凤凰网首页 手机凤凰网

凤凰卫视
  • [亚太] 上证指数 2319.12 (1.00%) 深证成指 9466.14 1.78% 恒生指数 19664.10 -1.06% 台北 7233.69 0.17% 韩国 1964.83 0.39%
  • [亚太] 日经 8841.22 -0.09% 澳大利亚 4348.48 0.45% 新西兰 3294.64 0.40% 印度孟买 17234.00 0.92% 新加坡 2916.26 0.75%
  • [美洲] 道琼斯 12660.50 -0.58% 纳斯达克 2816.55 0.40% 标普500 1316.33 -0.16% 加拿大 12466.50 0.02% 巴西 62904.20 -0.08%
  • [欧洲] 英国富时 5733.45 -1.07% 法国CAC 3318.76 -1.32% 德国DAX 6511.98 -0.43% 俄罗斯 1508.04 -0.44% Stoxx50 2436.62 -0.97%
  • [其他] 纽约原油 99.70 0.00% 纽约黄金 1738.40 0.00% 人民币/美元 6.33 0.00% 美元指数 78.83 0.00% 基金指数 3782.30 1.37%
  • [亚太] 上证指数 2319.12 (1.00%) 深证成指 9466.14 1.78% 恒生指数 19664.10 -1.06% 台北 7233.69 0.17% 韩国 1964.83 0.39%
  • [亚太] 日经 8841.22 -0.09% 澳大利亚 4348.48 0.45% 新西兰 3294.64 0.40% 印度孟买 17234.00 0.92% 新加坡 2916.26 0.75%
  • [美洲] 道琼斯 12660.50 -0.58% 纳斯达克 2816.55 0.40% 标普500 1316.33 -0.16% 加拿大 12466.50 0.02% 巴西 62904.20 -0.08%
  • [欧洲] 英国富时 5733.45 -1.07% 法国CAC 3318.76 -1.32% 德国DAX 6511.98 -0.43% 俄罗斯 1508.04 -0.44% Stoxx50 2436.62 -0.97%
  • [其他] 纽约原油 99.70 0.00% 纽约黄金 1738.40 0.00% 人民币/美元 6.33 0.00% 美元指数 78.83 0.00% 基金指数 3782.30 1.37%
免费注册
旺能环境(002034)公告正文

浙江美欣达印染集团股份有限公司2004年第三季度报告

公告日期 2004-10-14
股票简称:旺能环境 股票代码:002034
  
             浙江美欣达印染集团股份有限公司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、准确性和完整性承担个别及连带责任。
    1.2 董事沈建军先生因公出差,全权委托另一董事徐伟峰先生代为表决;独立董事张凯先生因公出差,全权委托另一独立董事赵建平先生代为表决。
    1.3 本报告期财务报告未经审计。
    1.4 公司负责人单建明先生、财务负责人冯丽萍女士和会计机构负责人金来富先生声明: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                           美欣达
股票代码                           002034
上市证券交易所                     深圳证券交易所
                董事会秘书         证券事务代表  投资者关系管理部门负责人
姓名            朱伟                                              刘昭和
联系地址
                浙江省湖州市开发区
                凤凰路888号
                浙江省湖州市开发区
                凤凰路888号
电话            0572-2125388                                 0572-2125388
传真            0572-2107543                                 0572-2107543
电子邮箱        mxd@mizuda.net                             mxd@mizuda.net
    2.2财务资料
    2.2.1主要会计数据及财务指标
                                                               本报告期末
总资产(元)                                                 741,353,225.85
股东权益(不含少数股东权益)(元)                             404,731,180.61
每股净资产(元/股)                                                    5.99
调整后的每股净资产(元/股)                                            5.96
                                                                   报告期
经营活动产生的现金净流量(元)                                           --
每股收益(元/股)                                                     0.103
净资产收益率(%)                                                      1.73
扣除非经常性损益后的净资产收
                                                                     1.64
益率%

                                                                 上年度末
总资产(元)                                                 426,773,806.44
股东权益(不含少数股东权益)(元)                             131,446,900.90
每股净资产(元/股)                                                    2.86
调整后的每股净资产(元/股)                                            2.81
                                                           年初至报告期末
经营活动产生的现金净流量(元)                                85,028,510.51
每股收益(元/股)                                                     0.405
净资产收益率(%)                                                      6.76
扣除非经常性损益后的净资产收
                                                                     6.67
益率%

