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
恒大高新(002591)公告正文

恒大高新:2015年第一季度报告全文

公告日期 2015-04-29
股票简称:恒大高新 股票代码:002591
江西恒大高新技术股份有限公司 2015 年第一季度报告全文




                         江西恒大高新技术股份有限公司

                                     2015 年第一季度报告

                                                 2015-020




                                            2015 年 04 月




1
江西恒大高新技术股份有限公司 2015 年第一季度报告全文




                                        第一节 重要提示


      公司董事会、监事会及董事、监事、高级管理人员保证季度报告内容的真

实、准确、完整,不存在虚假记载、误导性陈述或者重大遗漏,并承担个别和

连带的法律责任。

      所有董事均已出席了审议本次季报的董事会会议。

      公司负责人朱星河、主管会计工作负责人彭伟宏及会计机构负责人(会计主

管人员)万建英声明:保证季度报告中财务报表的真实、准确、完整。




2
江西恒大高新技术股份有限公司 2015 年第一季度报告全文




                              第二节 主要财务数据及股东变化

一、主要会计数据和财务指标

公司是否因会计政策变更及会计差错更正等追溯调整或重述以前年度会计数据
□ 是 √ 否

                                                                                             本报告期比上年同期增
                                              本报告期                  上年同期
                                                                                                         减

    营业收入(元)                               35,258,397.06             46,634,522.02                       -24.39%

    归属于上市公司股东的净利润(元)              5,012,399.81              4,479,850.89                       11.89%

    归属于上市公司股东的扣除非经常性
                                                  -8,505,773.36             3,329,690.49                      -355.45%
    损益的净利润(元)

    经营活动产生的现金流量净额(元)              -8,547,200.76            -15,206,994.54                      -43.79%

    基本每股收益(元/股)                                 0.0191                   0.0171                      11.70%

    稀释每股收益(元/股)                                 0.0191                   0.0171                      11.70%

    加权平均净资产收益率                                   0.67%                     0.59%                      0.08%

                                                                                             本报告期末比上年度末
                                             本报告期末                 上年度末
                                                                                                     增减

    总资产(元)                                935,176,303.41            929,888,751.50                        0.57%

    归属于上市公司股东的净资产(元)            753,429,956.34            748,417,556.52                        0.67%

非经常性损益项目和金额
√ 适用 □ 不适用
                                                                                                               单位:元

                            项目                              年初至报告期期末金额                说明

    计入当期损益的政府补助(与企业业务密切相关,按照国家
                                                                           73,546.92
    统一标准定额或定量享受的政府补助除外)

    除同公司正常经营业务相关的有效套期保值业务外,持有交
    易性金融资产、交易性金融负债产生的公允价值变动损益,
                                                                       13,630,800.00
    以及处置交易性金融资产、交易性金融负债和可供出售金融
    资产取得的投资收益

    除上述各项之外的其他营业外收入和支出                                 -206,136.95

    减:所得税影响额                                                      -19,586.69

        少数股东权益影响额(税后)                                           -376.51

    合计                                                               13,518,173.17                --

对公司根据《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》定义界定的非经常性损益项目,以及把《公
开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》中列举的非经常性损益项目界定为经常性损益的项目,应


3
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


说明原因
□ 适用 √ 不适用
公司报告期不存在将根据《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》定义、列举的非经常性损益
项目界定为经常性损益的项目的情形。


二、报告期末股东总数及前十名股东持股情况表

1、报告期末普通股股东总数及前十名普通股股东持股情况表

                                                                                                            单位:股

    报告期末普通股股东总数                                                                                  15,528

                                          前 10 名普通股股东持股情况

                                                                 持有有限售条           质押或冻结情况
      股东名称        股东性质    持股比例        持股数量
                                                                 件的股份数量      股份状态              数量

    朱星河          境内自然人        34.17%       89,549,281

    胡恩雪          境内自然人        20.88%       54,706,469                    质押                    27,046,800

    胡长清          境内自然人         6.12%       16,035,490

    朱光宇          境内自然人         2.29%        6,009,012

    朱倍坚          境内自然人         0.74%        1,950,000                    质押                     1,000,000

    胡恩莉          境内自然人         0.74%        1,930,704

    李剑霆          境内自然人         0.42%        1,100,000

    李惠灵          境内自然人         0.37%           970,000

    中国光大银行
    股份有限公司
    -光大保德信    其他               0.32%           850,168
    量化核心证券
    投资基金

    中国建设银行
    股份有限公司
    -摩根士丹利
                    其他               0.28%           741,179
    华鑫多因子精
    选策略股票型
    证券投资基金

