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
盛和资源(600392)公告正文

太原理工天成科技股份有限公司2005年第三季度报告

公告日期 2005-10-24
股票简称:盛和资源 股票代码:600392

              太原理工天成科技股份有限公司2005年第三季度报告

    目    录
    1  重要提示
    2  公司基本情况简介
    3  管理层讨论与分析
    4  附录
    1  重要提示
    1.1本公司董事会及其董事保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性负个别及连带责任。
    1.2本次董事会采取通讯表决的方式进行,应参加表决的董事9名,实际参加表决的董事7名。
    1.3公司第三季度财务报告未经审计。
    1.4公司负责人杜文广,主管会计工作负责人阎志中,会计机构负责人(会计主管人员)张莉声明:保证本季度报告中财务报告的真实、完整。
    2  公司基本情况简介
    2.1公司基本信息
股票简称      太工天成                      变更前简称(如有)
股票代码      600392
              董事会秘书                    证券事务代表
姓名          段吉福                        杨红香
联系地址      山西省太原市平民路5(北)号     山西省太原市平民路5(北)号
电话          0351-3182809                  0351-3182809
传真          0351-3186299                  0351-3186299
电子信箱
    2.2财务资料
    2.2.1主要会计数据及财务指标
                                                              币种:人民币
                                                               本报告期末
总资产(元)                                                 869,496,679.57
股东权益(不含少数股东权益)(元)                             375,001,529.89
每股净资产(元)                                                       3.47
调整后的每股净资产(元)                                               3.46
太原理工天成科技股份有限公司
                                                                   报告期
经营活动产生的现金流量净额
                                                                    -----
(元)
每股收益(元)                                                         0.07
净资产收益率(%)                                                      1.91
扣除非经常性损益后的净资产收
益率(%)                                                              1.91

                                                               上年度期末
总资产(元)                                                 722,780,004.26
股东权益(不含少数股东权益)(元)                             352,029,577.65
每股净资产(元)                                                       4.89
调整后的每股净资产(元)                                               4.87
太原理工天成科技股份有限公司
                                                             年初至报告期
                                                                     期末
经营活动产生的现金流量净额
                                                           -39,266,278.03
(元)
每股收益(元)                                                         0.21
净资产收益率(%)                                                      6.13
扣除非经常性损益后的净资产收
益率(%)                                                              5.93

                                                         本报告期末比上年
                                                         度期末增减(%)
总资产(元)                                                          20.30
股东权益(不含少数股东权益)(元)                                       6.53
每股净资产(元)                                                     -29.04
调整后的每股净资产(元)                                             -28.95
太原理工天成科技股份有限公司                           2005年第三季度报告
                                                         本报告期比上年同
                                                             期增减(%)
经营活动产生的现金流量净额
                                                                     ----
(元)
每股收益(元)                                                       -36.36
净资产收益率(%)                                          减少0.54个百分点
扣除非经常性损益后的净资产收
益率(%)                                                  减少0.54个百分点
非经常性损益项目                                                 金额(元)
各种形式的政府补贴                                             674,366.91
扣除资产减值准备后的其他各项营业外收入、支出                    87,109.06
所得税影响数                                                    13,066.36
合计                                                           748,409.61
    2.2.2利润表
                           单位:元     币种:人民币      审计类型:未经审计
                                                                     合并
项目                                                               本期数
                                                                  (7-9月)
一、主营业务收入                                           145,394,506.34
减:主营业务成本                                           121,329,195.53
主营业务税金及附加                                             992,840.81
二、主营业务利润(亏损以
                                                            23,072,470.00
“-”号填列)
加:其他业务利润(亏损以
                                                               132,372.61
“-”号填列)
减:营业费用                                                  3,920,543.12
管理费用                                                     6,174,874.24
财务费用                                                     4,169,610.68
三、营业利润(亏损以“-”号
                                                             8,939,814.57
填列)
加:投资收益(损失以“-”号
                                                               170,085.03
填列)
补贴收入
营业外收入                                                          33.10
减:营业外支出                                                  88,250.28
四、利润总额(亏损总额以
                                                             9,021,682.42
“-”号填列)
减:所得税                                                   1,601,922.22
减:少数股东损益                                               264,567.58
加:未确认投资损失(合并报
表填列)
五、净利润(亏损以“-”号填
列)                                                         7,155,192.62

项目                                                           上年同期数
                                                                  (7-9月)
一、主营业务收入                                           156,261,552.08
减:主营业务成本                                           133,828,905.44
主营业务税金及附加                                             706,295.58
二、主营业务利润(亏损以
                                                            21,726,351.06
“-”号填列)
加:其他业务利润(亏损以

“-”号填列)
减:营业费用                                                  4,153,792.86
管理费用                                                     5,141,699.18
财务费用                                                     2,177,920.25
三、营业利润(亏损以“-”号
                                                            10,252,938.77
填列)
加:投资收益(损失以“-”号
                                                              -129,887.99
填列)
补贴收入
营业外收入                                                       2,367.74
减:营业外支出                                                  31,911.60
四、利润总额(亏损总额以
                                                            10,093,506.92
“-”号填列)
减:所得税                                                   1,607,932.66
减:少数股东损益                                               245,249.20
加:未确认投资损失(合并报
表填列)
五、净利润(亏损以“-”号填
列)                                                         8,240,325.06