                                                           本报告期末比上
                                                            年度末增减(%)
总资产(元)                                                          73.71
股东权益(不含少数股东权益)(元)                                     207.90
每股净资产(元/股)                                                  109.44
调整后的每股净资产(元/股)                                          112.10
                                                           本报告期比上年
                                                                同期增减%
经营活动产生的现金净流量(元)                                           --
每股收益(元/股)                                                    -16.26
净资产收益率(%)                                          减少2.89个百分点
扣除非经常性损益后的净资产收
                                                         减少2.87个百分点
益率%
非经常性损益项目                                                 金额(元)
补贴收入(扣除所得税影响)                                       630,306.65
营业外收入(扣除所得税影响)                                      20,597.14
营业外支出(扣除所得税影响)                                    -303,850.92
合计                                                           347,052.87
    注:每股收益计算报告期按总股本6,760万元计算,上年同期按总股本4,600万元计算。
    2.2.2利润表
    合并利润表
                                                           单位:人民币元
                                                   合并报表
项目
                                      2004年7-9月             2004年1-9月
一、主营业务收入                   215,639,542.33          659,954,407.61
减:主营业务成本                   189,681,434.73          569,702,531.59
主营业务税金及附加                     154,616.03              307,586.90
二、主营业务利润                    25,803,491.57           89,944,289.12
加:其他业务利润                       -54,730.65             -339,317.06
减:营业费用                         6,260,866.70           15,488,080.87
管理费用                             6,160,899.06           22,527,104.31

财务费用                             1,764,532.33            8,531,196.20
三、营业利润                        11,562,462.83           43,058,590.68
加:投资收益                          -301,079.05             -903,855.04
补贴收入                               213,500.00              993,022.00
营业外收入                               8,963.00               30,813.24
减:营业外支出                         127,480.12              485,366.67
四、利润总额                        11,356,366.66           42,693,204.21
减:所得税                           3,923,237.00           13,395,738.93
少数股东损益                           448,976.28            1,949,067.39
五、净利润                           6,984,153.38           27,348,397.89

                                                           合并报表
项目
                                      2003年7-9月             2003年1-9月
一、主营业务收入                   163,200,700.30          413,277,497.20
减:主营业务成本                   141,699,369.81          353,433,991.27
主营业务税金及附加                      66,118.36              199,028.14
二、主营业务利润                    21,435,212.13           59,644,477.79
加:其他业务利润                        64,167.42           -1,635,822.48
减:营业费用                         2,948,250.25            7,697,207.58
管理费用                             5,757,314.54           15,111,192.74
财务费用                             2,843,297.89            5,089,444.07
三、营业利润                         9,950,516.87           30,110,810.92
加:投资收益                          -303,257.77             -905,503.98
补贴收入                                                       210,300.00
营业外收入                             266,903.72              373,844.13
减:营业外支出                         477,654.16              958,064.97
四、利润总额                         9,436,508.66           28,831,386.10
减:所得税                           3,401,605.25            5,030,705.50
少数股东损益                           366,701.56            1,426,485.29
五、净利润                           5,668,201.85           22,374,195.31
    母公司利润表
                                                           单位:人民币元
                                                  母公司报表
项目
                                    2004年7-9月               2004年1-9月
一、主营业务收入                  79,572,028.57            238,539,550.88
减:主营业务成本                  70,544,943.28            210,751,065.18
主营业务税金及附加                     3,913.96                 13,544.95
二、主营业务利润                   9,023,171.33             27,774,940.75
加:其他业务利润                      37,212.80               -360,455.22
减:营业费用                       1,463,039.06              4,475,392.05
管理费用                           2,633,058.67              8,776,421.06
财务费用                             398,164.48              3,395,744.24
三、营业利润                       4,566,121.92             10,766,928.18
加:投资收益                       3,961,274.14             20,363,096.65
补贴收入                              50,000.00                470,364.00
营业外收入                             9,963.00                 30,100.90
减:营业外支出                        84,364.64                166,788.34
四、利润总额                       8,502,994.42             31,463,701.39
减:所得税                         1,482,267.69              3,646,495.65
少数股东损益
五、净利润                         7,020,726.73             27,817,205.74

