新闻源 财富源

2020年02月18日 星期二

南洋股份(002212)公告正文

南洋股份:2012年第三季度报告全文

公告日期:2012-10-30

                                                                广东南洋电缆集团股份有限公司 2012 年第三季度报告全文




                                   2012 年第三季度报告全文


一、重要提示

    本公司董事会、监事会及董事、监事、高级管理人员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。
    所有董事均已出席了审议本次季报的董事会会议。
    公司负责人郑汉武、主管会计工作负责人李科辉及会计机构负责人(会计主管人员) 李伟琪声明:保证
季度报告中财务报告的真实、完整。

二、公司基本情况

(一)主要会计数据及财务指标

以前报告期财务报表是否发生了追溯调整
□ 是 √ 否 □ 不适用
                                                                                              本报告期末比上年度期末增减
                                     2012.9.30                        2011.12.31
                                                                                                          (%)
总资产(元)                              2,130,740,599.52               1,939,733,481.24                            9.85%
归属于上市公司股东的所有
                                          1,678,571,091.08               1,637,563,413.08                             2.5%
者权益(元)
股本(股)                                 510,260,000.00                  510,260,000.00                              0%
归属于上市公司股东的每股
                                                         3.29                          3.21                          2.49%
净资产(元/股)
                               2012 年 7-9 月          比上年同期增减(%)        2012 年 1-9 月       比上年同期增减(%)
营业总收入(元)                   577,071,288.67                     -1.75%       1,253,108,470.15                -12.48%
归属于上市公司股东的净利
                                    30,743,996.77                    -23.76%          74,703,771.10                -26.97%
润(元)
经营活动产生的现金流量净
                                     --                         --                  -139,862,591.35               -188.69%
额(元)
每股经营活动产生的现金流
                                     --                         --                             -0.27                 -200%
量净额(元/股)
基本每股收益(元/股)                           0.06                   -25%                     0.15                  -25%
稀释每股收益(元/股)                           0.06                   -25%                     0.15                  -25%
加权平均净资产收益率(%)                  1.85%                      -0.69%                  4.49%                 -2.01%
扣除非经常性损益后的加权
                                           1.85%                       -0.7%                  4.45%                 -1.94%
平均净资产收益率(%)
扣除非经常性损益项目和金额
√ 适用 □ 不适用
                                                          年初至报告期期末金
                        项目                                                                           说明
                                                              额(元)
非流动资产处置损益                                                    16,314.87
越权审批或无正式批准文件的税收返还、减免




                                                                                                                             1
                                                              广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



计入当期损益的政府补助(与企业业务密切相关,按照
                                                                 1,500,000.00
国家统一标准定额或定量享受的政府补助除外)
计入当期损益的对非金融企业收取的资金占用费
企业取得子公司、联营企业及合营企业的投资成本小于
取得投资时应享有被投资单位可辨认净资产公允价值产
生的收益
非货币性资产交换损益
委托他人投资或管理资产的损益
因不可抗力因素,如遭受自然灾害而计提的各项资产减
值准备
债务重组损益
企业重组费用,如安置职工的支出、整合费用等
交易价格显失公允的交易产生的超过公允价值部分的损

同一控制下企业合并产生的子公司期初至合并日的当期
净损益
与公司正常经营业务无关的或有事项产生的损益
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,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
单独进行减值测试的应收款项减值准备转回
对外委托贷款取得的损益
采用公允价值模式进行后续计量的投资性房地产公允价
值变动产生的损益
根据税收、会计等法律、法规的要求对当期损益进行一
次性调整对当期损益的影响
受托经营取得的托管费收入
除上述各项之外的其他营业外收入和支出                             -577,338.95
其他符合非经常性损益定义的损益项目
少数股东权益影响额                                                 80,593.98
所得税影响额                                                      234,743.98


合计                                                              623,637.96                     --
公司对“其他符合非经常性损益定义的损益项目”以及根据自身正常经营业务的性质和特点将非经常性损益项目界定为经常
性损益的项目的说明
          项目                   涉及金额(元)                                   说明