                                                                   母公司
项目                                                               本期数
                                                                  (7-9月)
一、主营业务收入                                           115,251,884.29
减:主营业务成本                                            97,536,534.19
主营业务税金及附加                                             682,610.59
二、主营业务利润(亏损以
                                                            17,032,739.51
“-”号填列)
加:其他业务利润(亏损以
                                                               132,372.61
“-”号填列)
减:营业费用                                                  3,128,855.29
管理费用                                                     4,872,624.58
财务费用                                                     3,158,580.93
三、营业利润(亏损以“-”号
                                                             6,005,051.32
填列)
加:投资收益(损失以“-”号
                                                             2,252,173.77
填列)
补贴收入
营业外收入                                                          33.10
减:营业外支出                                                  66,838.97
四、利润总额(亏损总额以
                                                             8,190,419.22
“-”号填列)
减:所得税                                                   1,035,226.60
减:少数股东损益
加:未确认投资损失(合并报
表填列)
五、净利润(亏损以“-”号填
列)                                                         7,155,192.62

项目                                                           上年同期数
                                                                  (7-9月)
一、主营业务收入                                           138,676,133.29
减:主营业务成本                                           122,037,012.34
主营业务税金及附加                                             410,136.72
二、主营业务利润(亏损以
                                                            16,228,984.23
“-”号填列)
加:其他业务利润(亏损以

“-”号填列)
减:营业费用                                                  3,372,676.28
管理费用                                                     3,809,817.74
财务费用                                                     2,234,798.20
三、营业利润(亏损以“-”号
                                                             6,811,692.01
填列)
加:投资收益(损失以“-”号
                                                             2,484,319.51
填列)
补贴收入
营业外收入                                                           7.09
减:营业外支出                                                  15,856.79
四、利润总额(亏损总额以
                                                             9,280,161.82
“-”号填列)
减:所得税                                                   1,039,836.76
减:少数股东损益
加:未确认投资损失(合并报
表填列)
五、净利润(亏损以“-”号填
列)                                                         8,240,325.06
                            单位:元         币种:人民币审计类型:未经审计
                                                                     合并
项目                                                               本期数
                                                                  (1-9月)
一、主营业务收入                                           399,673,924.19
减:主营业务成本                                           329,070,683.62
主营业务税金及附加                                           2,601,813.22
二、主营业务利润(亏损以
                                                            68,001,427.35
“-”号填列)
加:其他业务利润(亏损以
                                                               285,852.55
“-”号填列)
减:营业费用                                                 10,634,814.94
管理费用                                                    18,224,151.54
财务费用                                                     9,748,998.65
三、营业利润(亏损以“-”
                                                            29,679,314.77
号填列)
加:投资收益(损失以“-”
                                                               170,085.03
号填列)
补贴收入                                                       674,366.91
营业外收入                                                     102,034.11
减:营业外支出                                                 150,295.35
四、利润总额(亏损总额以
                                                            30,475,505.47
“-”号填列)
减:所得税                                                   6,700,806.66
减:少数股东损益                                               802,746.57
加:未确认投资损失(合并
报表填列)
五、净利润(亏损以“-”号
填列)                                                      22,971,952.24

项目                                                           上年同期数
                                                                  (1-9月)
一、主营业务收入                                           411,537,659.15
减:主营业务成本                                           351,810,494.11
主营业务税金及附加                                           1,813,953.77
二、主营业务利润(亏损以
                                                            57,913,211.27
“-”号填列)
加:其他业务利润(亏损以

“-”号填列)
减:营业费用                                                 11,396,267.75
管理费用                                                    15,312,215.57
财务费用                                                     5,450,675.72
三、营业利润(亏损以“-”
                                                            25,754,052.23
号填列)
加:投资收益(损失以“-”
                                                              -185,321.44
号填列)
补贴收入                                                        20,000.00
营业外收入                                                      43,319.80
减:营业外支出                                                  65,907.43
四、利润总额(亏损总额以
                                                            25,566,143.16
“-”号填列)
减:所得税                                                   3,954,321.16
减:少数股东损益                                               678,919.02
加:未确认投资损失(合并
报表填列)
五、净利润(亏损以“-”号
填列)                                                      20,932,902.98

                                                                   母公司
项目                                                               本期数
                                                                  (1-9月)
一、主营业务收入                                           336,958,360.16
减:主营业务成本                                           284,704,286.97
主营业务税金及附加                                           1,698,795.56
二、主营业务利润(亏损以
                                                            50,555,277.63
“-”号填列)
加:其他业务利润(亏损以
                                                               285,852.55
“-”号填列)
减:营业费用                                                  8,414,951.76
管理费用                                                    14,164,441.33
财务费用                                                     7,210,496.47
三、营业利润(亏损以“-”
                                                            21,051,240.62
号填列)
加:投资收益(损失以“-”
                                                             5,645,709.56
号填列)
补贴收入                                                       580,101.13
营业外收入                                                       2,034.11
减:营业外支出                                                 107,921.28
四、利润总额(亏损总额以
                                                            27,171,164.14
“-”号填列)
减:所得税                                                   4,199,211.90
减:少数股东损益
加:未确认投资损失(合并
报表填列)
五、净利润(亏损以“-”号
填列)                                                      22,971,952.24

