上海市都市农商社股份有限公司2004年第三季度报告

  作者:    日期:2004.10.28 10:49 http://www.stock2000.com.cn 中天网



            上海市都市农商社股份有限公司2004年第三季度报告

    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公司2004年第三季度财务报告未经审计。

    1.3公司董事长曹晓风先生、总裁祁瑞芝先生,副总裁兼财务总监李林先生声明:保证公司2004年第三季度报告中财务会计报告的真实、完整。

     2公司基本情况

    2.1公司基本信息

股票简称                                   都市股份

股票代码                                   600837

                                           董事会秘书

姓名                                       汪培毅

联系地址                                   上海市西藏南路765号永惠大厦8楼

电话                                       021-63457858

传真                                       021-63458881

电子信箱                                   [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

总资产                            688,758,079.36           582,178,621.92

股东权益(不含少数股东权          411,041,999.78           325,358,922.98

益)

每股净资产                                1.6406                   2.0778

调整后的每股净资产                          1.63                   2.0572

                                          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             -4,030,373.18           -14,826,626.63

净额

每股收益                                  0.1585                   0.3711

净资产收益率(%)                           9.66                    22.62

扣除非经常性损益后的净                      9.30                    22.55

资产收益率(%)

                                                       本报告期末比上年度

                                                           期末增减(%)

总资产                                                              18.31

股东权益(不含少数股东权                                            26.33

益)

每股净资产                                                         -21.04

调整后的每股净资产                                                 -20.77

                                                       本报告期比上年同期

                                                               增减(%)

经营活动产生的现金流量                                            -133.80

净额

每股收益                                                            94.96

净资产收益率(%)                                                  145.81

扣除非经常性损益后的净                                             146.04

资产收益率(%)

非经常性损益项目                                                 金    额

营业外收支净额                                                -757,750.87

股票投资收益                                                   319,116.15

投资收益                                                       366,940.62

补贴收入                                                        70,000.00

其他业务利润                                                   277,419.06

合计                                                           275,724.96

    2.2.2利润表

    利润表(2004年7-9月)

                                                               单位:元  币种:人民币  未经审计

                                                     本期数(7-9)月

项目                               编号

                                                     合并          母公司

一、主营业务收入                      1     30,604,602.20      900,991.50

减:主营业务成本                      2     23,956,845.17      467,907.42

主营业税金及附加                      3        253,460.19            0.00

二、主营业务利润(亏损以"--"          4      6,394,296.84      433,084.08

号填列)

加:其他业务利润(亏损以              5        266,581.06      149,384.95

"--"号填列)

减:营业费用                          6      1,962,843.03       34,464.33

管理费用                              7      5,078,297.61    1,858,847.11

财务费用                              8      1,180,554.28       57,964.26

三、营业利润(亏损以"--"号填         10     -1,560,817.02   -1,368,806.67

列)

加:投资收益(亏损以"--"             11     45,395,784.22   41,088,409.85

号填列)

补贴收入                             12              0.00            0.00

营业外收入                           13      1,004,550.00            0.00

减:营业外支出                       14        166,500.00       16,100.00

四、利润总额(亏损以"--"号填         15     44,673,017.20   39,703,503.18

列)

减:所得税                           16        144,785.98

少数股东损益(合并报                 17      4,824,728.04

表填列)

加:未确认得投资损失(合             18              0.00

并报表填列)

五、净利润(亏损以"-"号填列)        20     39,703,503.18   39,703,503.18

                                                  上年同期数(7-9)月

项目

                                                 合并              母公司

一、主营业务收入                        21,902,594.11        1,251,095.00

减:主营业务成本                        18,019,553.89          991,909.28

主营业税金及附加                           196,777.56

二、主营业务利润(亏损以"--"             3,686,262.66          259,185.72

号填列)

加:其他业务利润(亏损以                   211,705.71           81,865.21

"--"号填列)

减:营业费用                             1,637,393.39          109,995.29

管理费用                                 7,920,697.09        1,793,724.45

财务费用                                   666,418.27          -20,410.80

三、营业利润(亏损以"--"号填            -6,326,540.38       -1,542,258.01

列)