                                     前 10 名无限售条件普通股股东持股情况

                                                                                              股份种类
               股东名称                持有无限售条件普通股股份数量
                                                                                   股份种类              数量

    朱星河                                                          22,387,320   人民币普通股            22,387,320

    胡长清                                                          16,035,490   人民币普通股            16,035,490



4
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


    胡恩雪                                                          13,676,617   人民币普通股       13,676,617

    朱光宇                                                           6,009,012   人民币普通股        6,009,012

    朱倍坚                                                           1,950,000   人民币普通股        1,950,000

    李剑霆                                                           1,100,000   人民币普通股        1,100,000

    李惠灵                                                             970,000   人民币普通股         970,000

    中国光大银行股份有限公司-
    光大保德信量化核心证券投资                                         850,168   人民币普通股         850,168
    基金

    中国建设银行股份有限公司-
    摩根士丹利华鑫多因子精选策                                         741,179   人民币普通股         741,179
    略股票型证券投资基金

    北京北安投资担保有限公司                                           665,000   人民币普通股         665,000

                                   朱星河与胡恩雪、朱光宇、朱倍坚、胡长清、胡恩莉为一致行动人。朱星河与胡恩雪
                                   为配偶关系、与朱光宇为父子关系、与朱倍坚为叔侄关系,胡长清与胡恩雪、胡恩莉
    上述股东关联关系或一致行动     为父女关系。公司未知前 10 名无限售条件股东(除朱星河、胡恩雪、朱光宇、朱倍
    的说明                         坚、胡长清、胡恩莉外)是否存在关联关系;也未知前 10 名无限售条件股东(除朱
                                   星河、胡恩雪、朱光宇、朱倍坚、胡长清、胡恩莉外)是否存在属于《上市公司持股
                                   变动信息披露管理办法》中规定的一致行动人。

    前 10 名普通股股东参与融资融
                                   李惠灵、北京北安投资担保有限公司参与融资融券业务。
    券业务股东情况说明(如有)

公司前 10 名普通股股东、前 10 名无限售条件普通股股东在报告期内是否进行约定购回交易
√ 是 □ 否
1、2015 年 3 月 4 日,公司 5%以上股东胡恩雪女士的通知,由于个人资金需求,将其所持的本公司部分股份进行股票质
押式回购延期购回和新增部分股权进行股票质押式回购交易。2013 年 9 月 3 日胡恩雪女士将其持有的公司 12,000,000
股质押给国盛证券有限责任公司进行股票质押式回购交易(期间公司进行权益分派股份数变更为 24,046,800 股)。质押初
始交易日为 2013 年 9 月 3 日,回购交易日为 2015年 3 月 3 日。相关股权质押登记手续已于 2013 年 9 月 3 日通过中
国证券登记结算有限责任公司深圳分公司办理。 上述股份质押已经到期,现由胡恩雪女士向国盛证券有限责任公司申请延
期购回,已办理完相关手续并于 2015 年 3 月 3 日在中国证券登记结算有限责任公司深圳分公司进行登记,质押期限变更
为自 2013 年 9 月 3 日起至 2016 年 9 月 2日。
2、2015 年 3 月 3 日胡恩雪女士将其持有的公司股 3,000,000 股质押给国盛证券有限责任公司进行股票质押式回购交易。
质押初始交易日为 2015 年 3 月 3日,回购交易日为 2016 年 9 月 3 日。相关股权质押登记手续已于 2015 年 3 月 3日
通过中国证券登记结算有限责任公司深圳分公司办理完毕。
3、截至报告期末,胡恩雪女士持有公司 54,706,469 股,占公司总股本 20.88%,其中延期购回 24,046,800 股,新增质押
股份 3,000,000 股,累计质押股份27,046,800 股,占其持有公司股份总数的 49.44%,占公司总股本的 10.32%。