项目                                                           上年同期数
                                                                  (1-9月)
一、主营业务收入                                           371,360,960.80
减:主营业务成本                                           327,114,583.51
主营业务税金及附加                                           1,017,310.01
二、主营业务利润(亏损以
                                                            43,229,067.28
“-”号填列)
加:其他业务利润(亏损以

“-”号填列)
减:营业费用                                                  8,995,703.91
管理费用                                                    11,354,974.67
财务费用                                                     5,631,646.14
三、营业利润(亏损以“-”
                                                            17,246,742.56
号填列)
加:投资收益(损失以“-”
                                                             6,301,404.91
号填列)
补贴收入                                                        20,000.00
营业外收入                                                       8,189.15
减:营业外支出                                                  35,659.79
四、利润总额(亏损总额以
                                                            23,540,676.83
“-”号填列)
减:所得税                                                   2,607,773.85
减:少数股东损益
加:未确认投资损失(合并
报表填列)
五、净利润(亏损以“-”号
填列)                                                      20,932,902.98
    2.3报告期末股东总数及前十名流通股股东持股表(非G股公司)
                                                                单位:股
      报告期末股东总数(户)                                       13,399
                               前十名流通股股东持股情况
股东名称(全称)                                       期末持有流通股的数量
李欣忆                                                            345,500
李春卫                                                            283,500
国信证券有限责任公司                                              247,200
彭王氏                                                            214,050
张国柱                                                            135,000
刘阳                                                              130,000
太原市新世纪伟莎贸易商行                                          112,500
冒宁                                                              105,800
太原刚玉国际贸易有限公司                                           96,000
杜剑峰                                                             93,325

股东名称(全称)                                      种类(A、B、H股或其它)
李欣忆                                                                A股
李春卫                                                                A股
国信证券有限责任公司                                                  A股
彭王氏                                                                A股
张国柱                                                                A股
刘阳                                                                  A股
太原市新世纪伟莎贸易商行                                              A股
冒宁                                                                  A股
太原刚玉国际贸易有限公司                                              A股
杜剑峰                                                                A股
    3  管理层讨论与分析
    3.1公司报告期内经营活动总体状况的简要分析
    报告期内,公司主营业务和经营范围没有发生变化发展正常。公司加强对技术含量高、资金周转快的项目扶持,以提高资金使用效率。公司在做实、做强IT业务的基础上,按照积极、稳健的原则介入与能源化工相关,有着明显地方优势和盈利能力的行业和业务,并取得了初步成效。
    2005年第三季度,公司主营业务收入为145,394,506.34元,实现净利润7,155,192.62元;2005年前三季度累计主营业务收入399,673,924.19元,累计实现净利润22,971,952.24元。
    3.1.1占主营收入或主营业务利润总额10%以上的主营行业或产品情况
    √适用   □不适用
                                    单位:元  币种:人民币审计类型:未经审计
                                                             主营业务收入
分行业
技术开发服务及软件                                          15,335,975.87
计算机及辅助设备销售                                       238,937,582.32
企业网络及信息化建设                                        34,484,039.58
传感器及测控系统                                            51,077,963.45
教学设备及中小学信息化建设                                  40,577,006.94
担保服务费                                                     921,250.00
能源收入                                                    18,340,106.03
分产品
其中:关联交易                                                1,284,538.46

                                                             主营业务成本
分行业
技术开发服务及软件                                           1,233,795.54
计算机及辅助设备销售                                       229,761,668.99
企业网络及信息化建设                                        27,508,062.51
传感器及测控系统                                            24,637,850.05
教学设备及中小学信息化建设                                  30,556,890.17
担保服务费                                                     415,825.00
能源收入                                                    14,956,591.36
分产品
其中:关联交易                                                1,209,019.22