                                                  母公司报表
项目
                                        2003年7-9月           2003年1-9月
一、主营业务收入                      66,480,604.27        192,876,372.59
减:主营业务成本                      57,931,408.43        167,136,050.43
主营业务税金及附加
二、主营业务利润                       8,549,195.84         25,740,322.16
加:其他业务利润                         -53,610.88            342,509.90
减:营业费用                           1,122,360.00          4,072,448.43
管理费用                               2,431,119.00          7,732,766.03
财务费用                               1,406,892.09          2,866,636.17
三、营业利润                           3,535,213.87         11,410,981.43
加:投资收益                           3,370,026.14         12,849,166.60
补贴收入
营业外收入                               115,003.72            172,658.72
减:营业外支出                           233,275.65            623,385.14
四、利润总额                           6,786,968.08         23,809,421.61
减:所得税                             1,127,590.84          1,001,164.70
少数股东损益
五、净利润                             5,659,377.24         22,808,256.91
    2.3报告期末股东总人数及前十名流通股股东持股表
报告期末股东总数                                                 10547
前十名流通股股东持股情况
                                                           期末持有流通股
股东名称(全称)
                                                                   的数量
1.汉盛证券投资基金                                                468,454
2.中国工商银行-国联安德盛小盘精选证券投资基金                    326,700
3.冯太平                                                          280,000
4.张志峰                                                          238,300
5.宁波中天投资有限公司                                            200,000
6.李红                                                            191,600
7.吴桂芳                                                          176,100
8.徐万茂                                                          170,000
9.鲍水仙                                                          168,000
10.李凤平                                                         149,100
报告期末股东总数                                                 10547
前十名流通股股东持股情况
                                                         种类(A、B、H股或
股东名称(全称)
                                                                    其它)
1.汉盛证券投资基金                                                      A
2.中国工商银行-国联安德盛小盘精选证券投资基金                          A
3.冯太平                                                                A
4.张志峰                                                                A
5.宁波中天投资有限公司                                                  A
6.李红                                                                  A
7.吴桂芳                                                                A
8.徐万茂                                                                A
9.鲍水仙                                                                A
10.李凤平                                                               A
上述股东关联关系或一致行动的说明                                        -
战略投资者或一般法人参与配                   股东名称            约定期限
售新股约定持股期限的说明                            -                   -
    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
    公司属于纺织印染行业,主要业务为全棉灯芯绒、纱卡的印花、染色和后整理。报告期内公司经营保持了平稳增长,实现主营业务收入和利润总额分别比上年同期增长32.13%和20.35%。但由于报告期内受燃料动力和染化料涨价因素的影响,以及今年开始的出口退税率下降了四个百分点,造成了公司本报告期的毛利率较前一报告期下降了2.43个百分点。
    面对行业有限的利润空间和市场的挑战,公司管理层积极采取各项应对措施,抢抓市场机遇,控制成本费用,扩大公司产品的盈利水平。
    3.1.1占主营收入或主营业务利润10%以上的主营行业或产品情况
    □√适用       □不适用
分产品                          主营业务收入(元)         主营业务成本(元)
灯芯绒                            137,467,673.17           120,363,486.05
纱卡                               72,868,862.96            64,448,754.70
其中:关联交易                              0.00                     0.00

分产品                                                          毛利率(%)
灯芯绒                                                              12.44
纱卡                                                                11.56
其中:关联交易                                                       0.00
    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
                                                      金额
项目
                                    本报告期                   前一报告期
利润总额                       11,356,366.66                31,336,837.55
主营业务利润                   25,803,491.57                64,140,797.55
其他业务利润                      -54,730.65                  -284,586.41
期间费用                       14,186,298.09                32,360,083.29
投资收益                         -301,079.05                  -602,775.99
补贴收入                          213,500.00                   779,522.00
营业外收支净额                   -118,517.12                  -336,036.31

                                                   占利润总额比例%
项目
                                    本报告期                   前一报告期
利润总额                              100.00                       100.00
主营业务利润                          227.22                       204.68
其他业务利润                           -0.48                        -0.91
期间费用                              124.92                       103.27
投资收益                               -2.65                        -1.92
补贴收入                                1.88                         2.49
营业外收支净额                         -1.04                        -1.07
    1、本报告期主营业务利润占利润总额比例上升主要是本报告期期间费用在利润总额中的占比增加所至;
    2、本报告期期间费用占利润总额比例上升主要是本报告期经营费用占利润总额比例为55.1%,比前一报告期经营费用占利润总额比例29.5%增加了25.6%,原因主要是本报告期运输费用上升所至。
    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其原因说明
    □适用      □√不适用
    3.1.5主营业务盈利能力(毛利率)与前一报告期发生重大变化的情况及其原因说明
    □√适用      □不适用
    本报告期毛利率12.04%,较前一报告期毛利率14.47%下降了2.43个百分点,主要原因有:本报告期由于蒸汽价格上调和染化料价格上涨,造成公司动力成本和染化料成本上升。
    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
    一、2004年10月12日召开公司第二届董事会第十五次会议,审议通过了八项议案:
    (一)变更公司注册资本的议案。
    (二)《公司章程》的修改案。
    (三)制订《公司董事选举累积投票制的实施细则》的议案。
    (四)制订《公司募集资金使用管理办法》的议案。
    (五)制订《投资者关系管理制度》的议案。
    (六)签订《委托代办股份转让协议》的议案。
    (七)公司2004年第三季度财务报告公开披露的议案;
    (八)《召开公司2004年第二次临时股东大会》的议案。
    上述附件刊登在巨潮网站(www.cninfo.com.cn)上,请投资者查阅。
    二、开展投资者关系管理的具体情况:根据深交所的相关规范性要求,结合公司的实际情况,为了进一步加强与投资者及潜在投资者之间的信息沟通,促进公司与投资者之间建立长期、稳定的良性关系,提升公司的诚信形象,实现公司价值最大化和投资者利益最大化,拟定了《投资者关系管理制度》,并提交董事会审议通过后正式实施。具体措施方面:
    (一)公司对投资者关系管理工作定专岗专人负责;
    (二)建立了与投资者的网上沟通平台,参加深交所、深圳证券信息有限公司联合举办的投资者接待日活动;
    (三)开通与投资者沟通的专线电话,专人负责在线回答投资者的咨询;
    (四)针对投资者的要求,组织接待投资者来公司实地考察、调研,与公司管理层进行面对面交流。
    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说明
    □适用  □√不适用
    4附录
    附:资产负债表、利润及利润分配表、现金流量表
    浙江美欣达印染集团股份有限公司
    董事长:
    2004年10月12日
    资产负债表
    编制单位:浙江美欣达印染集团股份有限公司                     单位:人民币元
                                                                 合并报表
资产
                                                                2004-9-30
流动资产:
货币资金                                                   264,608,502.64
短期投资
应收票据                                                       500,000.00
应收股利
应收利息
应收账款                                                    76,706,106.74
其他应收款                                                  10,565,556.21
预付账款                                                    25,343,396.01
应收补贴款
存货                                                       101,689,104.23
待摊费用                                                       540,343.44
一年内到期的长期债权投资
其他流动资产
流动资产合计                                               479,953,009.27
长期投资:
长期股权投资                                                10,638,126.46
长期债权投资
长期投资合计                                                10,638,126.46
固定资产:
固定资产原价                                               154,468,241.37
减:累计折旧                                                43,661,944.89
固定资产净值                                               110,806,296.48
减:固定资产减值准备
固定资产净额                                               110,806,296.48
工程物资
在建工程                                                   130,109,234.99
固定资产清理
固定资产合计                                               240,915,531.47
无形资产及其他资产:
无形资产                                                     8,574,987.80
长期待摊费用                                                 1,271,570.85
其他长期资产
无形资产及其他资产合计                                       9,846,558.65
递延税项
递延税款借项
资产总计                                                   741,353,225.85

