山东新华制药股份有限公司2005年第一季度报告

  作者:    日期:2005.04.21 15:16 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  本公司及其附属公司(“本集团”)本季度财务报告未经审计。

    1.3  公司董事长贺端??、财务负责人赵松国、财务处处长王建信声明: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    新华制药

股票代码      000756

          董事会秘书                          董事会秘书

姓名      曹长求                            郭磊

          山东省淄博市高新技术产业开发区             山东省淄博市高新技术

联系地址

          化工区                                         产业开发区化工区

电话      0533-2196025                                       0533-2196026

传真      0533-2287508                                       0533-2287508

电子邮箱  [email protected]                                  [email protected]

    2.2  财务资料

    2.2.1  主要会计数据及财务指标(人民币千元)

                                                         本报告期末比上年

                                本报告期末    上年度期末

                                                          度期末增减(%)

总资产                           2,292,037     2,298,470            -0.28

股东权益(不含少数股东权益)     1,348,954     1,340,005             0.67

每股净资产(元)                      2.95          2.93             0.68

调整后的每股净资产(元)              2.95          2.93             0.68

                                 报告期

                                              期期末          期增减(%)

经营活动产生的现金流量净额           2,784         2,784           -65.08

每股收益(元)                       0.020         0.020           -47.37

净资产收益率(%)                     0.66          0.66 减少0.57个百分点

扣除非经常性损益后的净资产收益率(%) 0.56          0.56 减少0.64个百分点

    非经常性损益的扣除项目及金额如下:

项     目                                                金额(人民币元)

非经常性营业外支出                                             149,676.04

长期债权投资收益                                           (1,194,763.52)

处置固定资产产生的收益                                       (169,897.19)

转回的坏账准备                                               (116,704.01)

合计                                                       (1,331,688.68)

    2.2.2  利润表(人民币千元)

                          2005年一季度             2004年一季度

项目

                      合并          母公司         合并          母公司

一、主营业务收入       447,654        397,203        393,324      388,117

减:主营业务成本       366,236        317,572        313,902      309,774

主营业务税金及附加       1,873          1,779            796          749

二、主营业务利润        79,545         77,852         78,626       77,594

加:其他业务利润           295            295        (649)      (649)

减:营业费用            36,239         35,277         28,178       27,031

管理费用                27,574         27,085         25,480       25,172

财务费用                 5,044          5,051          3,833        3,837

三、营业利润            10,983         10,734         20,486       20,905

加:投资收益               841            706              -      (368)

补贴收入                   135            135            181          181

营业外收入                 235            235            652          652

减:营业外支出             205            205            407          405

四、利润总额            11,989         11,605         20,912       20,965

减:所得税               3,080          2,977          3,373        3,366

                                                                        -

减:少数股东损益

                           (40)             -         (60)

五、净利润               8,949          8,628         17,599       17,599

    2.3  报告期末股东总人数

    于2005年3月31日,本公司股东总数为32,273位,其中A股股东32,183位,H股股90位。

前十名流通股股东持股情况

股东名称(全称)                          期末持有流通股的数量       种类

香港中央结算(代理人)有限公司                        144,017,998       H股

江苏省软件产业股份有限公司                            4,203,300       A股

香港上海汇丰银行(代理人)有限公司A/C BR-79             902,000       H股

香港上海汇丰银行(代理人)有限公司A/C BR-80             902,000       H股

香港上海汇丰银行(代理人)有限公司A/C BR-81             902,000       H股

香港上海汇丰银行(代理人)有限公司A/C BR-78             704,000       H股

KAY AND COMPANY LTD                                     400,000       H股

CHOW KANG CHUEN                                         340,000       H股

香港上海汇丰银行(代理人)有限公司A/C BR-77             306,000       H股

HOFGREN CARL GUNNAR                                     240,000       H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

    2005年第一季度,本集团积极开拓医药市场,主营业务收入较上年同期增长13.8%,净润完成人民币8,949千元,实现扭亏。但由于原材料价格仍在高价位运行,本集团采购成居高不下,主营业务成本较上年同期上升16.7%,从而导致本集团第一季度实现净利润较年同期下降49.2%。

    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

                                                              人民币千元

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

医药                     447,654             366,236                18.19

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

化学原料药               264,467             216,377                18.18

制剂                      91,756              59,406                35.26

商业流通                  87,337              85,230                 2.41

化工产品及其他             4,094               5,223               -27.58

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

    3.1.3  报告期利润构成情况

    √适用   □不适用

    收益及费用占利润总额的比例

                    金额(人民币千元)            占利润总额比例(%)