                                                                毛利率(%)
分行业
技术开发服务及软件                                                  91.95
计算机及辅助设备销售                                                 3.84
企业网络及信息化建设                                                20.23
传感器及测控系统                                                    51.76
教学设备及中小学信息化建设                                          24.69
担保服务费                                                          54.86
能源收入                                                            18.45
分产品
其中:关联交易                                                        5.88
关联交易的定价原则                                               市场价格
    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
    3.1.4主营业务及其结构与前一报告期相比发生重大变化的情况及原因说明
    □适用  √不适用
    3.1.5主营业务盈利能力(毛利率)与前一报告期相比发生重大变化的情况及其原因说明
    □适用  √不适用
    3.2重大事项及其影响和解决方案的分析说明
    □适用  √不适用
    3.3会计政策、会计估计、合并范围变化以及重大会计差错的情况及原因说明
    □适用  √不适用
    3.4经审计且被出具”非标意见”情况下董事会和监事会出具的相关说明
    □适用  √不适用
    3.5预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生大幅度变动的警示及原因说明
    □适用  √不适用
    3.6公司对已披露的年度经营计划或预算的滚动调整情况
    □适用  √不适用
    3.7公司原非流通股东在股权分置改革过程中做出的特殊承诺及其履行情况(G股公司)
    □适用  √不适用
    公司名称:太原理工天成科技股份有限公司
    法定代表人:杜文广
    日期:2005年10月21日
    4  附录
    资产负债表
    2005年9月30日
    编制单位:太原理工天成科技股份有限公司  单位:元币种:人民币审计类型:未经审计
                                                                     合并
项目
                                                                   期末数
流动资产:
货币资金                                                   202,441,437.25
短期投资
应收票据                                                    17,985,999.00
应收股利
应收利息
应收账款                                                   163,702,761.66
其他应收款                                                  37,740,952.25
预付账款                                                   137,666,307.55
应收补贴款
存货                                                       102,644,885.09
待摊费用                                                       299,876.55
一年内到期的长期债权投资
其他流动资产
流动资产合计                                               662,482,219.35
长期投资:
长期股权投资                                                 5,212,679.92
长期债权投资
长期投资合计                                                 5,212,679.92
其中:合并价差
其中:股权投资差额
固定资产:
固定资产原价                                                55,883,629.88
减:累计折旧                                                15,108,387.24
固定资产净值                                                40,775,242.64
减:固定资产减值准备                                           162,000.00
固定资产净额
工程物资
在建工程                                                   158,310,858.37
固定资产清理
固定资产合计                                               198,924,101.01
无形资产及其他资产:
无形资产                                                     2,877,679.29
长期待摊费用
其他长期资产
无形资产及其他资产合计                                       2,877,679.29
递延税项:
递延税款借项
资产总计                                                   869,496,679.57

项目
                                                                   期初数
流动资产:
货币资金                                                   271,913,188.83
短期投资
应收票据                                                     3,730,000.00
应收股利
应收利息
应收账款                                                   119,431,367.65
其他应收款                                                  10,111,643.89
预付账款                                                    75,463,669.48
应收补贴款
存货                                                        86,666,978.75
待摊费用                                                       529,001.53
一年内到期的长期债权投资
其他流动资产
流动资产合计                                               567,845,850.13
长期投资:
长期股权投资                                                 5,212,679.92
长期债权投资
长期投资合计                                                 5,212,679.92
其中:合并价差
其中:股权投资差额
固定资产:
固定资产原价                                                54,287,801.88
减:累计折旧                                                10,667,135.93
固定资产净值                                                43,620,665.95
减:固定资产减值准备                                           162,000.00
固定资产净额
工程物资
在建工程                                                   102,632,055.46
固定资产清理
固定资产合计                                               146,090,721.41
无形资产及其他资产:
无形资产                                                     3,630,752.80
长期待摊费用
其他长期资产
无形资产及其他资产合计                                       3,630,752.80
递延税项:
递延税款借项
资产总计                                                   722,780,004.26

                                                                   母公司
项目
                                                                   期末数
流动资产:
货币资金                                                   128,011,322.38
短期投资
应收票据                                                     7,985,999.00
应收股利
应收利息
应收账款                                                   112,187,052.95
其他应收款                                                 101,288,570.29
预付账款                                                    69,213,483.46
应收补贴款
存货                                                        92,993,670.73
待摊费用                                                       183,300.03
一年内到期的长期债权投资
其他流动资产
流动资产合计                                               511,863,398.84
长期投资:
长期股权投资                                               186,591,813.60
长期债权投资
长期投资合计                                               186,591,813.60
其中:合并价差
其中:股权投资差额
固定资产:
固定资产原价                                                51,460,941.80
减:累计折旧                                                12,654,992.16
固定资产净值                                                38,805,949.64
减:固定资产减值准备                                           162,000.00
固定资产净额
工程物资
在建工程                                                    81,426,342.75
固定资产清理
固定资产合计                                               120,070,292.39
无形资产及其他资产:
无形资产                                                     1,131,821.51
长期待摊费用
其他长期资产
无形资产及其他资产合计                                       1,131,821.51
递延税项:
递延税款借项
资产总计                                                   819,657,326.34