                                                                 合并报表
资产
                                                               2003-12-31
流动资产:
货币资金                                                    21,841,188.45
短期投资                                                       136,950.00
应收票据
应收股利
应收利息
应收账款                                                    45,778,961.25
其他应收款                                                  33,898,216.75
预付账款                                                    11,895,877.35
应收补贴款
存货                                                       105,916,404.49
待摊费用                                                       186,711.18
一年内到期的长期债权投资
其他流动资产
流动资产合计                                               219,654,309.47
长期投资:
长期股权投资                                                11,541,363.59
长期债权投资
长期投资合计                                                11,541,363.59
固定资产:
固定资产原价                                               140,613,462.50
减:累计折旧                                                32,066,813.63
固定资产净值                                               108,546,648.87
减:固定资产减值准备
固定资产净额                                               108,546,648.87
工程物资
在建工程                                                    81,149,840.90
固定资产清理
固定资产合计                                               189,696,489.77
无形资产及其他资产:
无形资产                                                     3,636,991.40
长期待摊费用                                                 2,161,764.66
其他长期资产                                                    82,887.55
无形资产及其他资产合计                                       5,881,643.61
递延税项
递延税款借项
资产总计                                                   426,773,806.44

                                                               母公司报表
资产
                                                                2004-9-30
流动资产:
货币资金                                                   222,053,194.13
短期投资
应收票据
应收股利
应收利息
应收账款                                                    27,245,738.16
其他应收款                                                   4,420,993.40
预付账款                                                    17,697,738.78
应收补贴款
存货                                                        36,595,695.52
待摊费用                                                       218,527.57
一年内到期的长期债权投资
其他流动资产
流动资产合计                                               308,231,887.56
长期投资:
长期股权投资                                                97,782,045.03
长期债权投资
长期投资合计                                                97,782,045.03
固定资产:
固定资产原价                                                67,397,701.44
减:累计折旧                                                22,932,755.49
固定资产净值                                                44,464,945.95
减:固定资产减值准备
固定资产净额                                                44,464,945.95
工程物资
在建工程                                                   112,191,566.21
固定资产清理
固定资产合计                                               156,656,512.16
无形资产及其他资产:
无形资产                                                     3,572,934.80
长期待摊费用
其他长期资产
无形资产及其他资产合计                                       3,572,934.80
递延税项
递延税款借项
资产总计                                                   566,243,379.55