(二)报告期末股东总数及前十名股东持股情况表

报告期末股东总数(户)                                                                                           34,727
                                        前十名无限售条件流通股股东持股情况

                                期末持有无限售条件股份的                        股份种类及数量
         股东名称
                                          数量                          种类                          数量
                       郑钟南                     68,859,253 人民币普通股                                    307,946,000




                                                                                                                           2
                                                          广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



国华人寿保险股份有限公司-
                                              7,109,492 人民币普通股                                 7,109,492
                  自有资金
杭州博泰信息技术服务有限公
                                              6,000,000 人民币普通股                                 6,000,000
                        司
  湖北益龙创业投资有限公司                    6,000,000 人民币普通股                                 6,000,000
 上海淳阳顺投资发展中心(有
                                              6,000,000 人民币普通股                                 6,000,000
                   限合伙)
                     陈炳基                   2,900,270 人民币普通股                                 2,900,270
           东莞产权交易中心                   1,177,333 人民币普通股                                 1,177,333
中国建设银行-摩根士丹利华
鑫多因子精选策略股票型证券                      998,822 人民币普通股                                   998,822
                  投资基金
  北京瑞然建设发展有限公司                      962,040 人民币普通股                                   962,040
         东莞市产权交易中心                     881,742 人民币普通股                                   881,742
股东情况的说明                无


三、重要事项

(一)公司主要会计报表项目、财务指标大幅度变动的情况及原因

√ 适用 □ 不适用
1、货币资金期末余额201,277,338.98元,较期初减少36.15%,主要系随着募集项目的逐步完工,募集资金的使用相应减少了
货币存款。
2、应收票据期末余额62,479,777.91元,较期初减少31.51%,主要系收到银行承兑汇票到期兑收及贴现所致。
3、预付账款期末余额29,142,765.52元,较期初增加135.18%,主要系采购设备依据合同支付的货款。
4、固定资产期末余额444,810,820.77元,较期初增加49.95%,主要系募集项目在建工程的完工转入所致。
5、在建工程期末余额110,959,877.50元,较期初减少37.62%,主要系工程项目的完工转入固定资产。
6、短期借款期末余额255,551,416.40元,较期初增加411.10%,主要系公司原暂时闲置的募集资金补充流动资金到期的归还
及销售订单的增加相应增加了流动资金需要所致。
7、应付账款期末余额70,890,153.39元,较期初增加69.74%,主要系为国庆节公司生产备货而增加的应付货款。
8、应交税费期末余额-20,818,899.86元,较期初减少759.15%,主要系天津“新能源、船用及变频节能特种电缆项目”采购设
备及材料的增值税进项留抵税额所致。
9、其他应付款期末余额34,347,258.41元,较期初增加501.07%,主要系公司应付控股子公司“广州南洋电缆有限公司”少数股
东权益的股权收购款。
10、财务费用较上年同期减少1,060,078.66元,减幅为39.16%。主要系公司外币货款结汇的汇兑收益及上半年借款费用相比
同期减少所致。
11、营业外收入较上年同期减少1286239.34元,减幅为45.39%,主要系本期收到的财政补贴比上年同期减少所致。
12、所得税费用较上年同期减少12,058,119.07元,减幅为30.34%,主要系本期应纳税所得额减少所致。



(二)重大事项进展情况及其影响和解决方案的分析说明

1、非标意见情况

□ 适用 √ 不适用


2、公司存在向控股股东或其关联方提供资金、违反规定程序对外提供担保的情况

□ 适用 √ 不适用




                                                                                                                 3
                                                     广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