项目
                                                                   期初数
流动资产:
货币资金                                                   187,621,296.22
短期投资
应收票据                                                     1,430,000.00
应收股利
应收利息
应收账款                                                    87,322,359.22
其他应收款                                                  10,179,412.33
预付账款                                                    43,519,095.18
应收补贴款
存货                                                        77,761,527.72
待摊费用                                                       406,623.82
一年内到期的长期债权投资
其他流动资产
流动资产合计                                               408,240,314.49
长期投资:
长期股权投资                                               180,946,104.04
长期债权投资
长期投资合计                                               180,946,104.04
其中:合并价差
其中:股权投资差额
固定资产:
固定资产原价                                                49,661,718.80
减:累计折旧                                                 8,794,243.26
固定资产净值                                                40,867,475.54
减:固定资产减值准备                                           162,000.00
固定资产净额
工程物资
在建工程                                                    80,407,419.84
固定资产清理
固定资产合计                                               121,112,895.38
无形资产及其他资产:
无形资产                                                     1,454,294.45
长期待摊费用
其他长期资产
无形资产及其他资产合计                                       1,454,294.45
递延税项:
递延税款借项
资产总计                                                   711,753,608.36
    公司法定代表人:杜文广      主管会计工作负责人:阎志中      会计机构负责人:张莉
    资产负债表(续)
    2005年9月30日
    编制单位:太原理工天成科技股份有限公司      单位:元币种:人民币审计类型:未经审计
                                                                     合并
项目
                                                                   期末数
流动负债:
短期借款                                                   218,000,000.00
应付票据                                                   127,000,000.00
应付账款                                                    40,264,961.03
预收账款                                                    42,901,438.30
应付工资                                                       101,683.16
应付福利费                                                   1,909,841.81
应付股利                                                             0.00
应交税金                                                     4,430,677.33
其他应交款                                                      93,996.99
其他应付款                                                  11,134,458.16
预提费用                                                     2,341,339.29
预计负债                                                     1,004,693.25
一年内到期的长期负债
其他流动负债
流动负债合计                                               449,183,089.32
长期负债:
长期借款
应付债券
长期应付款
专项应付款                                                  12,190,000.00
其他长期负债
长期负债合计                                                12,190,000.00
递延税项:
递延税款贷项
负债合计                                                   461,373,089.32
少数股东权益                                                33,122,060.36
所有者权益(或股东权益):
实收资本(或股本)                                         108,000,000.00
减:已归还投资
实收资本(或股本)净额
资本公积                                                   174,750,426.52
盈余公积                                                    24,743,737.69
其中:法定公益金                                             5,923,112.81
未分配利润                                                  67,507,365.68
拟分配现金股利
外币报表折算差额
减:未确认投资损失
所有者权益(或股东权
                                                           375,001,529.89
益)合计
负债和所有者权益(或股
东权益)总计                                               869,496,679.57

项目
                                                                   期初数
流动负债:
短期借款                                                   194,000,000.00
应付票据                                                    82,988,651.50
应付账款                                                    23,495,145.91
预收账款                                                    12,826,603.88
应付工资                                                       105,989.70
应付福利费                                                   1,236,269.75
应付股利
应交税金                                                     7,667,049.75
其他应交款                                                      89,608.80
其他应付款                                                   6,842,154.40
预提费用                                                     1,053,664.46
预计负债                                                       588,868.25
一年内到期的长期负债
其他流动负债
流动负债合计                                               330,894,006.40
长期负债:
长期借款
应付债券
长期应付款
专项应付款                                                   6,690,000.00
其他长期负债
长期负债合计                                                 6,690,000.00
递延税项:
递延税款贷项
负债合计                                                   337,584,006.40
少数股东权益                                                33,166,420.21
所有者权益(或股东权益):
实收资本(或股本)                                          72,000,000.00
减:已归还投资
实收资本(或股本)净额
资本公积                                                   196,350,426.52
盈余公积                                                    24,743,737.69
其中:法定公益金                                             8,247,912.55
未分配利润                                                  58,935,413.44
拟分配现金股利
外币报表折算差额
减:未确认投资损失
所有者权益(或股东权
                                                           352,029,577.65
益)合计
负债和所有者权益(或股
东权益)总计                                               722,780,004.26

                                                                   母公司
项目
                                                                   期末数
流动负债:
短期借款                                                   199,000,000.00
应付票据                                                   112,000,000.00
应付账款                                                    30,608,025.37
预收账款                                                    20,082,367.34
应付工资                                                       101,683.16
应付福利费                                                   1,302,674.11
应付股利
应交税金                                                     3,059,331.79
其他应交款                                                      63,454.73
其他应付款                                                  64,514,419.13
预提费用                                                     2,311,339.29
预计负债
一年内到期的长期负债
其他流动负债
流动负债合计                                               433,043,294.92
长期负债:
长期借款
应付债券
长期应付款
专项应付款                                                  12,190,000.00
其他长期负债
长期负债合计                                                12,190,000.00
递延税项:
递延税款贷项
负债合计                                                   445,233,294.92
少数股东权益
所有者权益(或股东权益):
实收资本(或股本)                                         108,000,000.00
减:已归还投资
实收资本(或股本)净额
资本公积                                                   174,750,426.52
盈余公积                                                    17,797,140.46
其中:法定公益金                                             5,932,380.15
未分配利润                                                  73,876,464.44
拟分配现金股利
外币报表折算差额
减:未确认投资损失
所有者权益(或股东权
                                                           374,424,031.42
益)合计
负债和所有者权益(或股
东权益)总计                                               819,657,326.34