项    目

               2005年1-3月        2004年度     2005年1-3月       2004年度

主营业务利润          79,545       234,801           663.48       -458.20

其他业务利润             295         3,068             2.46         -5.99

期间费用              68,857       273,869           574.33       -534.43

投资收益                 841      (15,721)             7.01         30.68

补贴收入                 135         1,099             1.13         -2.14

营业外收支净额            30         (623)             0.25          1.22

利润总额              11,989      (51,245)           100.00        100.00

    收益及费用占利润总额的比例发生较大变化的主要原因为本集团2005年第一季度扭亏盈。

    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

    与日常经营相关的关联交易在报告期内执行情况说明:

    金额单位:人民币千元

关联交

                                关联交易内容                       关联方

易类别

                              销售水、电、汽                     新华工贸

                              销售水、电、汽                     新华肯孚

向关联

                              销售水、电、汽                     淄博新达

方销售

商品                          销售水、电、汽                     淄博装潢

                                销售三废产品                     新华工贸

                            该类关联交易合计

                                  采购原材料                     新华工贸

从关联

                                  采购原材料                     新华肯孚

方采购

                                采购包装材料                     淄博装潢

商品

                            该类关联交易合计

                                    本季度发

关联交                                                           定价依据

                                      生金额

易类别

                                         750                     协议价格

                                                                 协议价格

                                         710

向关联                                                           协议价格

                                         220

方销售                                                           协议价格

商品                                     180

                                       4,690                     市场价格

                                       6,550                           —

                                       7,010                     市场价格

从关联                                 2,500                     市场价格

方采购                                 4,610                     市场价格

商品                                  14,120                           —

                                  本季度发生

                                                                 对利润总

关联交                            额占同类交

                                                                 额的影响

易类别                            易额的比例

                                      35.71%                     影响甚微

                                                                 影响甚微

                                      33.81%

向关联                                                           影响甚微

                                      10.48%

方销售                                                           影响甚微

商品                                   8.57%

                                          —                     影响甚微

                                          —                           —

                                       4.20%                     影响甚微

从关联                                 1.50%                     影响甚微

方采购                                33.12%                     影响甚微

商品                                      —                           —

                                                               与预计情况

关联交                                                         是否发生显

易类别                                                             著变化

                                                                       否

                                                                       否

向关联                                                                 否

方销售                                                                 否

商品

                                                                       否

                                                                       —

                                                                       否

从关联                                                                 否

方采购                                                                 否

商品                                                                   —

    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

    附录:

    资产负债表(未经审计)

    编制单位:山东新华制药股份有限公司               2005年3月31日                  金额单位:人民币元

                                                                     合并

项目

                                                            2005年3月31日

流动资产:

货币资金                                                   279,107,831.91

短期投资                                                    58,551,045.76

应收票据                                                    42,323,128.03

应收股利                                                                -

应收利息                                                     1,444,444.44

应收账款                                                   353,104,749.45

其他应收款                                                 104,606,888.25

预付账款                                                    10,590,721.92

应收补贴款                                                              -

存货                                                       265,558,403.29

待摊费用                                                                -

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

其他流动资产                                                            -

流动资产合计                                             1,115,287,213.05

长期投资:

长期股权投资                                                63,960,264.77

长期债权投资                                               130,075,500.00

长期投资合计                                               194,035,764.77

其中:合并价差                                                          -

固定资产:

固定资产原价                                             1,441,577,193.83

减:累计折旧                                               747,677,711.87

固定资产净值                                               693,899,481.96

减:固定资产减值准备                                                    -

固定资产净额                                               693,899,481.96

工程物资                                                    14,293,547.60

在建工程                                                   175,640,148.96

固定资产清理                                                            -

固定资产合计                                               883,833,178.52

无形资产及其他资产:

无形资产                                                    98,880,522.78

长期待摊费用                                                            -

其他长期资产                                                            -

无形资产及其他资产合计                                      98,880,522.78

递延税项:

递延税款借项                                                            -

资产总计                                                 2,292,036,679.12

                                                                     合并

项目

                                                           2004年12月31日

流动资产:

货币资金                                                   337,932,575.24

短期投资                                                    58,551,045.76

应收票据                                                    28,870,092.76

应收股利                                                                -

应收利息                                                     1,444,444.00

应收账款                                                   296,192,621.26

其他应收款                                                  77,671,056.92

预付账款                                                    12,825,964.23

应收补贴款                                                              -

存货                                                       300,253,329.37

待摊费用                                                                -

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

其他流动资产                                                            -

流动资产合计                                             1,113,741,129.54

长期投资:

长期股权投资                                                64,726,261.98

长期债权投资                                               130,075,500.00

长期投资合计                                               194,801,761.98

其中:合并价差                                                          -

固定资产:

固定资产原价                                             1,421,114,352.36

减:累计折旧                                               724,520,511.74

固定资产净值                                               696,593,840.62

减:固定资产减值准备                                                    -

固定资产净额                                               696,593,840.62

工程物资                                                    14,293,547.60

在建工程                                                   206,870,058.53

固定资产清理                                                            -

固定资产合计                                               917,757,446.75

无形资产及其他资产:

无形资产                                                    72,169,207.78

长期待摊费用                                                            -

其他长期资产                                                            -

无形资产及其他资产合计                                      72,169,207.78

递延税项:

递延税款借项                                                            -

资产总计                                                 2,298,469,546.05

                                                                   母公司

项目

                                                            2005年3月31日

流动资产:

货币资金                                                   266,831,211.63

短期投资                                                    58,551,045.76

应收票据                                                    40,705,151.03

应收股利                                                                -

应收利息                                                     1,444,444.44

应收账款                                                   332,873,028.73

其他应收款                                                 104,337,225.38

预付账款                                                     9,757,242.67

应收补贴款                                                              -

存货                                                       232,806,022.61

待摊费用                                                                -

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

其他流动资产                                                            -

流动资产合计                                             1,047,305,372.25

长期投资:

长期股权投资                                               119,002,194.39

长期债权投资                                               130,075,500.00

长期投资合计                                               249,077,694.39

其中:合并价差                                                          -

固定资产:

固定资产原价                                             1,422,068,702.42

减:累计折旧                                               746,012,060.40

固定资产净值                                               676,056,642.02

减:固定资产减值准备                                                    -

固定资产净额                                               676,056,642.02

工程物资                                                    14,293,547.60

在建工程                                                   175,640,148.96

固定资产清理                                                            -

固定资产合计                                               865,990,338.58

无形资产及其他资产:

无形资产                                                    98,880,522.78

长期待摊费用                                                            -

其他长期资产                                                            -

无形资产及其他资产合计                                      98,880,522.78

递延税项:

递延税款借项                                                            -

资产总计                                                 2,261,253,928.00

                                                                   母公司

项目

                                                           2004年12月31日

流动资产:

货币资金                                                   323,545,736.94

短期投资                                                    58,551,045.76

应收票据                                                    28,660,092.76

应收股利                                                                -

应收利息                                                     1,444,444.00

应收账款                                                   283,943,132.74

其他应收款                                                 108,793,599.17

预付账款                                                     8,957,899.72

应收补贴款                                                              -

存货                                                       277,128,704.51

待摊费用                                                                -

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

其他流动资产                                                            -

流动资产合计                                             1,091,024,655.60

长期投资:

长期股权投资                                                77,273,887.97

长期债权投资                                               130,075,500.00

长期投资合计                                               207,349,387.97

其中:合并价差                                                          -

固定资产:

固定资产原价                                             1,418,170,280.95

减:累计折旧                                               723,112,871.35

固定资产净值                                               695,057,409.60

减:固定资产减值准备                                                    -

固定资产净额                                               695,057,409.60

工程物资                                                    14,293,547.60

在建工程                                                   206,870,058.53

固定资产清理                                                            -

固定资产合计                                               916,221,015.73

无形资产及其他资产:

无形资产                                                    72,169,207.78

长期待摊费用                                                            -

其他长期资产                                                            -

无形资产及其他资产合计                                      72,169,207.78

递延税项:

递延税款借项                                                            -

资产总计                                                 2,286,764,267.08

    资产负债表(续)                                                               金额单位:人民币元

                                                                     合并

项目

                                                            2005年3月31日

流动负债:

短期借款                                                   280,616,049.91

应付票据                                                   188,047,551.50

应付账款                                                   117,617,338.44

预收账款                                                    10,982,815.28

应付工资                                                                -

应付福利费                                                  15,833,991.87

应付股利                                                     5,987,630.54

应交税金                                                     7,877,294.28

其他应交款                                                              -

其他应付款                                                  51,431,226.66

预提费用                                                     8,262,212.16

预计负债                                                                -

一年内到期的长期负债                                       250,000,000.00

其他流动负债                                                            -

流动负债合计                                               936,656,110.64

长期负债:

长期借款                                                                -

应付债券                                                                -

长期应付款                                                              -

专项应付款                                                              -

其他长期负债                                                 3,561,500.00

长期负债合计                                                 3,561,500.00

递延税项:

递延税款贷项                                                            -

负债合计                                                   940,217,610.64

少数股东权益:

少数股东权益                                                 2,864,962.67

股东权益:

股本                                                       457,312,830.00

资本公积                                                   558,919,077.15

盈余公积                                                   159,424,924.74

其中:法定公益金                                            26,291,986.91

未分配利润                                                 171,952,357.03

其中:拟分配的现金红利                                                  -

外币报表折算差额                                             1,344,916.89

股东权益合计                                             1,348,954,105.81

负债和股东权益总计                                       2,292,036,679.12

                                                                     合并

项目

                                                           2004年12月31日

流动负债:

短期借款                                                   306,285,118.06

应付票据                                                   144,460,492.70

应付账款                                                   163,308,798.87

预收账款                                                    11,126,030.12

应付工资                                                                -

应付福利费                                                  15,297,220.79

应付股利                                                     6,073,630.54

应交税金                                                   (5,579,213.68)

其他应交款                                                              -

其他应付款                                                  57,825,185.31

预提费用                                                     3,201,240.13

预计负债                                                                -

一年内到期的长期负债                                       250,000,000.00

其他流动负债                                                            -

流动负债合计                                               951,998,502.84

长期负债:

长期借款                                                                -

应付债券                                                                -

长期应付款                                                              -

专项应付款                                                              -

其他长期负债                                                 3,561,500.00

长期负债合计                                                 3,561,500.00

递延税项:

递延税款贷项                                                            -

负债合计                                                   955,560,002.84

少数股东权益:

少数股东权益                                                 2,904,738.72

股东权益:

股本                                                       457,312,830.00

资本公积                                                   558,919,077.15

盈余公积                                                   159,424,924.74

其中:法定公益金                                            26,291,986.91

未分配利润                                                 163,003,055.71

其中:拟分配的现金红利                                                  -

外币报表折算差额                                             1,344,916.89

股东权益合计                                             1,340,004,804.49

负债和股东权益总计                                       2,298,469,546.05

                                                                   母公司

项目

                                                            2005年3月31日

流动负债:

短期借款                                                   280,616,049.91

应付票据                                                   188,047,551.50

应付账款                                                    90,167,066.69

预收账款                                                    10,831,213.29

应付工资                                                                -

应付福利费                                                  15,833,991.87

应付股利                                                     5,987,630.54

应交税金                                                     9,103,554.21

其他应交款                                                              -

其他应付款                                                  51,232,078.12

预提费用                                                     8,262,212.16

预计负债                                                                -

一年内到期的长期负债                                       250,000,000.00

其他流动负债                                                            -

流动负债合计                                               910,081,348.29

长期负债:

长期借款                                                                -

应付债券                                                                -

长期应付款                                                              -

专项应付款                                                              -

其他长期负债                                                 3,561,500.00

长期负债合计                                                 3,561,500.00

递延税项:

递延税款贷项                                                            -

负债合计                                                   913,642,848.29

少数股东权益:

少数股东权益                                                            -

股东权益:

股本                                                       457,312,830.00

资本公积                                                   558,919,077.15

盈余公积                                                   159,216,915.99

其中:法定公益金                                            26,222,650.66

未分配利润                                                 172,162,256.57

其中:拟分配的现金红利                                                  -

外币报表折算差额                                                        -

股东权益合计                                             1,347,611,079.71

负债和股东权益总计                                       2,261,253,928.00

                                                                   母公司

项目

                                                           2004年12月31日

流动负债:

短期借款                                                   306,285,118.06

应付票据                                                   144,460,492.70

应付账款                                                   156,581,861.49

预收账款                                                    11,077,943.20

应付工资                                                                -

应付福利费                                                  15,297,220.79

应付股利                                                     6,073,630.54

应交税金                                                   (6,379,216.56)

其他应交款                                                              -

其他应付款                                                  57,621,504.00

预提费用                                                     3,201,240.13

预计负债                                                                -

一年内到期的长期负债                                       250,000,000.00

其他流动负债                                                            -

流动负债合计                                               944,219,794.35

长期负债:

长期借款                                                                -

应付债券                                                                -

长期应付款                                                              -

专项应付款                                                              -

其他长期负债                                                 3,561,500.00

长期负债合计                                                 3,561,500.00

递延税项:

递延税款贷项                                                            -

负债合计                                                   947,781,294.35

少数股东权益:

少数股东权益                                                            -

股东权益:

股本                                                       457,312,830.00

资本公积                                                   558,919,077.15

盈余公积                                                   159,216,915.99

其中:法定公益金                                            26,222,650.66

未分配利润                                                 163,534,149.59

其中:拟分配的现金红利                                                  -

外币报表折算差额                                                        -

股东权益合计                                             1,338,982,972.73

负债和股东权益总计                                       2,286,764,267.08

    2005年一季度利润表(未经审计)

    编制单位:山东新华制药股份有限公司                                               金额单位:人民币元

                                                             2005年一季度

项目

                                                                     合并

一、主营业务收入                                           447,654,377.57

减:主营业务成本                                           366,236,021.76

主营业务税金及附加                                           1,873,182.32

二、主营业务利润                                            79,545,173.49

加:其他业务利润                                               294,699.97

减:营业费用                                                36,238,757.82

管理费用                                                    27,573,838.72

财务费用                                                     5,044,119.25

三、营业利润                                                10,983,157.67

加:投资收益                                                   840,947.67

补贴收入                                                       135,718.11

营业外收入                                                     235,010.00

减:营业外支出                                                 205,470.28

四、利润总额                                                11,989,363.17

减:所得税                                                   3,079,837.90

减:少数股东损益                                              (39,776.05)

五、净利润                                                   8,949,301.32

                                                             2005年一季度

项目

                                                                   母公司

一、主营业务收入                                           397,202,666.18

减:主营业务成本                                           317,571,911.10

主营业务税金及附加                                           1,778,584.73

二、主营业务利润                                            77,852,170.35

加:其他业务利润                                               294,699.97

减:营业费用                                                35,276,744.70

管理费用                                                    27,085,290.95

财务费用                                                     5,051,010.36

三、营业利润                                                10,733,824.31

加:投资收益                                                   706,345.10

补贴收入                                                       135,718.11

营业外收入                                                     235,010.00

减:营业外支出                                                 205,470.28

四、利润总额                                                11,605,427.24

减:所得税                                                   2,977,320.26

减:少数股东损益                                                        -

五、净利润                                                   8,628,106.98

                                                             2004年一季度

项目

                                                                     合并

一、主营业务收入                                           393,323,766.35

减:主营业务成本                                           313,901,707.21

主营业务税金及附加                                             796,173.82

二、主营业务利润                                            78,625,885.32

加:其他业务利润                                             (648,894.97)

减:营业费用                                                28,177,900.19

管理费用                                                    25,479,778.06

财务费用                                                     3,833,374.47

三、营业利润                                                20,485,937.63

加:投资收益                                                            -

补贴收入                                                       180,980.19

营业外收入                                                     651,763.36

减:营业外支出                                                 407,171.20

四、利润总额                                                20,911,509.98

减:所得税                                                   3,373,379.09

减:少数股东损益                                              (60,661.94)

五、净利润                                                  17,598,792.83

                                                             2004年一季度

项目

                                                                   母公司

一、主营业务收入                                           388,116,916.73

减:主营业务成本                                           309,774,551.47

主营业务税金及附加                                             748,782.92

二、主营业务利润                                            77,593,582.34

加:其他业务利润                                             (648,894.97)

减:营业费用                                                27,030,524.41

管理费用                                                    25,172,076.13

财务费用                                                     3,836,567.27

三、营业利润                                                20,905,519.56

加:投资收益                                                 (367,618.32)

补贴收入                                                       180,980.19

营业外收入                                                     651,763.36

减:营业外支出                                                 405,371.20

四、利润总额                                                20,965,273.59

减:所得税                                                   3,366,480.76

减:少数股东损益                                                        -

五、净利润                                                  17,598,792.83

    编制单位:山东新华制药股份有限公司                                          金额单位:人民币元

                                                             2005年一季度

项目

                                                                     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                               310,556,744.12

收到的税费返还                                               2,813,906.51

收到的其他与经营活动有关的现金                               2,372,733.25

现金流入小计                                               315,743,383.88

购买商品、接受劳务支付的现金                               229,765,801.43

支付给职工以及为职工支付的现金                              30,019,634.07

支付的各项税费                                               7,649,442.14

支付的其他与经营活动有关的现金                              45,524,029.02

现金流出小计                                               312,958,906.66

经营活动产生的现金流量净额                                   2,784,477.22

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                                     1,606,944.44