加:投资收益(亏损以"--"                20,139,858.01       14,264,006.17

号填列)

补贴收入

营业外收入                                 193,440.11            2,549.00

减:营业外支出                              27,256.79            5,700.00

四、利润总额(亏损以"--"号填            13,979,500.95       12,718,597.16

列)

减:所得税                                 243,160.70

少数股东损益(合并报                     1,017,743.09

表填列)

加:未确认得投资损失(合

并报表填列)

五、净利润(亏损以"-"号填列)           12,718,597.16       12,718,597.16

    利润表(2004年1-9月)

                                                                    单位:元   币种:人民币  未经审计

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

项目                                编号

                                                     合并          母公司

一、主营业务收入                       1   111,606,958.08   11,635,478.67

减:主营业务成本                       2    81,448,419.73    7,706,609.99

主营业务税金及附加                     3       709,640.68

二、主营业务利润(亏损以"-"号填列)    4    29,448,897.67    3,928,868.68

加:其他业务利润(亏损以"-"号          5       572,306.57      314,352.51

填列)

减:营业费用                           6     6,525,627.02      111,134.82

管理费用                               7    19,948,956.55    6,930,574.12

财务费用                               8     3,378,863.90       22,504.94

三、营业利润(亏损以"-"号填列)         10       167,756.77   -2,820,992.69

加:投资收益(亏损以"-"号填列)         11   107,495,232.29   95,816,416.73

补贴收入                              12        70,000.00

营业外收入                            13     1,592,125.28        1,400.00

减:营业外支出                        14     2,349,876.15       22,867.93

四、利润总额(亏损以"-"号填列)         15   106,975,238.19   92,973,956.11

减:所得税                            16       476,708.83

减:少数股东损益(合并报表填           17    13,524,573.25

列)

加:未确认投资损失(合并报表          18

填列)

五、净利润(净亏损以"-"号填列)         20    92,973,956.11   92,973,956.11

                                                 上年同期数(1-9)月

项目

                                                  合并             母公司

一、主营业务收入                        102,326,545.00      18,072,793.25

减:主营业务成本                         82,831,976.97      12,876,419.48

主营业务税金及附加                          785,234.03

二、主营业务利润(亏损以"-"号填列)      18,709,334.00       5,196,373.77

加:其他业务利润(亏损以"-"号               675,399.16         188,763.61

填列)

减:营业费用                              5,536,307.91         307,955.30

管理费用                                 20,758,065.10       5,777,024.45

财务费用                                  2,571,339.57         -53,201.84

三、营业利润(亏损以"-"号填列)            -9,480,979.42        -646,640.53

加:投资收益(亏损以"-"号填列)            47,958,889.25      35,987,492.60

补贴收入

营业外收入                                1,239,999.26         945,506.76

减:营业外支出                              111,576.61          41,374.27

四、利润总额(亏损以"-"号填列)            39,606,332.48      36,244,984.56

减:所得税                                  840,169.49

减:少数股东损益(合并报表填               2,521,178.43

列)

加:未确认投资损失(合并报表

填列)

五、净利润(净亏损以"-"号填列)            36,244,984.56      36,244,984.56

    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)                                           12,933户

前十名流通股股东持股情况

                                      期末持有流通股的      种类(A、B、H

股东名称(全称)

                                                  数量          股或其它)

上海农工商(集团)有限公司                 187,641,293                A股

周婉如                                         486,486                A股

上海广城信息网络有限公司                       374,291                A股

张圣盛                                         278,000                A股

叶涛                                           269,280                A股

卜逸平                                         241,280                A股

程齐宁                                         198,400                A股

阮金山                                         198,000                A股

郑艳兰                                         192,000                A股

裴学钊                                         186,560                A股

    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

    公司主营业务范围为蔬菜、瓜果、粮油作物、花卉、草坪、绿化苗木的种植及上述业务的加工、批发和零售,农业机械设备批发、零售及相关的技术服务,市外经贸委批准的进出口业务等。报告期内公司所属行业及经营范围未发生变化。