项目
                                                                   期初数
流动负债:
短期借款                                                   146,000,000.00
应付票据                                                    82,988,651.50
应付账款                                                    19,890,011.66
预收账款                                                    11,161,664.88
应付工资                                                        53,989.70
应付福利费                                                     674,378.14
应付股利
应交税金                                                     4,325,419.02
其他应交款                                                      45,080.35
其他应付款                                                  87,418,669.47
预提费用                                                     1,053,664.46
预计负债
一年内到期的长期负债
其他流动负债
流动负债合计                                               353,611,529.18
长期负债:
长期借款
应付债券
长期应付款
专项应付款                                                   6,690,000.00
其他长期负债
长期负债合计                                                 6,690,000.00
递延税项:
递延税款贷项
负债合计                                                   360,301,529.18
少数股东权益
所有者权益(或股东权益):
实收资本(或股本)                                          72,000,000.00
减:已归还投资
实收资本(或股本)净额
资本公积                                                   196,350,426.52
盈余公积                                                    17,797,140.46
其中:法定公益金                                             5,932,380.15
未分配利润                                                  65,304,512.20
拟分配现金股利
外币报表折算差额
减:未确认投资损失
所有者权益(或股东权
                                                           351,452,079.18
益)合计
负债和所有者权益(或股
东权益)总计                                               711,753,608.36
    公司法定代表人:杜文广     主管会计工作负责人:阎志中    会计机构负责人:张莉
    现金流量表
    2005年1-9月编制单位:太原理工天成科技股份有限公司   单位:元币种:人民币审计类型:未经审计
项目                                                               合并数
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                               399,329,897.83
收到的税费返还                                                 583,095.05
收到的其他与经营活动有关的现金                              92,526,704.32
现金流入小计                                               492,439,697.20
购买商品、接受劳务支付的现金                               391,147,306.25
支付给职工以及为职工支付的现金                              10,241,881.22
支付的各项税费                                              15,348,758.27
支付的其他与经营活动有关的现金                             114,968,029.49
现金流出小计                                               531,705,975.23
经营活动产生的现金流量净额                                 -39,266,278.03
二、投资活动产生的现金流量:
收回投资所收到的现金                                         1,929,914.97
其中:出售子公司收到的现金
取得投资收益所收到的现金                                       170,085.03
处置固定资产、无形资产和其他长期资产而收回的现金
收到的其他与投资活动有关的现金
现金流入小计                                                 2,100,000.00
购建固定资产、无形资产和其他长期资产所支付的现金            48,874,209.13
投资所支付的现金
支付的其他与投资活动有关的现金
现金流出小计                                                48,874,209.13
投资活动产生的现金流量净额                                 -46,774,209.13
三、筹资活动产生的现金流量:
吸收投资所收到的现金
其中:子公司吸收少数股东权益性投资收到的现金
借款所收到的现金                                           154,000,000.00
收到的其他与筹资活动有关的现金
现金流入小计                                               154,000,000.00
偿还债务所支付的现金                                       130,000,000.00
分配股利、利润或偿付利息所支付的现金                         7,781,264.42
其中:支付少数股东的股利
支付的其他与筹资活动有关的现金
其中:子公司依法减资支付给少数股东的现金
现金流出小计                                               137,781,264.42
筹资活动产生的现金流量净额                                  16,218,735.58
四、汇率变动对现金的影响
五、现金及现金等价物净增加额                               -69,821,751.58

项目                                                             母公司数
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                               342,523,827.45
收到的税费返还                                                 580,621.19
收到的其他与经营活动有关的现金                              99,455,251.37
现金流入小计                                               442,559,700.01
购买商品、接受劳务支付的现金                               329,746,572.73
支付给职工以及为职工支付的现金                               7,684,066.66
支付的各项税费                                               9,328,159.90
支付的其他与经营活动有关的现金                             195,048,251.51
现金流出小计                                               541,807,050.80
经营活动产生的现金流量净额                                 -99,247,350.79
二、投资活动产生的现金流量:
收回投资所收到的现金
其中:出售子公司收到的现金
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
收到的其他与投资活动有关的现金
现金流入小计
购建固定资产、无形资产和其他长期资产所支付的现金             7,125,924.13
投资所支付的现金
支付的其他与投资活动有关的现金
现金流出小计                                                 7,125,924.13
投资活动产生的现金流量净额                                  -7,125,924.13
三、筹资活动产生的现金流量:
吸收投资所收到的现金
其中:子公司吸收少数股东权益性投资收到的现金
借款所收到的现金                                           154,000,000.00
收到的其他与筹资活动有关的现金
现金流入小计                                               154,000,000.00
偿还债务所支付的现金                                       101,000,000.00
分配股利、利润或偿付利息所支付的现金                         6,586,698.92
其中:支付少数股东的股利
支付的其他与筹资活动有关的现金
其中:子公司依法减资支付给少数股东的现金
现金流出小计                                               107,586,698.92
筹资活动产生的现金流量净额                                  46,413,301.08
四、汇率变动对现金的影响
五、现金及现金等价物净增加额                               -59,959,973.84
    公司法定代表人:杜文广       主管会计工作负责人:阎志中   会计机构负责人:张莉
    现金流量表(续)
    2005年1-9月编制单位:太原理工天成科技股份有限公司       单位:元币种:人民币审计类型:未经审计
项目                                                               合并数
补充材料
1、将净利润调节为经营活动现金流量:
净利润                                                      22,638,250.89
加:少数股东损益(亏损以“-”号填列)                            802,746.57
减:未确认的投资损失
加:计提的资产减值准备
固定资产折旧                                                 4,470,016.03
无形资产摊销                                                   754,573.51
长期待摊费用摊销
待摊费用减少(减:增加)                                       229,124.98
预提费用增加(减:减少)                                     1,287,674.83
处理固定资产、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                                                     9,006,073.25
投资损失(减:收益)                                          -170,085.03
递延税款贷项(减:借项)
存货的减少(减:增加)                                     -11,625,513.11
经营性应收项目的减少(减:增加)                            -174,239,061.67
经营性应付项目的增加(减:减少)                             107,579,921.72
其他
经营活动产生的现金流量净额                                 -39,266,278.03
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                                             202,091,437.25
减:现金的期初余额                                         271,913,188.83
加:现金等价物的期末余额
减:现金等价物的期初余额
现金及现金等价物净增加额                                   -69,821,751.58