                                                               母公司报表
资产
                                                               2003-12-31
流动资产:
货币资金                                                    13,724,708.44
短期投资                                                       136,950.00
应收票据
应收股利
应收利息
应收账款                                                    23,304,022.01
其他应收款                                                  20,761,079.34
预付账款                                                     7,721,342.28
应收补贴款
存货                                                        37,835,901.68
待摊费用                                                       161,894.39
一年内到期的长期债权投资
其他流动资产
流动资产合计                                               103,645,898.14
长期投资:
长期股权投资                                                68,417,981.04
长期债权投资
长期投资合计                                                68,417,981.04
固定资产:
固定资产原价                                                60,309,287.55
减:累计折旧                                                18,295,761.27
固定资产净值                                                42,013,526.28
减:固定资产减值准备
固定资产净额                                                42,013,526.28
工程物资
在建工程                                                    63,710,731.26
固定资产清理
固定资产合计                                               105,724,257.54
无形资产及其他资产:
无形资产                                                     3,636,991.40
长期待摊费用
其他长期资产                                                    82,887.55
无形资产及其他资产合计                                       3,719,878.95
递延税项
递延税款借项
资产总计                                                   281,508,015.67
    资产负债表(续表)
                                                                 合并报表
负债及股东权益
                                                                2004-9-30
流动负债:
短期借款                                                    87,701,122.77
应付票据                                                    26,371,832.03
应付账款                                                   107,049,827.29
预收账款                                                    12,169,657.66
应付工资                                                     1,025,383.36
应付福利费                                                   2,609,587.58
应付股利
应交税金                                                     8,934,658.90
其他应交款                                                     266,633.61
其他应付款                                                  28,368,101.21
预提费用
预计负债
一年内到期的长期负债                                           172,665.32
其他流动负债
流动负债合计                                               274,669,469.73
长期负债:
长期借款                                                    53,600,000.00
应付债券
长期应付款                                                     200,562.13
其他长期负债
长期负债合计                                                53,800,562.13
递延税项:
递延税款贷项
负债合计                                                   328,470,031.86
少数股东权益                                                 8,152,013.38
股东权益:
股本                                                        67,600,000.00
减:已归还投资
股本净额                                                    67,600,000.00
资本公积                                                   244,073,555.42
盈余公积                                                    21,041,968.21
其中:法定公益金                                             6,543,762.65
未分配利润                                                  72,015,656.98
股东权益合计                                               404,731,180.61
负债及股东权益合计                                         741,353,225.85

                                                                 合并报表
负债及股东权益
                                                               2003-12-31
流动负债:
短期借款                                                   147,485,485.80
应付票据                                                     3,400,000.00
应付账款                                                    87,121,731.21
预收账款                                                     9,737,527.43
应付工资                                                       798,007.06
应付福利费                                                   1,237,767.52
应付股利
应交税金                                                    -2,362,320.33
其他应交款                                                     188,737.74
其他应付款                                                  22,393,768.50
预提费用
预计负债
一年内到期的长期负债                                         4,751,960.00
其他流动负债
流动负债合计                                               274,752,664.93
长期负债:
长期借款                                                    15,000,000.00
应付债券
长期应付款                                                     487,789.58
其他长期负债
长期负债合计                                                15,487,789.58
递延税项:
递延税款贷项
负债合计                                                   290,240,454.51
少数股东权益                                                 5,086,451.03
股东权益:
股本                                                        46,000,000.00
减:已归还投资
股本净额                                                    46,000,000.00
资本公积                                                    19,737,673.60
盈余公积                                                    21,041,968.21
其中:法定公益金                                             6,543,762.65
未分配利润                                                  44,667,259.09
股东权益合计                                               131,446,900.90
负债及股东权益合计                                         426,773,806.44

                                                               母公司报表
负债及股东权益
                                                                2004-9-30
流动负债:
短期借款                                                    22,701,122.77
应付票据                                                     6,100,000.00
应付账款                                                    27,626,035.85
预收账款                                                     5,574,951.44
应付工资                                                        32,811.95
应付福利费                                                     281,075.47
应付股利
应交税金                                                     2,576,330.75
其他应交款                                                     236,592.24
其他应付款                                                  38,105,348.84
预提费用
预计负债
一年内到期的长期负债                                           172,665.32
其他流动负债
流动负债合计                                               103,406,934.63
长期负债:
长期借款                                                    53,600,000.00
应付债券
长期应付款                                                     200,562.13
其他长期负债
长期负债合计                                                53,800,562.13
递延税项:
递延税款贷项
负债合计                                                   157,207,496.76
少数股东权益
股东权益:
股本                                                        67,600,000.00
减:已归还投资
股本净额                                                    67,600,000.00
资本公积                                                   247,592,631.18
盈余公积                                                    16,308,571.38
其中:法定公益金                                             4,965,963.70
未分配利润                                                  77,534,680.23
股东权益合计                                               409,035,882.79
负债及股东权益合计                                         566,243,379.55