    报告期内,公司主营业务收入3,060.46万元,与去年同期相比增长39.73%;主营业务利润639.43万元,与去年同期相比增长73.46%;实现净利润3,970.35万元,与去年同期相比增长212.17%。

    公司1-9月份主营业务收入11,160.70万元,比去年同期增长9.07%,主营业务利润2,944.89万元,与去年同期相比增长57.40%;实现净利润9,297.40万元,与去年同期相比增长156.52%。

    以上增幅的主要原因是,收购上海达华药业有限公司和对农工商超市有限公司及上海农工商房地产(集团)有限公司投资收益增加所致。

    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

农业                                                        22,949,038.87

工业                                                        17,500,055.94

商业                                                        47,661,704.31

广告业                                                       5,938,925.03

施工企业                                                    17,557,233.93

分产品

农产品经营                                                  22,949,038.87

制药、保健产品                                              17,500,055.94

医药经营                                                    47,295,623.99

绿化工程                                                    17,557,233.93

广告经营                                                     5,938,925.03

分行业                                                       主营业务成本

农业                                                        16,253,814.69

工业                                                         4,477,595.36

商业                                                        40,013,045.36

广告业                                                       4,321,214.70

施工企业                                                    16,382,749.62

分产品

农产品经营                                                  16,253,814.69

制药、保健产品                                               4,477,595.36

医药经营                                                    39,711,391.84

绿化工程                                                    16,382,749.62

广告经营                                                     4,321,214.70

分行业                                                          毛利率(%)

农业                                                                29.17

工业                                                                74.41

商业                                                                16.05

广告业                                                              27.24

施工企业                                                             6.69

分产品

农产品经营                                                          29.17

制药、保健产品                                                      74.41

医药经营                                                            16.04

绿化工程                                                             6.69

广告经营                                                            27.24

    3.1.2公司经营的季节性或周期性特征

    √适用□不适用

    公司主营业务以农产品经营为主业,由于农产品经营存在一定的季节性特征,而导致公司农业经营具有季节性的变化。

    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

                                                               占利润总额

项目                               金额(万元)               的比例(%)

利润总额                                4467.30                       100

主营业务利润                             639.43                     14.31

其他业务利润                              26.66                      0.60

期间费用                                 822.17                     18.40

投资收益                                4539.58                    101.62

补贴收入                                    ---                      0.00

营业外收支净额                            83.81                      1.88

                                       2004年1-6月

                                               占利润总额        增减比例

项目                    金额(万元)          的比例(%)           (%)

利润总额                     6230.22                  100             ---

主营业务利润                 2305.46                37.00          -61.32

其他业务利润                   30.57                 0.49           22.45

期间费用                     2163.18                34.72          -47.00

投资收益                     6209.94                99.67            1.96

补贴收入                        7.00                 0.11             ---

营业外收支净额               -159.58                -2.56          173.44

    注:增减变动的主要原因

    1、报告期主营业务利润占利润总额的比例下降的主要原因是:由于农业周期性影响及利润总额的大幅增加导致主营业务利润占利润总额比例低于前一报告期。

    2、报告期期间费用占利润总额的比例较前一报告期有一定降幅,主要原因是报告期内利润总额的较大增幅所致。

    3、报告期营业外收支净额占利润总额的比例较前一报告期增幅较大的主要原因是:保险赔偿收入的增加所致。

    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

    上海市都市农商社股份有限公司

    法定代表人:曹晓风

    2004 年10 月28 日

    4附录:

    资产负债表

                                                                        单位:元币种:人民币未经审计

                                                         期末数

项目                              编号

                                                    合并           母公司

流动资产:

货币资金                             1    117,737,458.99    45,990,656.27

短期投资                             2          5,600.00

应收票据                             3

应收股利                             4

应收利息                             5

应收账款                             6     18,307,675.94       516,210.36

其他应收款                           7      6,028,201.15     4,711,401.63

预付账款                             8      1,546,332.81       654,000.00

应收补贴款                           9

存货                                10     39,267,715.17    10,104,936.05

待摊费用                            11        141,997.83

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    183,034,981.89    61,977,204.31

长期投资:

长期股权投资                        31    324,768,750.65   358,862,338.46

长期债权投资                        32

长期投资合计                        33    324,768,750.65   358,862,338.46

其中:合并价差(贷差以"-"号           34     -9,383,706.97

表示合并报表填列)

其中:股权投资差额(贷差以            35

"-"号表示合并报表填列)

固定资产:

固定资产原价                        39     77,310,573.54    24,600,272.73

减:累计折旧                        40     30,928,483.22    12,399,796.68

固定资产净值                        41     46,382,090.32    12,200,476.05

减:固定资产减值准备                42      2,704,743.47        37,105.09

固定资产净额                        43     43,677,346.85    12,163,370.96

工程物资                            44

在建工程                            45     32,998,755.03    25,010,991.00

固定资产清理                        46         -2,700.00

固定资产合计                        50     76,673,401.88    37,174,361.96

无形资产及其他资产:

无形资产                            51    101,750,822.37     6,568,751.36

长期待摊费用                        52      2,530,122.57     1,807,079.65

其他长期资产                        53

无形资产及其他资产合计              54    104,280,944.94     8,375,831.01

递延税项:

递延税款借项                        55

资产总计                            60    688,758,079.36   466,389,735.74

流动负债:

短期借款                            61    133,000,000.00    30,000,000.00

应付票据                            62

应付账款                            63     14,591,785.10       181,217.86

预收账款                            64     12,650,030.79       574,280.00

应付工资                            65        225,265.19

应付福利费                          66        675,467.07       376,630.80

应付股利                            67

应交税金                            68     10,602,384.68     1,335,688.91

其他应交款                          69        168,770.29         5,121.82

其他应付款                          70     47,213,587.32    24,142,034.84

预提费用                            71      1,472,897.02       521,418.38

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    220,600,187.46    57,136,392.61

长期负债:

长期借款                            81        425,100.00       425,100.00

应付债券                            82

长期应付款                          83

专项应付款                          84      2,978,270.20

其他长期负债                        85

长期负债合计                        87      3,403,370.20       425,100.00

递延税款:                          88

递延税款贷项                        89

负债合计                            90    224,003,557.66    57,561,492.61

少数股东权益(合并报表填列)          91     53,712,521.92

股东权益:

股本                                92    250,540,496.00   250,540,496.00

资本公积                            93      9,109,348.78     9,109,348.78

盈余公积                            94     49,954,719.53    30,561,782.57

其中:法定公益金                     95     17,670,085.73     7,973,617.25

减:未确认的投资损失(合            96

并报表填列)

未分配利润                          97    101,437,435.47   118,616,615.78

外币报表折算差额(合并报表           98

填列)

股东权益合计                        99    411,041,999.78   408,828,243.13

负债和股东权益总计                 100    688,758,079.36   466,389,735.74

                                                      期初数

项目

                                               合并                母公司

流动资产:

货币资金                              96,923,638.21         41,894,353.98

短期投资                                 238,303.10

应收票据

应收股利                              80,000,000.00

应收利息

应收账款                              15,651,795.48          1,861,563.54

其他应收款                             3,985,205.78          4,332,122.50

预付账款                                 591,000.00             12,000.00

应收补贴款

存货                                  26,167,568.27          8,981,880.67

待摊费用                                   8,846.53

一年内到期的长期债权投资

其他流动资产

流动资产合计                         223,566,357.37         57,081,920.69

长期投资:

长期股权投资                         216,276,575.13        293,063,408.87

长期债权投资

长期投资合计                         216,276,575.13        293,063,408.87

其中:合并价差(贷差以"-"号            -10,528,999.36

表示合并报表填列)

其中:股权投资差额(贷差以

"-"号表示合并报表填列)

固定资产:

固定资产原价                          64,479,448.06         22,875,380.74

减:累计折旧                          26,086,999.75         10,269,528.34

固定资产净值                          38,392,448.31         12,605,852.40

减:固定资产减值准备                   2,704,743.47             37,105.09

固定资产净额                          35,687,704.84         12,568,747.31

工程物资

在建工程                               6,803,438.68

固定资产清理

固定资产合计                          42,491,143.52         12,568,747.31

无形资产及其他资产:

无形资产                              96,634,135.59          6,646,807.08

长期待摊费用                           3,210,410.31          2,264,583.29

其他长期资产

无形资产及其他资产合计                99,844,545.90          8,911,390.37

递延税项:

递延税款借项

资产总计                             582,178,621.92        371,625,467.24

流动负债:

短期借款                             133,000,000.00         30,000,000.00

应付票据

应付账款                              13,189,422.26            108,339.36

预收账款                              13,988,174.65          1,583,219.50

应付工资                                 365,176.63

应付福利费                               703,628.66            283,293.11

应付股利

应交税金                              13,327,378.01          1,337,828.91

其他应交款                               184,445.75              5,201.82

其他应付款                            46,335,375.24         14,737,318.21

预提费用

预计负债

一年内到期的长期负债

其他流动负债

流动负债合计                         221,093,601.20         48,055,200.91

长期负债:

长期借款                                 425,100.00            425,100.00

应付债券

长期应付款

专项应付款                             1,650,963.20

其他长期负债

长期负债合计                           2,076,063.20            425,100.00

递延税款:

递延税款贷项

负债合计                             223,169,664.40         48,480,300.91

少数股东权益(合并报表填列)            33,650,034.54

股东权益:

股本                                 156,587,810.00        156,587,810.00

资本公积                              71,205,961.59         71,205,961.59

盈余公积                              49,954,719.53         30,561,782.57

其中:法定公益金                       17,670,085.73          7,973,617.25

减:未确认的投资损失(合

并报表填列)

未分配利润                            47,610,431.86         64,789,612.17

外币报表折算差额(合并报表

填列)

股东权益合计                         325,358,922.98        323,145,166.33

负债和股东权益总计                   582,178,621.92        371,625,467.24

    现金流量表

                                                                  单位:元币种:人民币未经审计

项目                                             编号                合并

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      114,961,519.73

收到的税费返还                                      2           50,000.00

收到的其他与经营活动有关的现金                      3       11,417,236.51

经营活动现金流入小计                                5      126,428,756.24

购买商品、接受劳务支付的现金                        6       90,264,775.37

支付给职工以及为职工支付的现金                      7       12,058,757.10

支付的各项税费                                      8        5,547,977.76

支付的其他与经营活动有关的现金                      9       33,383,872.64

经营活动现金流出小计                               10      141,255,382.87

经营活动产生的现金流量净额                         11      -14,826,626.63

二、投资活动产生的现金流量:

收回投资所收到的现金                               12       83,666,688.97

取得投资收益所收到的现金                           13          371,489.22

处置固定资产、无形资产和其他长期资                 14          165,310.00

产所收回的现金

收到的其他与投资活动有关的现金                     15        3,356,914.61

投资活动现金流入小计                               16       87,560,402.80

购建固定资产、无形资产和其他长期资                 18       33,824,186.83

产所支付的现金

投资所支付的现金                                   19        2,124,920.00

支付的其他与投资活动有关的现金                     20          253,168.60

投资活动现金流出小计                               22       36,202,275.43

投资活动产生的现金流量净额                         25       51,358,127.37

三、筹资活动产生的现金流量:

吸收投资所收到的现金                               26        7,441,500.00

其中:子公司吸收少数股东权益性投资                 27

收到的现金

借款所收到的现金                                   28      116,000,000.00

收到的其他与筹资活动有关的现金                     29       76,003,207.63

筹资活动现金流入小计                               30      199,444,707.63

偿还债务所支付的现金                               31      135,162,270.63

分配股利、利润或偿付利息所支付的现                 32       17,899,952.79



其中:支付少数股东的股利                           33

支付的其他与筹资活动有关的现金                     34       62,100,164.17

其中:子公司依法减资支付给少数股东                 35

的现金

筹资活动现金流出小计                               36      215,162,387.59

筹资活动产生的现金流量净额                         40      -15,717,679.96

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       20,813,820.78

1、将净利润调节为经营活动的现金流量:

净利润(亏损以"-"号表示)                         43       92,973,956.11

加:少数股东损益(亏损以"-"号表示)               44       13,524,573.25

减:未确定的投资损失                               45

加:计提的资产减值准备                             46

固定资产折旧                                       47        3,958,450.59

无形资产摊销                                       48          596,423.92

长期待摊费用摊销                                   49          973,137.74

待摊费用的减少(减:增加)                         50         -133,151.30

预提费用的增加(减:减少)                         51        1,472,897.02

处置固定资产、无形资产和其他长期资                 52            6,547.93

产的损失(减:收益)

固定资产报废损失                                   53            1,159.00

财务费用                                           54        3,805,999.53

投资损失(减:收益)                               55     -107,495,232.29

递延税款贷项(减:借项)                           56

存货的减少(减:增加)                             57      -13,882,686.14

经营性应收项目的减少(减:增加)                   58       -7,072,305.48

经营性应付项目的增加(减:减少)                   59       -3,556,396.51

其他                                               60

经营活动产生的现金流量净额                         65      -14,826,626.63

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      117,737,458.99

减:现金的期初余额                                 70       96,923,638.21

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       20,813,820.78

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                                11,763,044.43

收到的税费返还

收到的其他与经营活动有关的现金                              18,636,953.97

经营活动现金流入小计                                        30,399,998.40

购买商品、接受劳务支付的现金                                 6,796,505.25

支付给职工以及为职工支付的现金                               4,318,795.92

支付的各项税费                                                 315,791.07

支付的其他与经营活动有关的现金                              14,713,914.73

经营活动现金流出小计                                        26,145,006.97

经营活动产生的现金流量净额                                   4,254,991.43

二、投资活动产生的现金流量:

收回投资所收到的现金                                        55,099,421.91

取得投资收益所收到的现金                                       369,336.42

处置固定资产、无形资产和其他长期资

产所收回的现金

收到的其他与投资活动有关的现金                               2,994,438.94

投资活动现金流入小计                                        58,463,197.27

购建固定资产、无形资产和其他长期资                          25,631,935.91

产所支付的现金

投资所支付的现金                                            24,912,760.00

支付的其他与投资活动有关的现金

投资活动现金流出小计                                        50,544,695.91

投资活动产生的现金流量净额                                   7,918,501.36

三、筹资活动产生的现金流量:

吸收投资所收到的现金

其中:子公司吸收少数股东权益性投资

收到的现金

借款所收到的现金                                           110,000,000.00

收到的其他与筹资活动有关的现金

筹资活动现金流入小计                                       110,000,000.00

偿还债务所支付的现金                                       110,000,000.00

分配股利、利润或偿付利息所支付的现                           8,077,190.50



其中:支付少数股东的股利

支付的其他与筹资活动有关的现金

其中:子公司依法减资支付给少数股东

的现金

筹资活动现金流出小计                                       118,077,190.50

筹资活动产生的现金流量净额                                  -8,077,190.50

四、汇率变动对现金的影响

五、现金及现金等价物净增加额                                 4,096,302.29

1、将净利润调节为经营活动的现金流量:

净利润(亏损以"-"号表示)                                  92,973,956.11

加:少数股东损益(亏损以"-"号表示)

减:未确定的投资损失

加:计提的资产减值准备

固定资产折旧                                                 1,008,183.33

无形资产摊销                                                   108,055.72

长期待摊费用摊销                                               457,503.64

待摊费用的减少(减:增加)

预提费用的增加(减:减少)                                     521,418.38

处置固定资产、无形资产和其他长期资                               6,547.93

产的损失(减:收益)

固定资产报废损失

财务费用                                                       247,800.00

投资损失(减:收益)                                       -95,816,416.73

递延税款贷项(减:借项)

存货的减少(减:增加)                                      -1,123,055.38

经营性应收项目的减少(减:增加)                             5,733,465.11

经营性应付项目的增加(减:减少)                               137,533.32

其他

经营活动产生的现金流量净额                                   4,254,991.43

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                                              45,990,656.27

减:现金的期初余额                                          41,894,353.98

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                                     4,096,302.29


关闭窗口】 【今日全部财经信息