项目                                                             母公司数
补充材料
1、将净利润调节为经营活动现金流量:
净利润                                                      22,638,250.89
加:少数股东损益(亏损以“-”号填列)
减:未确认的投资损失
加:计提的资产减值准备
固定资产折旧                                                 3,860,748.90
无形资产摊销                                                   323,972.94
长期待摊费用摊销
待摊费用减少(减:增加)                                       223,323.79
预提费用增加(减:减少)                                     1,257,674.83
处理固定资产、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                                                     7,811,507.75
投资损失(减:收益)                                        -5,645,709.56
递延税款贷项(减:借项)
存货的减少(减:增加)                                     -10,879,749.78
经营性应收项目的减少(减:增加)                            -139,854,479.83
经营性应付项目的增加(减:减少)                              21,017,109.28
其他
经营活动产生的现金流量净额                                 -99,247,350.79
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                                             127,661,322.38
减:现金的期初余额                                         187,621,296.22
加:现金等价物的期末余额
减:现金等价物的期初余额
现金及现金等价物净增加额                                   -59,959,973.84
    公司法定代表人:杜文广     主管会计工作负责人:阎志中     会计机构负责人:张莉
    利润表
    2005年7-9月编制单位:太原理工天成科技股份有限公司        单位:元币种:人民币审计类型:未经审计
                                                                     合并
项目
                                                                   本期数
                                                                  (7-9月)
一、主营业务收入                                           145,394,506.34
减:主营业务成本                                           121,329,195.53
主营业务税金及附加                                             992,840.81
二、主营业务利润(亏
                                                            23,072,470.00
损以“-”号填列)
加:其他业务利润(亏
                                                               132,372.61
损以“-”号填列)
减:营业费用                                                  3,920,543.12
管理费用                                                     6,174,874.24
财务费用                                                     4,169,610.68
三、营业利润(亏损以
                                                             8,939,814.57
“-”号填列)
加:投资收益(损失以
                                                               170,085.03
“-”号填列)
补贴收入                                                                -
营业外收入                                                          33.10
减:营业外支出                                                  88,250.28
四、利润总额(亏损总
                                                             9,021,682.42
额以“-”号填列)
减:所得税                                                   1,601,922.22
减:少数股东损益                                               264,567.58
加:未确认投资损失(合
                                                                        -
并报表填列)
五、净利润(亏损以“-”
号填列)                                                     7,155,192.62

项目
                                                               上年同期数
                                                                  (7-9月)
一、主营业务收入                                           156,261,552.08
减:主营业务成本                                           133,828,905.44
主营业务税金及附加                                             706,295.58
二、主营业务利润(亏
                                                            21,726,351.06
损以“-”号填列)
加:其他业务利润(亏

损以“-”号填列)
减:营业费用                                                  4,153,792.86
管理费用                                                     5,141,699.18
财务费用                                                     2,177,920.25
三、营业利润(亏损以
                                                            10,252,938.77
“-”号填列)
加:投资收益(损失以
                                                              -129,887.99
“-”号填列)
补贴收入                                                                -
营业外收入                                                       2,367.74
减:营业外支出                                                  31,911.60
四、利润总额(亏损总
                                                            10,093,506.92
额以“-”号填列)
减:所得税                                                   1,607,932.66
减:少数股东损益                                               245,249.20
加:未确认投资损失(合
并报表填列)
五、净利润(亏损以“-”
号填列)                                                     8,240,325.06

                                                                   母公司
项目
                                                                   本期数
                                                                  (7-9月)
一、主营业务收入                                           115,251,884.29
减:主营业务成本                                            97,536,534.19
主营业务税金及附加                                             682,610.59
二、主营业务利润(亏
                                                            17,032,739.51
损以“-”号填列)
加:其他业务利润(亏
                                                               132,372.61
损以“-”号填列)
减:营业费用                                                  3,128,855.29
管理费用                                                     4,872,624.58
财务费用                                                     3,158,580.93
三、营业利润(亏损以
                                                             6,005,051.32
“-”号填列)
加:投资收益(损失以
                                                             2,252,173.77
“-”号填列)
补贴收入                                                                -
营业外收入                                                          33.10
减:营业外支出                                                  66,838.97
四、利润总额(亏损总
                                                             8,190,419.22
额以“-”号填列)
减:所得税                                                   1,035,226.60
减:少数股东损益                                                        -
加:未确认投资损失(合
                                                                        -
并报表填列)
五、净利润(亏损以“-”
号填列)                                                     7,155,192.62