                                                               母公司报表
负债及股东权益
                                                               2003-12-31
流动负债:
短期借款                                                    69,565,485.80
应付票据                                                     3,400,000.00
应付账款                                                    38,744,305.33
预收账款                                                     5,735,901.62
应付工资
应付福利费                                                      57,760.23
应付股利
应交税金                                                     2,256,034.26
其他应交款                                                     160,028.32
其他应付款                                                  10,445,955.30
预提费用
预计负债
一年内到期的长期负债                                           371,960.00
其他流动负债
流动负债合计                                               130,737,430.86
长期负债:
长期借款                                                    15,000,000.00
应付债券
长期应付款                                                     487,789.58
其他长期负债
长期负债合计                                                15,487,789.58
递延税项:
递延税款贷项
负债合计                                                   146,225,220.44
少数股东权益
股东权益:
股本                                                        46,000,000.00
减:已归还投资
股本净额                                                    46,000,000.00
资本公积                                                    23,256,749.36
盈余公积                                                    16,308,571.38
其中:法定公益金                                             4,965,963.70
未分配利润                                                  49,717,474.49
股东权益合计                                               135,282,795.23
负债及股东权益合计                                         281,508,015.67
    公司法定代表人:单建明                 主管会计工作负责人:冯丽萍                 会计机构负责人:金来富
    利润及利润分配表
    编制单位:浙江美欣达印染集团股份有限公司                         单位:人民币元
                                                                 合并报表
项目
                                                                2004年7-9
                                                           215,639,542.33
一、主营业务收入
                                                           189,681,434.73
减:主营业务成本
主营业务税金及附加                                             154,616.03
                                                            25,803,491.57
二、主营业务利润
加:其他业务利润                                               -54,730.65
                                                             6,260,866.70
减:营业费用
                                                             6,160,899.06
管理费用
财务费用                                                     1,764,532.33
                                                            11,562,462.83
三、营业利润
                                                              -301,079.05
加:投资收益
补贴收入                                                       213,500.00
                                                                 8,963.00
营业外收入
                                                               127,480.12
减:营业外支出
四、利润总额                                                11,356,366.66
减:所得税                                                   3,923,237.00
少数股东权益                                                   448,976.28
五、净利润                                                   6,984,153.38
加:年初未分配利润
其他转入
六、可供分配的利润                                           6,984,153.38
减:提取法定盈余公积
提取法定公益金
提取职工奖福基金
七、可供股东分配的利润                                       6,984,153.38
减:优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润                                               6,984,153.38

                                                                 合并报表
项目
                                                                2004年1-9
                                                           659,954,407.61
一、主营业务收入
                                                           569,702,531.59
减:主营业务成本
主营业务税金及附加                                             307,586.90
                                                            89,944,289.12
二、主营业务利润
加:其他业务利润                                              -339,317.06
                                                            15,488,080.87
减:营业费用
                                                            22,527,104.31
管理费用
财务费用                                                     8,531,196.20
                                                            43,058,590.68
三、营业利润
                                                              -903,855.04
加:投资收益
补贴收入                                                       993,022.00
                                                                30,813.24
营业外收入
                                                               485,366.67
减:营业外支出
四、利润总额                                                42,693,204.21
减:所得税                                                  13,395,738.93
少数股东权益                                                 1,949,067.39
五、净利润                                                  27,348,397.89
加:年初未分配利润                                          44,667,259.09
其他转入
六、可供分配的利润                                          72,015,656.98
减:提取法定盈余公积
提取法定公益金
提取职工奖福基金
七、可供股东分配的利润                                      72,015,656.98
减:优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润                                              72,015,656.98

                                                                 合并报表
项目
                                                                2003年7-9
一、主营业务收入                                           163,200,700.30
减:主营业务成本                                           141,699,369.81
主营业务税金及附加                                              66,118.36
二、主营业务利润                                            21,435,212.13
加:其他业务利润                                                64,167.42
减:营业费用                                                 2,948,250.25
管理费用                                                     5,757,314.54
财务费用                                                     2,843,297.89
三、营业利润                                                 9,950,516.87
加:投资收益                                                  -303,257.77
补贴收入
营业外收入                                                     266,903.72
减:营业外支出                                                 477,654.16
四、利润总额                                                 9,436,508.66
减:所得税                                                   3,401,605.25
少数股东权益                                                   366,701.56
五、净利润                                                   5,668,201.85
加:年初未分配利润
其他转入
六、可供分配的利润                                           5,668,201.85
减:提取法定盈余公积
提取法定公益金
提取职工奖福基金
七、可供股东分配的利润                                       5,668,201.85
减:优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润                                               5,668,201.85

                                                                 合并报表
项目
                                                                2003年1-9
一、主营业务收入                                           413,277,497.20
减:主营业务成本                                           353,433,991.27
主营业务税金及附加                                             199,028.14
二、主营业务利润                                            59,644,477.79
加:其他业务利润                                            -1,635,822.48
减:营业费用                                                 7,697,207.58
管理费用                                                    15,111,192.74
财务费用                                                     5,089,444.07
三、营业利润                                                30,110,810.92
加:投资收益                                                  -905,503.98
补贴收入                                                       210,300.00
营业外收入                                                     373,844.13
减:营业外支出                                                 958,064.97
四、利润总额                                                28,831,386.10
减:所得税                                                   5,030,705.50
少数股东权益                                                 1,426,485.29
五、净利润                                                  22,374,195.31
加:年初未分配利润                                          28,439,772.43
其他转入
六、可供分配的利润                                          50,813,967.74
减:提取法定盈余公积
提取法定公益金
提取职工奖福基金
七、可供股东分配的利润                                      50,813,967.74
减:优先股股利
提取任意盈余公积
应付普通股股利                                               6,900,000.00
转作股本的普通股股利
八、未分配利润                                              43,913,967.74
    公司法定代表人:单建明                 主管会计工作负责人:冯丽萍                 会计机构负责人:金来富
    利润及利润分配表(续)
    编制单位:浙江美欣达印染集团股份有限公司                       单位:人民币元
                                                               母公司报表
项目
                                                                2004年7-9
一、主营业务收入                                            79,572,028.57
减:主营业务成本                                            70,544,943.28
主营业务税金及附加                                               3,913.96
二、主营业务利润                                             9,023,171.33
加:其他业务利润                                                37,212.80
减:营业费用                                                 1,463,039.06
管理费用                                                     2,633,058.67
财务费用                                                       398,164.48
三、营业利润                                                 4,566,121.92
加:投资收益                                                 3,961,274.14
补贴收入                                                        50,000.00
营业外收入                                                       9,963.00
减:营业外支出                                                  84,364.64
四、利润总额                                                 8,502,994.42
减:所得税                                                   1,482,267.69
少数股东权益
五、净利润                                                   7,020,726.73
加:年初未分配利润
其他转入
六、可供分配的利润                                           7,020,726.73
减:提取法定盈余公积
提取法定公益金
提取职工奖福基金
七、可供股东分配的利润                                       7,020,726.73
减:优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润                                               7,020,726.73