3、日常经营重大合同的签署和履行情况

□ 适用 √ 不适用


4、其他

□ 适用 √ 不适用


(三)公司或持股 5%以上股东在报告期内或持续到报告期内的承诺事项

√ 适用 □ 不适用
               承诺事项               承诺人     承诺内容        承诺时间        承诺期限       履行情况
股改承诺                           不适用
                                               公司控股股东
                                               承诺连续六个
                                               月内通过证券                   2012 年 02 月 23
收购报告书或权益变动报告书中所作承                           2012 年 02 月 23
                                   郑钟南      交易系统出售                   日--2012 年 08 严格履行承诺
诺                                                           日
                                               持有的公司股                   月 23 日
                                               份低于公司股
                                               份总数的 5%。
资产置换时所作承诺                 不适用
                                               公司控股股东
                                               郑钟南承诺:自
                                               公司非公开发
                                               行 A 股上市之
                                               日起三十六个
                                                                               2010 年 10 月 12
                                               月内,不转让或 2010 年 10 月 12
                                   郑钟南                                      日--2013 年 10 严格履行承诺
                                               委托他人管理 日
                                                                               月 12 日
                                               其本人直接或
                                               间接持有的公
                                               司股份,也不由
                                               公司回购该部
                                               分股份。
                                               锁定期满后,在
                                               任职期间每年
                                               转让的股份不
                                               超过其所持有
发行时所作承诺                                 本公司股份总
                                               数的 25%;本人
                                               离任六个月后
                                               的十二个月内
                                                                             任职期间至离
                                               通过证券交易 2008 年 02 月 01
                                   郑钟南                                    任六个月后的    严格履行承诺
                                               所挂牌交易出 日
                                                                             十二个月
                                               售本公司股票
                                               数量占其所持
                                               有本公司股票
                                               总数(包括有限
                                               售条件和无限
                                               售条件的股份)
                                               的比例不超过
                                               50%
                                               已出具《关于与                  不再是公司的
                                               广东南洋电缆 2008 年 02 月 01   控股股东或实
                                   郑钟南                                                     严格履行承诺
                                               集团股份有限 日                 际控制人,自该
                                               公司避免和消                    控股或实际控



                                                                                                             4
                                                            广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



                                                    除同业竞争的                    制关系解除之
                                                    承诺函》:承诺                  日起五年内
                                                    本人作为公司
                                                    的控股股东或
                                                    者实际控制人
                                                    期间或者持有
                                                    公司 5%以上股
                                                    份期间,本人不
                                                    在任何地域以
                                                    任何形式,从事
                                                    法律、法规和中
                                                    国证券监督管
                                                    理委员会规章
                                                    所规定的可能
                                                    与广东南洋电
                                                    缆集团股份有
                                                    限公司构成同
                                                    业竞争的活动。
其他对公司中小股东所作承诺          不适用
承诺是否及时履行                    √ 是 □ 否 □ 不适用
未完成履行的具体原因及下一步计划    不适用
是否就导致的同业竞争和关联交易问题
                                   □ 是 □ 否 √ 不适用
作出承诺
承诺的解决期限                      不适用
解决方式                            不适用
承诺的履行情况                      严格履行承诺


(四)对 2012 年度经营业绩的预计

2012 年度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
2012 年度归属于上市公司股东的净利润变动幅
                                                                       -30%    至                             0%

2012 年度归属于上市公司股东的净利润变动区
                                                               92,290,554.37   至                   131,843,649.1
间(万元)
2011 年度归属于上市公司股东的净利润(元)                                                          131,843,649.10
                                            受宏观及区域经济增速下滑、基础建设放缓、市场需求不同程度萎缩的影
业绩变动的原因说明                          响,加上市场竞争进一步加剧、毛利率下滑、人工成本价格上涨等不利因
                                            素影响。


(五)其他需说明的重大事项

1、证券投资情况

□ 适用 √ 不适用


2、衍生品投资情况

□ 适用 √ 不适用




                                                                                                                    5
                                                           广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



3、报告期末衍生品投资的持仓情况

□ 适用 √ 不适用


4、报告期内接待调研、沟通、采访等活动登记表

                                                                                                    谈论的主要内容及
     接待时间              接待地点       接待方式         接待对象类型              接待对象
                                                                                                        提供的资料
                                                                                                    公司生产经营及销
2012 年 09 月 12 日 南洋股份          电话沟通           个人                    江苏常州的投资者
                                                                                                    售情况


