  

3、会计政策变更增加(或减少)利润总额  

4、会计估计变更增加(或减少)利润总额  

5、债务重组损失  

6、其他  

      

                                       内蒙古包钢钢联股份有限公司  

                                             董事长:曹中魁  

                                                2004-10-14


关闭窗口】 【今日全部财经信息