                                                               母公司报表
项目
                                                                2004年1-9
一、主营业务收入                                           238,539,550.88
减:主营业务成本                                           210,751,065.18
主营业务税金及附加                                              13,544.95
二、主营业务利润                                            27,774,940.75
加:其他业务利润                                              -360,455.22
减:营业费用                                                 4,475,392.05
管理费用                                                     8,776,421.06
财务费用                                                     3,395,744.24
三、营业利润                                                10,766,928.18
加:投资收益                                                20,363,096.65
补贴收入                                                       470,364.00
营业外收入                                                      30,100.90
减:营业外支出                                                 166,788.34
四、利润总额                                                31,463,701.39
减:所得税                                                   3,646,495.65
少数股东权益
五、净利润                                                  27,817,205.74
加:年初未分配利润                                          49,717,474.49
其他转入
六、可供分配的利润                                          77,534,680.23
减:提取法定盈余公积
提取法定公益金
提取职工奖福基金
七、可供股东分配的利润                                      77,534,680.23
减:优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润                                              77,534,680.23

                                                               母公司报表
项目
                                                                2003年7-9
一、主营业务收入                                            66,480,604.27
减:主营业务成本                                            57,931,408.43
主营业务税金及附加
二、主营业务利润                                             8,549,195.84
加:其他业务利润                                               -53,610.88
减:营业费用                                                 1,122,360.00
管理费用                                                     2,431,119.00
财务费用                                                     1,406,892.09
三、营业利润                                                 3,535,213.87
加:投资收益                                                 3,370,026.14
补贴收入
营业外收入                                                     115,003.72
减:营业外支出                                                 233,275.65
四、利润总额                                                 6,786,968.08
减:所得税                                                   1,127,590.84
少数股东权益
五、净利润                                                   5,659,377.24
加:年初未分配利润
其他转入
六、可供分配的利润                                           5,659,377.24
减:提取法定盈余公积
提取法定公益金
提取职工奖福基金
七、可供股东分配的利润                                       5,659,377.24
减:优先股股利
提取任意盈余公积
应付普通股股利
转作股本的普通股股利
八、未分配利润                                               5,659,377.24

                                                               母公司报表
项目
                                                                2003年1-9
一、主营业务收入                                           192,876,372.59
减:主营业务成本                                           167,136,050.43
主营业务税金及附加
二、主营业务利润                                            25,740,322.16
加:其他业务利润                                               342,509.90
减:营业费用                                                 4,072,448.43
管理费用                                                     7,732,766.03
财务费用                                                     2,866,636.17
三、营业利润                                                11,410,981.43
加:投资收益                                                12,849,166.60
补贴收入
营业外收入                                                     172,658.72
减:营业外支出                                                 623,385.14
四、利润总额                                                23,809,421.61
减:所得税                                                   1,001,164.70
少数股东权益
五、净利润                                                  22,808,256.91
加:年初未分配利润                                          30,018,314.12
其他转入
六、可供分配的利润                                          52,826,571.03
减:提取法定盈余公积
提取法定公益金
提取职工奖福基金
七、可供股东分配的利润                                      52,826,571.03
减:优先股股利
提取任意盈余公积
应付普通股股利                                               6,900,000.00
转作股本的普通股股利
八、未分配利润                                              45,926,571.03
    公司法定代表人:单建明                 主管会计工作负责人:冯丽萍                 会计机构负责人:金来富
    现金流量表
    编制单位:浙江美欣达印染集团股份有限公司                       单位:人民币元
                                                              2004年1-9月
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                               699,858,523.01
收到的税费返还                                              49,179,311.41
收到的其他与经营活动有关的现金                               8,803,028.31
现金流入小计                                               757,840,862.73
购买商品、接受劳务支付的现金                               604,993,876.34
支付给职工以及为职工支付的现金                              21,306,973.40
支付的各项税费                                              12,692,878.52
支付的其他与经营有关的现金                                  33,818,623.96
现金流出小计                                               672,812,352.22
经营活动产生的现金流量总净额                                85,028,510.51
二、投资活动产生的现金流量
收回投资所产生的现金                                           136,332.09
取得投资收益所收到的现金
处置固定资产、无形资产和其他长期资产而收回的现金净额             5,000.00
收到的其他与投资活动有关的现金
现金流入小计                                                   141,332.09
购建固定资产、无形资产和其他长期资产所支付的现金            74,960,689.84
投资支付的现金
支付的其他与投资活动有关的现金
现金流出小计                                                74,960,689.84
投资活动产生的现金流量净额                                 -74,819,357.75
三、筹资活动产生的现金流量:
吸收投资所收到的现金                                       247,095,532.39
借款所收到的现金                                           369,730,776.25
收到的其他与筹资活动有关的现金
现金流入小计                                               616,826,308.64
偿还债务所支付的现金                                       375,781,661.41
分配股利、利润或偿付利息所支付的现金                         8,337,944.39
支付的其他与筹资活动有关的现金                                  96,790.32
现金流出小计                                               384,216,396.12
筹资活动产生的现金流量净额                                 232,609,912.52
四、汇率变动对现金的影响                                       -51,751.09
五、现金及现金等价物净增加额                               242,767,314.19