2、报告期末优先股股东总数及前十名优先股股东持股情况表

□ 适用 √ 不适用




5
江西恒大高新技术股份有限公司 2015 年第一季度报告全文




                                        第三节 重要事项

一、报告期主要会计报表项目、财务指标发生变动的情况及原因

√ 适用 □ 不适用




6
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


二、重要事项进展情况及其影响和解决方案的分析说明

□ 适用 √ 不适用


三、公司或持股 5%以上股东在报告期内发生或以前期间发生但持续到报告期内的承诺事项

√ 适用 □ 不适用

                承诺事由                 承诺方         承诺内容       承诺时间       承诺期限      履行情况

    股改承诺

    收购报告书或权益变动报告书中所作
    承诺

    资产重组时所作承诺

                                                      为了避免未
                                                      来可能的同
                                                      业竞争,本公
                                                      司实际控制
                                                      人朱星河及
                                                      其家族关联
                                                      自然人胡恩
                                                      雪、胡长清、
                                                      朱光宇、胡恩
                                                      莉、朱倍坚向
                                                      公司出具
                                                      了《不竞争承
                                                      诺函》,主要
                                       朱星河;胡恩    内容为:
                                       雪;胡长清;胡   (1)我们及    2011 年 06 月
    首次公开发行或再融资时所作承诺                                                   9999-12-31   正常履行中
                                       恩莉;朱倍坚;   我们直接或     21 日
                                       朱倍坚         间接控制的
                                                      子公司、合作
                                                      或联营企业
                                                      和/或下属企
                                                      业目前没有
                                                      直接或间接
                                                      地从事任何
                                                      与恒大高新
                                                      的主营业务
                                                      及其他业务
                                                      相同或相似
                                                      的业务(以下
                                                      称‘竞争业
                                                      务’);



7
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


                                                   (2)我们及
                                                   我们直接或
                                                   间接控制的
                                                   子公司、合作
                                                   或联营企业
                                                   和/或下属企
                                                   业,于我们作
                                                   为恒大高新
                                                   主要股东期
                                                   间,不会直接
                                                   或间接地
                                                   以任何方式
                                                   从事竞争业
                                                   务或可能构
                                                   成竞争业务
                                                   的业务;
                                                   (3)我们及
                                                   我们直接或
                                                   间接控制的
                                                   子公司、合作
                                                   或联营企业
                                                   和/或下属企
                                                   业,如将来面
                                                   临或可能取
                                                   得任何与竞
                                                   争业务有关
                                                   的投资机会
                                                   或其他商业
                                                   机会,则在同
                                                   等条件下赋
                                                   予恒大高新
                                                   该等投资机
                                                   会或商业机
                                                   会之优先选
                                                   择权;
                                                   (4)自本函
                                                   出具日起,本
                                                   函及本函项
                                                   下之承诺为
                                                   不可撤销且
                                                   持续有效,直
                                                   至我们不再
                                                   成为恒大高
                                                   新主要股东

8
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


                                                   为止;
                                                   (5)我们和/
                                                   或我们直接
                                                   或间接控制
                                                   的子公司、合
                                                   作或联营企
                                                   业和/或下属
                                                   企业如违反
                                                   上述任何承
                                                   诺,我们将赔
                                                   偿恒大高新
                                                   及恒大高
                                                   新其他股东
                                                   因此遭受的
                                                   一切经济损
                                                   失,该等责任
                                                   是连带责任。

                                                   本人目前未
                                                   在直接或间
                                                   接地与公司
                                                   或公司控股
                                                   子公司业务
                                                   有竞争的任
                                                   何其它公司
                                                   担任任何职
                                                   务,亦未在直
                                    朱星河;胡恩
                                                   接或间接地
                                    雪;胡恩莉;邓
                                                   与公司或公
                                    国昌;郭华平;
                                                   司控股子公
                                    李建敏;周建;
                                                   司业务有竞
                                    聂政;李云龙;                  2011 年 06 月
                                                   争的其他公                     9999-12-31   正常履行中
                                    卢福财;朱正                   21 日
                                                   司或业务上
                                    吼;傅哲宽;彭
                                                   拥有利益或
                                    伟宏;李进;周
                                                   投资;本人担
                                    小根;唐明荣;
                                                   任公司董事、
                                    李建敏
                                                   监事、高级管
                                                   理人员与核
                                                   心技术人员
                                                   职务期间及
                                                   于其后十二
                                                   个月内,不会
                                                   接受直接或
                                                   间接地与公
                                                   司或公司控

9
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


                                                   股子公司业
                                                   务有竞争的
                                                   任何其他公
                                                   司给予或安
                                                   排的任何职
                                                   务,亦不会在
                                                   直接或间接
                                                   地与公司或
                                                   公司控股子
                                                   公司业务有
                                                   竞争的其他
                                                   公司或业务
                                                   上拥有利益
                                                   或投资。但本
                                                   人持有在任
                                                   何经认可的
                                                   股票交易所
                                                   上市及交易
                                                   的任何公司
                                                   的股票不在
                                                   此限。