处置固定资产、无形资产和其他长期资产所收回的现金净额           228,510.00

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

现金流入小计                                                 1,835,454.44

购建固定资产、无形资产和其他长期资产所支付的现金            33,743,639.34

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                                                33,743,639.34

投资活动产生的现金流量净额                                (31,908,184.90)

三、筹资活动产生的现金流量:

吸收权益性投资所收到的现金                                              -

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                                            47,325,197.45

收到的其他与筹资活动有关的现金                                 523,451.69

现金流入小计                                                47,848,649.14

偿还债务所支付的现金                                        72,889,265.60

分配股利、利润或偿付利息所支付的现金                         4,660,419.19

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

现金流出小计                                                77,549,684.79

筹资活动产生的现金流量净额                                (29,701,035.65)

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

五、现金及现金等价物净增加额                              (58,824,743.33)

                                                             2005年一季度

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                               279,004,518.59

收到的税费返还                                               2,813,906.51

收到的其他与经营活动有关的现金                               1,890,752.45

现金流入小计                                               283,709,177.55

购买商品、接受劳务支付的现金                               197,665,001.67

支付给职工以及为职工支付的现金                              29,606,801.50

支付的各项税费                                               6,879,007.75

支付的其他与经营活动有关的现金                              44,734,971.39

现金流出小计                                               278,885,782.31

经营活动产生的现金流量净额                                   4,823,395.24

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                                     1,606,944.44

处置固定资产、无形资产和其他长期资产所收回的现金净额           228,510.00

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

现金流入小计                                                 1,835,454.44

购建固定资产、无形资产和其他长期资产所支付的现金            33,672,339.34

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                                                33,672,339.34

投资活动产生的现金流量净额                                (31,836,884.90)

三、筹资活动产生的现金流量:

吸收权益性投资所收到的现金                                              -

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                                            47,325,197.45

收到的其他与筹资活动有关的现金                                 523,451.69

现金流入小计                                                47,848,649.14

偿还债务所支付的现金                                        72,889,265.60

分配股利、利润或偿付利息所支付的现金                         4,660,419.19

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

现金流出小计                                                77,549,684.79

筹资活动产生的现金流量净额                                (29,701,035.65)

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

五、现金及现金等价物净增加额                              (56,714,525.31)

    现金流量表补充资料                                                                金额单位:人民币元

                                                             2005年一季度

项          目

                                                                   合并数

1.将净利润调节为经营活动现金流量:

净利润                                                       8,949,301.32

加:少数股东权益                                              (39,776.05)

计提的资产减值准备                                                      -

固定资产折旧                                                23,267,136.01

无形资产摊销                                                   883,910.00

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)                                     5,060,972.03

处置固定资产、无形资产和其他长期资产的损失(减:收益)         (228,510.00)

固定资产报废损失                                                        -

财务费用                                                     5,044,119.25

投资损失(减:收益)                                         (840,947.67)

递延税款贷项(减:借项)                                                -

存货的减少(减:增加)                                      34,694,926.08

经营性应收项目的减少(减:增加)                          (95,065,752.48)

经营性应付项目的增加(减:减少)                            21,059,098.73

其他                                                                    -

经营活动产生的现金流量净额                                   2,784,477.22

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:                                           -

货币资金的期末余额                                         279,107,831.91

减:货币资金的期初余额                                     337,932,575.24

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                                  (58,824,743.33)

                                                             2005年一季度

项          目                                                     母公司

1.将净利润调节为经营活动现金流量:

净利润                                                       8,628,106.98

加:少数股东权益                                                        -

计提的资产减值准备                                                      -

固定资产折旧                                                23,026,189.05

无形资产摊销                                                   883,910.00

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)                                     5,060,972.03

处置固定资产、无形资产和其他长期资产的损失(减:收益)         (228,510.00)

固定资产报废损失                                                        -

财务费用                                                     5,051,010.36

投资损失(减:收益)                                         (706,345.10)

递延税款贷项(减:借项)                                                -

存货的减少(减:增加)                                      44,322,681.90

经营性应收项目的减少(减:增加)                          (81,097,857.16)

经营性应付项目的增加(减:减少)                             (116,762.82)

其他                                                                    -

经营活动产生的现金流量净额                                   4,823,395.24

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:                                           -

货币资金的期末余额                                         266,831,211.63

减:货币资金的期初余额                                     323,545,736.94

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                                  (56,714,525.31)


关闭窗口】 【今日全部财经信息