项目
                                                               上年同期数
                                                                  (7-9月)
一、主营业务收入                                           138,676,133.29
减:主营业务成本                                           122,037,012.34
主营业务税金及附加                                             410,136.72
二、主营业务利润(亏
                                                            16,228,984.23
损以“-”号填列)
加:其他业务利润(亏
                                                                        -
损以“-”号填列)
减:营业费用                                                  3,372,676.28
管理费用                                                     3,809,817.74
财务费用                                                     2,234,798.20
三、营业利润(亏损以
                                                             6,811,692.01
“-”号填列)
加:投资收益(损失以
                                                             2,484,319.51
“-”号填列)
补贴收入                                                                -
营业外收入                                                           7.09
减:营业外支出                                                  15,856.79
四、利润总额(亏损总
                                                             9,280,161.82
额以“-”号填列)
减:所得税                                                   1,039,836.76
减:少数股东损益                                                        -
加:未确认投资损失(合
                                                                        -
并报表填列)
五、净利润(亏损以“-”
号填列)                                                     8,240,325.06
    公司法定代表人:杜文广 主管会计工作负责人:阎志中    会计机构负责人:张莉
    利润表
    2005年1-9月
    编制单位:太原理工天成科技股份有限公司   单位:元币种:人民币审计类型:未经审计
                                                                     合并
项目
                                                                   本期数
                                                                  (1-9月)
一、主营业务收入                                           399,673,924.19
减:主营业务成本                                           329,070,683.62
主营业务税金及附加                                           2,601,813.22
二、主营业务利润(亏损以
                                                            68,001,427.35
“-”号填列)
加:其他业务利润(亏损以
                                                               285,852.55
“-”号填列)
减:营业费用                                                 10,634,814.94
管理费用                                                    18,224,151.54
财务费用                                                     9,748,998.65
三、营业利润(亏损以“-”
                                                            29,679,314.77
号填列)
加:投资收益(损失以“-”
                                                               170,085.03
号填列)
补贴收入                                                       674,366.91
营业外收入                                                     102,034.11
减:营业外支出                                                 150,295.35
四、利润总额(亏损总额以
                                                            30,475,505.47
“-”号填列)
减:所得税                                                   6,700,806.66
减:少数股东损益                                               802,746.57
加:未确认投资损失(合并
                                                                        -
报表填列)
五、净利润(亏损以“-”号
填列)                                                      22,971,952.24

项目
                                                               上年同期数
                                                                  (1-9月)
一、主营业务收入                                           411,537,659.15
减:主营业务成本                                           351,810,494.11
主营业务税金及附加                                           1,813,953.77
二、主营业务利润(亏损以
                                                            57,913,211.27
“-”号填列)
加:其他业务利润(亏损以
                                                                        -
“-”号填列)
减:营业费用                                                 11,396,267.75
管理费用                                                    15,312,215.57
财务费用                                                     5,450,675.72
三、营业利润(亏损以“-”
                                                            25,754,052.23
号填列)
加:投资收益(损失以“-”
                                                              -185,321.44
号填列)
补贴收入                                                        20,000.00
营业外收入                                                      43,319.80
减:营业外支出                                                  65,907.43
四、利润总额(亏损总额以
                                                            25,566,143.16
“-”号填列)
减:所得税                                                   3,954,321.16
减:少数股东损益                                               678,919.02
加:未确认投资损失(合并
                                                                        -
报表填列)
五、净利润(亏损以“-”号
填列)                                                      20,932,902.98

                                                                   母公司
项目
                                                                   本期数
                                                                  (1-9月)
一、主营业务收入                                           336,958,360.16
减:主营业务成本                                           284,704,286.97
主营业务税金及附加                                           1,698,795.56
二、主营业务利润(亏损以
                                                            50,555,277.63
“-”号填列)
加:其他业务利润(亏损以
                                                               285,852.55
“-”号填列)
减:营业费用                                                  8,414,951.76
管理费用                                                    14,164,441.33
财务费用                                                     7,210,496.47
三、营业利润(亏损以“-”
                                                            21,051,240.62
号填列)
加:投资收益(损失以“-”
                                                             5,645,709.56
号填列)
补贴收入                                                       580,101.13
营业外收入                                                       2,034.11
减:营业外支出                                                 107,921.28
四、利润总额(亏损总额以
                                                            27,171,164.14
“-”号填列)
减:所得税                                                   4,199,211.90
减:少数股东损益                                                        -
加:未确认投资损失(合并
                                                                        -
报表填列)
五、净利润(亏损以“-”号
填列)                                                      22,971,952.24

项目
                                                               上年同期数
                                                                  (1-9月)
一、主营业务收入                                           371,360,960.80
减:主营业务成本                                           327,114,583.51
主营业务税金及附加                                           1,017,310.01
二、主营业务利润(亏损以
                                                            43,229,067.28
“-”号填列)
加:其他业务利润(亏损以
                                                                        -
“-”号填列)
减:营业费用                                                  8,995,703.91
管理费用                                                    11,354,974.67
财务费用                                                     5,631,646.14
三、营业利润(亏损以“-”
                                                            17,246,742.56
号填列)
加:投资收益(损失以“-”
                                                             6,301,404.91
号填列)
补贴收入                                                        20,000.00
营业外收入                                                       8,189.15
减:营业外支出                                                  35,659.79
四、利润总额(亏损总额以
                                                            23,540,676.83
“-”号填列)
减:所得税                                                   2,607,773.85
减:少数股东损益                                                        -
加:未确认投资损失(合并
                                                                        -
报表填列)
五、净利润(亏损以“-”号
填列)                                                      20,932,902.98
    公司法定代表人:杜文广    主管会计工作负责人:阎志中       会计机构负责人:张莉
数据加载中...
prevnext
手机查看股票