                                                   公司承诺在
                                                   最近十二个
                                                   月内未进行
                                                   证券投资等
                                                   高风险投资,
                                                   并承诺在剩
                                    江西恒大高
                                                   余募集资金     2014 年 12 月
                                    新技术股份                                    2015-12-30   正常履行中
                                                   全部永久补     31 日
                                    有限公司
                                                   充公司流动
                                                   资金后十二
                                                   个月内不从
 其他对公司中小股东所作承诺                        事证券投资
                                                   等高风险投
                                                   资。

                                                   胡长清先生、
                                                   朱光宇先生、
                                                   朱倍坚先生、
                                    胡长清;胡恩    胡恩莉女士
                                                                  2014 年 10 月
                                    莉;朱倍坚;朱   承诺连续六                     2015-05-29   正常履行中
                                                                  29 日
                                    光宇           个月内通过
                                                   深圳证券交
                                                   易所大宗交
                                                   易、集中竞价

10
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


                                                    等方式减持
                                                    股份将低于
                                                    公司股份总
                                                    数的 5%。

                                                    控股股东、实
                                                    际控制人朱
                                                    星河先生、胡
                                                    恩雪女士基
                                                    于对公司未
                                                    来发展的信
                                                    心,承诺自
                                                    2014 年 10
                                                    月 28 日起
                                     朱星河;胡恩                     2014 年 10 月
                                                    至 2015 年                       2015-06-30   正常履行中
                                     雪                              28 日
                                                    6 月 30 日
                                                    不减持其持
                                                    有的公司股
                                                    份,包括承诺
                                                    期间因送股、
                                                    公积金转增
                                                    股本等权益
                                                    分派产生的
                                                    股票(如有)。

 承诺是否及时履行                    是


四、对 2015 年 1-6 月经营业绩的预计

2015 年 1-6 月预计的经营业绩情况:归属于上市公司股东的净利润为正值且不属于扭亏为盈的情形
归属于上市公司股东的净利润为正值且不属于扭亏为盈的情形

 2015 年 1-6 月归属于上市公司股东的净利润
                                                                     0.00%     至                       50.00%
 变动幅度

 2015 年 1-6 月归属于上市公司股东的净利润
                                                                     1,030     至                         1,550
 变动区间(万元)

 2014 年 1-6 月归属于上市公司股东的净利润
                                                                                                        1,031.44
 (万元)

                                            根据公司目前订单情况,以及对参股及联营公司以权益法计算的投资收益
 业绩变动的原因说明
                                            和公司以公允价值计量的交易性金融资产收益的预计。


五、证券投资情况

□ 适用 √ 不适用
公司报告期不存在证券投资。


11
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


六、持有其他上市公司股权情况的说明

√ 适用 □ 不适用
       2014年6月15日本公司与中润环能集团有限公司、王菊林、中润油新能源股份有限公司签订股份认购及增资协议,中
润油新能源股份有限公司各股东同意以非公开形式向投资方发行新股3200万股,本公司认购222万股,每股发行价格4.5元,
本公司共出资999万元,占中润油新能源股份有限公司2.18%的股份。




12
江西恒大高新技术股份有限公司 2015 年第一季度报告全文




                                         第四节 财务报表

一、财务报表

1、合并资产负债表

编制单位:江西恒大高新技术股份有限公司
                                              2015 年 04 月 29 日
                                                                                              单位:元

                项目                            期末余额                    期初余额

 流动资产:

     货币资金                                               95,120,567.98              141,151,597.76

     结算备付金

     拆出资金

     以公允价值计量且其变动计入
                                                            23,620,800.00                9,990,000.00
 当期损益的金融资产

     衍生金融资产

     应收票据                                               26,229,143.54               38,030,350.19

     应收账款                                              287,318,828.97              299,840,329.82

     预付款项                                               24,034,485.24               11,790,173.36

     应收保费

     应收分保账款

     应收分保合同准备金

     应收利息

     应收股利

     其他应收款                                             66,231,744.75               53,896,275.95

     买入返售金融资产

     存货                                                   58,023,762.03               51,529,628.28

     划分为持有待售的资产

     一年内到期的非流动资产

     其他流动资产                                           48,202,600.64               22,707,510.24

 流动资产合计                                              628,781,933.15              628,935,865.60

 非流动资产:

     发放贷款及垫款



13
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


     可供出售金融资产

     持有至到期投资

     长期应收款

     长期股权投资                                       86,796,863.56    88,224,965.48

     投资性房地产                                        1,748,489.21     1,789,042.91

     固定资产                                          123,652,650.06   123,156,515.50

     在建工程                                           37,627,561.36    33,010,990.77

     工程物资

     固定资产清理

     生产性生物资产

     油气资产

     无形资产                                           46,801,202.34    46,873,915.84

     开发支出

     商誉

     长期待摊费用

     递延所得税资产                                      9,767,603.73     7,897,455.40

     其他非流动资产

 非流动资产合计                                        306,394,370.26   300,952,885.90

 资产总计                                              935,176,303.41   929,888,751.50