                                                            2004年1-9月
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                               242,672,822.89
收到的税费返还                                              20,874,587.76
收到的其他与经营活动有关的现金                             107,166,481.47
现金流入小计                                               370,713,892.12
购买商品、接受劳务支付的现金                               213,418,301.81
支付给职工以及为职工支付的现金                               7,288,452.49
支付的各项税费                                               3,493,370.06
支付的其他与经营有关的现金                                  90,641,535.69
现金流出小计                                               314,841,660.05
经营活动产生的现金流量总净额                                55,872,232.07
二、投资活动产生的现金流量
收回投资所产生的现金                                           136,332.09
取得投资收益所收到的现金
处置固定资产、无形资产和其他长期资产而收回的现金净额
收到的其他与投资活动有关的现金
现金流入小计                                                   136,332.09
购建固定资产、无形资产和其他长期资产所支付的现金            72,209,166.56
投资支付的现金                                               9,000,000.00
支付的其他与投资活动有关的现金
现金流出小计                                                81,209,166.56
投资活动产生的现金流量净额                                 -81,072,834.47
三、筹资活动产生的现金流量:
吸收投资所收到的现金                                       245,935,532.39
借款所收到的现金                                           125,228,130.39
收到的其他与筹资活动有关的现金
现金流入小计                                               371,163,662.78
偿还债务所支付的现金                                       133,979,015.55
分配股利、利润或偿付利息所支付的现金                         3,557,547.43
支付的其他与筹资活动有关的现金                                  88,157.39
现金流出小计                                               137,624,720.37
筹资活动产生的现金流量净额                                 233,538,942.41
四、汇率变动对现金的影响                                        -9,854.32
五、现金及现金等价物净增加额                               208,328,485.69
    公司法定代表人:单建明                 主管会计工作负责人:冯丽萍                 会计机构负责人:金来富
    现金流量表(续)
项目                                                                 合并
1、将净利润调节为经营活动的现金流量:
净利润                                                      27,348,397.89
加:少数股东收益                                             1,949,067.39
加:计提的资产减值准备                                       1,551,155.35
固定资产折旧                                                11,599,341.86
无形资产摊销                                                    64,056.60
长期待摊费用摊销                                               920,588.29
待摊费用减少(减:增加)                                        -353,632.26
预提费用增加(减:减少)
处置固定资产、无形资产和其他长期资产的损失(减:收益)              -412.34
固定资产报废损失
财务费用                                                     8,531,196.20
投资损失(减:收益)                                             903,855.04
递延税款贷项(减:借项)
存货的减少(减:增加)                                         4,227,300.26
经营性应收的减少(减:增加)                                  -5,162,354.72
经营性应付的增加(减:减少)                                  33,449,950.95
其它
经营活动产生的现金流量净额                                  85,028,510.51
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                                             264,608,502.64
减:现金的期初余额                                          21,841,188.45
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                                   242,767,314.19

项目                                                               母公司
1、将净利润调节为经营活动的现金流量:
净利润                                                      27,817,205.74
加:少数股东收益
加:计提的资产减值准备                                         111,999.77
固定资产折旧                                                 4,636,994.22
无形资产摊销                                                    64,056.60
长期待摊费用摊销
待摊费用减少(减:增加)                                         -56,633.18
预提费用增加(减:减少)
处置固定资产、无形资产和其他长期资产的损失(减:收益)
固定资产报废损失
财务费用                                                     3,395,744.24
投资损失(减:收益)                                         -20,363,096.65
递延税款贷项(减:借项)
存货的减少(减:增加)                                         1,240,206.16
经营性应收的减少(减:增加)                                  12,237,419.61
经营性应付的增加(减:减少)                                  26,788,335.56
其它
经营活动产生的现金流量净额                                  55,872,232.07
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                                             222,053,194.13
减:现金的期初余额                                          13,724,708.44
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                                   208,328,485.69
公司法定代表人:单建明 主管会计工作负责人:冯丽萍 会计机构负责人:金来富
数据加载中...
prevnext
手机查看股票