 流动负债:

     短期借款                                           95,500,000.00    95,000,000.00

     向中央银行借款

     吸收存款及同业存放

     拆入资金

     以公允价值计量且其变动计入
 当期损益的金融负债

     衍生金融负债

     应付票据                                                              400,000.00

     应付账款                                            7,699,514.84    15,063,037.88

     预收款项                                            6,059,022.51     6,467,103.81

     卖出回购金融资产款

     应付手续费及佣金

     应付职工薪酬                                        1,222,519.70     1,074,726.24

     应交税费                                            7,160,425.28     8,795,199.26



14
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


     应付利息                                             176,933.34       183,777.78

     应付股利

     其他应付款                                         19,998,276.90     8,875,089.88

     应付分保账款

     保险合同准备金

     代理买卖证券款

     代理承销证券款

     划分为持有待售的负债

     一年内到期的非流动负债                              3,150,000.00     4,200,000.00

     其他流动负债

 流动负债合计                                          140,966,692.57   140,058,934.85

 非流动负债:

     长期借款                                           11,450,000.00    11,450,000.00

     应付债券

       其中:优先股

                永续债

     长期应付款

     长期应付职工薪酬

     专项应付款

     预计负债

     递延收益                                            4,412,815.12     4,486,362.04

     递延所得税负债                                         26,609.06        25,802.81

     其他非流动负债

 非流动负债合计                                         15,889,424.18    15,962,164.85

 负债合计                                              156,856,116.75   156,021,099.70

 所有者权益:

     股本                                              262,039,983.00   262,039,983.00

     其他权益工具

       其中:优先股

                永续债

     资本公积                                          305,074,971.85   305,074,971.85

     减:库存股

     其他综合收益                                         225,000.00       225,000.00

     专项储备



15
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


     盈余公积                                               28,609,362.17               28,609,362.17

     一般风险准备

     未分配利润                                            157,480,639.32              152,468,239.50

 归属于母公司所有者权益合计                                753,429,956.34              748,417,556.52

     少数股东权益                                           24,890,230.32               25,450,095.28

 所有者权益合计                                            778,320,186.66              773,867,651.80

 负债和所有者权益总计                                      935,176,303.41              929,888,751.50


法定代表人:朱星河                    主管会计工作负责人:彭伟宏            会计机构负责人:万建英


2、母公司资产负债表

                                                                                              单位:元

                项目                            期末余额                    期初余额

 流动资产:

     货币资金                                               83,432,059.39              127,002,020.86

     以公允价值计量且其变动计入
                                                            23,620,800.00                9,990,000.00
 当期损益的金融资产

     衍生金融资产

     应收票据                                               24,319,143.54               34,660,350.19

     应收账款                                              227,919,394.56              241,726,802.09

     预付款项                                               13,107,383.97               11,186,428.54

     应收利息

     应收股利

     其他应收款                                            120,433,060.60              104,475,586.43

     存货                                                   39,960,917.10               38,869,207.35

     划分为持有待售的资产

     一年内到期的非流动资产

     其他流动资产                                           46,502,600.64               21,007,510.24

 流动资产合计                                              579,295,359.80              588,917,905.70

 非流动资产:

     可供出售金融资产

     持有至到期投资

     长期应收款

     长期股权投资                                          163,918,773.31              161,960,824.55

     投资性房地产


16
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


     固定资产                                           97,571,760.27    98,039,467.55

     在建工程                                           11,214,632.90     8,241,476.20

     工程物资

     固定资产清理

     生产性生物资产

     油气资产

     无形资产                                           27,734,653.49    27,618,419.80

     开发支出

     商誉

     长期待摊费用

     递延所得税资产                                      7,887,350.52     7,326,699.29

     其他非流动资产

 非流动资产合计                                        308,327,170.49   303,186,887.39

 资产总计                                              887,622,530.29   892,104,793.09

 流动负债:

     短期借款                                           95,000,000.00    95,000,000.00

     以公允价值计量且其变动计入
 当期损益的金融负债

     衍生金融负债

     应付票据                                                              400,000.00

     应付账款                                            7,669,283.56    14,587,162.06

     预收款项                                            5,377,942.71     5,718,229.01

     应付职工薪酬                                        1,080,446.81      898,755.84

     应交税费                                            7,969,954.33     9,803,874.11

     应付利息                                             176,933.34       183,777.78

     应付股利

     其他应付款                                          9,921,229.09    10,784,430.17

     划分为持有待售的负债

     一年内到期的非流动负债

     其他流动负债

 流动负债合计                                          127,195,789.84   137,376,228.97

 非流动负债:

     长期借款                                           10,000,000.00    10,000,000.00

     应付债券



17
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


       其中:优先股

                永续债

     长期应付款

     长期应付职工薪酬

     专项应付款

     预计负债

     递延收益

     递延所得税负债                                            26,609.06                    25,802.81

     其他非流动负债                                         4,412,815.12                  4,486,362.04

 非流动负债合计                                         14,439,424.18                    14,512,164.85

 负债合计                                              141,635,214.02                151,888,393.82

 所有者权益:

     股本                                              262,039,983.00                262,039,983.00

     其他权益工具

       其中:优先股

                永续债

     资本公积                                          307,171,192.89                307,171,192.89

     减:库存股

     其他综合收益

     专项储备

     盈余公积                                           28,388,971.72                    28,388,971.72

     未分配利润                                        148,387,168.66                142,616,251.66

 所有者权益合计                                        745,987,316.27                740,216,399.27

 负债和所有者权益总计                                  887,622,530.29                892,104,793.09


3、合并利润表

                                                                                               单位:元

                 项目                          本期发生额                   上期发生额

 一、营业总收入                                             35,258,397.06                46,634,522.02

     其中:营业收入                                         35,258,397.06                46,634,522.02

            利息收入

            已赚保费

            手续费及佣金收入

 二、营业总成本                                             43,583,737.75                41,897,269.73



18
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


       其中:营业成本                                  24,583,470.46   26,521,626.39

             利息支出

             手续费及佣金支出

             退保金

             赔付支出净额

             提取保险合同准备金净
 额

             保单红利支出

             分保费用

             营业税金及附加                              507,101.35      647,721.46

             销售费用                                   2,923,359.54    3,940,551.66

             管理费用                                  10,816,867.26    9,071,103.92

             财务费用                                   1,378,810.14     771,053.96

             资产减值损失                               3,374,129.00     945,212.34

       加:公允价值变动收益(损失以
                                                       13,630,800.00
 “-”号填列)

           投资收益(损失以“-”号
                                                       -1,190,566.65         -606.67
 填列)

           其中:对联营企业和合营企
 业的投资收益

           汇兑收益(损失以“-”号填
 列)

 三、营业利润(亏损以“-”号填列)                     4,114,892.66    4,736,645.62

       加:营业外收入                                    131,349.44      704,854.94

           其中:非流动资产处置利得

       减:营业外支出                                    234,179.94       73,694.71

           其中:非流动资产处置损失

 四、利润总额(亏损总额以“-”号
                                                        4,012,062.16    5,367,805.85
 填列)

       减:所得税费用                                    -440,472.69     887,954.96

 五、净利润(净亏损以“-”号填列)                     4,452,534.85    4,479,850.89

       归属于母公司所有者的净利润                       5,012,399.81    4,479,850.89

       少数股东损益                                      -559,864.96

 六、其他综合收益的税后净额

     归属母公司所有者的其他综合收
 益的税后净额


19
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


      (一)以后不能重分类进损益的
 其他综合收益

              1.重新计量设定受益计划
 净负债或净资产的变动

              2.权益法下在被投资单位
 不能重分类进损益的其他综合收益
 中享有的份额

      (二)以后将重分类进损益的其
 他综合收益

              1.权益法下在被投资单位
 以后将重分类进损益的其他综合收
 益中享有的份额

              2.可供出售金融资产公允
 价值变动损益

              3.持有至到期投资重分类
 为可供出售金融资产损益

              4.现金流量套期损益的有
 效部分

              5.外币财务报表折算差额

              6.其他

     归属于少数股东的其他综合收益
 的税后净额

 七、综合收益总额                                            4,452,534.85                       4,479,850.89

       归属于母公司所有者的综合收
                                                             5,012,399.81                       4,479,850.89
 益总额

       归属于少数股东的综合收益总
                                                              -559,864.96
 额

 八、每股收益:

       (一)基本每股收益                                          0.0191                            0.0171

       (二)稀释每股收益                                          0.0191                            0.0171

本期发生同一控制下企业合并的,被合并方在合并前实现的净利润为:元,上期被合并方实现的净利润为:元。


法定代表人:朱星河                     主管会计工作负责人:彭伟宏                   会计机构负责人:万建英


4、母公司利润表

                                                                                                     单位:元

                 项目                          本期发生额                         上期发生额

 一、营业收入                                               25,915,328.48                      32,750,159.19

20
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


      减:营业成本                                     17,170,256.87   15,282,313.26

            营业税金及附加                               397,702.31      611,976.75

            销售费用                                    2,265,610.58    3,921,552.32

            管理费用                                    8,596,535.43    7,976,772.13

            财务费用                                    1,389,652.49     577,113.71

            资产减值损失                                3,555,983.98     734,614.38

      加:公允价值变动收益(损失
                                                       13,630,800.00
 以“-”号填列)

            投资收益(损失以“-”
                                                         -771,682.11     664,316.83
 号填列)

            其中:对联营企业和合营
 企业的投资收益

 二、营业利润(亏损以“-”号填
                                                        5,398,704.71    4,310,133.47
 列)

      加:营业外收入                                     101,589.91      700,243.94

            其中:非流动资产处置利
 得

      减:营业外支出                                     229,667.84       64,998.32

            其中:非流动资产处置损
 失

 三、利润总额(亏损总额以“-”
                                                        5,270,626.78    4,945,379.09
 号填列)

      减:所得税费用                                     -500,290.22     702,246.30

 四、净利润(净亏损以“-”号填
                                                        5,770,917.00    4,243,132.79
 列)

 五、其他综合收益的税后净额

      (一)以后不能重分类进损益
 的其他综合收益

              1.重新计量设定受益计
 划净负债或净资产的变动

              2.权益法下在被投资单
 位不能重分类进损益的其他综合收
 益中享有的份额

      (二)以后将重分类进损益的
 其他综合收益

              1.权益法下在被投资单
 位以后将重分类进损益的其他综合
 收益中享有的份额

21
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


            2.可供出售金融资产公
 允价值变动损益

            3.持有至到期投资重分
 类为可供出售金融资产损益

            4.现金流量套期损益的
 有效部分

            5.外币财务报表折算差
 额

            6.其他

 六、综合收益总额                                            5,770,917.00                    4,243,132.79

 七、每股收益:

      (一)基本每股收益

      (二)稀释每股收益


5、合并现金流量表

                                                                                                  单位:元

               项目                           本期发生额                    上期金额发生额

 一、经营活动产生的现金流量:

      销售商品、提供劳务收到的现
                                                           54,912,931.48                 41,451,524.61
 金

      客户存款和同业存放款项净增
 加额

      向中央银行借款净增加额

      向其他金融机构拆入资金净增
 加额

      收到原保险合同保费取得的现
 金

      收到再保险业务现金净额

      保户储金及投资款净增加额

      处置以公允价值计量且其变动
 计入当期损益的金融资产净增加额

      收取利息、手续费及佣金的现
 金

      拆入资金净增加额

      回购业务资金净增加额

      收到的税费返还



22
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


      收到其他与经营活动有关的现
                                                        7,112,470.34    15,753,676.65
 金

 经营活动现金流入小计                                  62,025,401.82    57,205,201.26

      购买商品、接受劳务支付的现
                                                       27,523,122.65    29,516,006.99
 金

      客户贷款及垫款净增加额

      存放中央银行和同业款项净增
 加额

      支付原保险合同赔付款项的现
 金

      支付利息、手续费及佣金的现
 金

      支付保单红利的现金

      支付给职工以及为职工支付的
                                                        6,961,314.98     6,648,843.42
 现金

      支付的各项税费                                    5,129,730.25     5,423,687.42

      支付其他与经营活动有关的现
                                                       30,958,434.70    30,823,657.97
 金

 经营活动现金流出小计                                  70,572,602.58    72,412,195.80

 经营活动产生的现金流量净额                            -8,547,200.76   -15,206,994.54

 二、投资活动产生的现金流量:

      收回投资收到的现金                               66,528,409.91   159,300,000.00

      取得投资收益收到的现金                             229,199.35       852,873.74

      处置固定资产、无形资产和其
 他长期资产收回的现金净额

      处置子公司及其他营业单位收
 到的现金净额

      收到其他与投资活动有关的现
 金

 投资活动现金流入小计                                  66,757,609.26   160,152,873.74

      购建固定资产、无形资产和其
                                                        8,078,879.62    12,814,541.43
 他长期资产支付的现金

      投资支付的现金                                   95,967,166.15   128,858,000.00

      质押贷款净增加额

      取得子公司及其他营业单位支
 付的现金净额

      支付其他与投资活动有关的现                         220,368.73


23
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


 金

 投资活动现金流出小计                                  104,266,414.50                   141,672,541.43

 投资活动产生的现金流量净额                            -37,508,805.24                    18,480,332.31

 三、筹资活动产生的现金流量:

      吸收投资收到的现金

      其中:子公司吸收少数股东投
 资收到的现金

      取得借款收到的现金                                   10,000,000.00                   720,000.00

      发行债券收到的现金

      收到其他与筹资活动有关的现
 金

 筹资活动现金流入小计                                      10,000,000.00                   720,000.00

      偿还债务支付的现金                                   11,050,000.00

      分配股利、利润或偿付利息支
                                                            1,718,379.09                  1,106,400.00
 付的现金

      其中:子公司支付给少数股东
 的股利、利润

      支付其他与筹资活动有关的现
 金

 筹资活动现金流出小计                                      12,768,379.09                  1,106,400.00

 筹资活动产生的现金流量净额                                -2,768,379.09                   -386,400.00

 四、汇率变动对现金及现金等价物
                                                               11,659.55                     -4,017.26
 的影响

 五、现金及现金等价物净增加额                          -48,812,725.54                     2,882,920.51

      加:期初现金及现金等价物余
                                                       143,933,293.52                   156,822,762.59
 额

 六、期末现金及现金等价物余额                              95,120,567.98                159,705,683.10


6、母公司现金流量表

                                                                                               单位:元

                项目                          本期发生额                   上期发生额

 一、经营活动产生的现金流量:

      销售商品、提供劳务收到的现
                                                           42,463,845.79                 41,451,524.61
 金

      收到的税费返还

      收到其他与经营活动有关的现                           17,158,235.83                 15,753,676.65


24
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


 金

 经营活动现金流入小计                                   59,622,081.62    57,205,201.26

      购买商品、接受劳务支付的现
                                                        10,517,747.66    29,516,006.99
 金

      支付给职工以及为职工支付的
                                                         5,829,095.53     6,648,843.42
 现金

      支付的各项税费                                     4,292,786.29     5,423,687.42

      支付其他与经营活动有关的现
                                                        45,157,338.24    30,823,657.97
 金

 经营活动现金流出小计                                   65,796,967.72    72,412,195.80

 经营活动产生的现金流量净额                             -6,174,886.10   -15,206,994.54

 二、投资活动产生的现金流量:

      收回投资收到的现金                                66,528,409.91   159,300,000.00

      取得投资收益收到的现金                              229,199.35       852,873.74

      处置固定资产、无形资产和其
 他长期资产收回的现金净额

      处置子公司及其他营业单位收
 到的现金净额

      收到其他与投资活动有关的现
 金

 投资活动现金流入小计                                   66,757,609.26   160,152,873.74

      购建固定资产、无形资产和其
                                                         6,562,000.25    12,814,541.43
 他长期资产支付的现金

      投资支付的现金                                    95,967,166.15   128,858,000.00

      取得子公司及其他营业单位支
 付的现金净额

      支付其他与投资活动有关的现
 金

 投资活动现金流出小计                                  102,529,166.40   141,672,541.43

 投资活动产生的现金流量净额                            -35,771,557.14    18,480,332.31

 三、筹资活动产生的现金流量:

      吸收投资收到的现金

      取得借款收到的现金                                10,000,000.00      720,000.00

      发行债券收到的现金

      收到其他与筹资活动有关的现
 金

 筹资活动现金流入小计                                   10,000,000.00      720,000.00

25
江西恒大高新技术股份有限公司 2015 年第一季度报告全文


      偿还债务支付的现金                                10,000,000.00

      分配股利、利润或偿付利息支
                                                         1,635,177.78                                1,106,400.00
 付的现金

      支付其他与筹资活动有关的现
 金

 筹资活动现金流出小计                                   11,635,177.78                                1,106,400.00

 筹资活动产生的现金流量净额                             -1,635,177.78                                -386,400.00

 四、汇率变动对现金及现金等价物
                                                            11,659.55                                   -4,017.26
 的影响

 五、现金及现金等价物净增加额                          -43,569,961.47                                2,882,920.51

      加:期初现金及现金等价物余
                                                       127,002,020.86                             156,822,762.59
 额

 六、期末现金及现金等价物余额                           83,432,059.39                             159,705,683.10


二、审计报告

第一季度报告是否经过审计
□ 是 √ 否
公司第一季度报告未经审计。




                                                                        江西恒大高新技术股份有限公司


                                                                             法定代表人:朱星河


                                                                            二〇一五年四月二十九日




26
数据加载中...
prevnext
手机查看股票