5、发行公司债券情况

是否发行公司债券
□ 是 √ 否


四、附录

(一)财务报表

是否需要合并报表:
√ 是 □ 否 □ 不适用
如无特殊说明,财务报告中的财务报表的单位为:人民币元


1、合并资产负债表

编制单位: 广东南洋电缆集团股份有限公司
                                                                                                                单位: 元
                    项目                             期末余额                                   期初余额
流动资产:
     货币资金                                                   201,277,338.98                             315,218,217.31
     结算备付金
     拆出资金
     交易性金融资产
     应收票据                                                    62,479,777.91                              91,221,393.34
     应收账款                                                   742,310,453.80                             586,538,712.71
     预付款项                                                    29,142,765.52                              12,391,811.11
     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                                                  14,913,041.79                              18,647,754.30
     买入返售金融资产
     存货                                                       417,730,146.06                             331,614,050.45
     一年内到期的非流动资产




                                                                                                                            6
                         广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



    其他流动资产
流动资产合计             1,467,853,524.06                    1,355,631,939.22
非流动资产:
    发放委托贷款及垫款
    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
    投资性房地产
    固定资产               444,810,820.77                      296,646,179.82
    在建工程               110,959,877.50                      177,865,906.92
    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               100,439,465.55                      102,155,093.53
    开发支出
    商誉
    长期待摊费用
    递延所得税资产           6,676,911.64                        7,434,361.75
    其他非流动资产
非流动资产合计             662,887,075.46                      584,101,542.02
资产总计                 2,130,740,599.52                    1,939,733,481.24
流动负债:
    短期借款               255,551,416.40                       50,000,000.00
    向中央银行借款
    吸收存款及同业存放
    拆入资金
    交易性金融负债
    应付票据
    应付账款                70,890,153.39                       41,763,203.34
    预收款项                70,673,400.20                       62,635,509.00
    卖出回购金融资产款
    应付手续费及佣金
    应付职工薪酬             3,080,673.41                        2,919,601.69
    应交税费               -20,818,899.86                        3,158,433.41
    应付利息                                                       112,303.81
    应付股利
    其他应付款              34,347,258.41                        5,714,335.48
    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



                                                                                7
                                                        广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



    一年内到期的非流动负债
    其他流动负债
流动负债合计                                                413,724,001.95                      166,303,386.73
非流动负债:
    长期借款
    应付债券
    长期应付款
    专项应付款
    预计负债
    递延所得税负债
    其他非流动负债                                           38,445,506.49                       38,570,000.00
非流动负债合计                                               38,445,506.49                       38,570,000.00
负债合计                                                    452,169,508.44                      204,873,386.73
所有者权益(或股东权益):
    实收资本(或股本)                                      510,260,000.00                      510,260,000.00
    资本公积                                                545,416,876.90                      553,599,970.00
    减:库存股
    专项储备
    盈余公积                                                 50,812,198.76                       50,812,198.76
    一般风险准备
    未分配利润                                              572,082,015.42                      522,891,244.32
    外币报表折算差额
归属于母公司所有者权益合计                              1,678,571,091.08                    1,637,563,413.08
    少数股东权益                                                                                 97,296,681.43
所有者权益(或股东权益)合计                            1,678,571,091.08                    1,734,860,094.51
负债和所有者权益(或股东权益)总计                      2,130,740,599.52                    1,939,733,481.24


法定代表人:郑汉武                    主管会计工作负责人:李科辉                    会计机构负责人:李伟琪


2、母公司资产负债表

编制单位: 广东南洋电缆集团股份有限公司
                                                                                                     单位: 元
                 项目                            期末余额                            期初余额
流动资产:
    货币资金                                                 38,581,397.49                       92,646,940.70
    交易性金融资产
    应收票据                                                 22,313,942.19                       20,776,427.61
    应收账款                                                129,377,211.41                      117,646,706.63
    预付款项                                                 35,265,144.38                       31,750,022.89
    应收利息
    应收股利                                                 86,969,606.83                       77,257,473.60
    其他应收款                                                2,025,920.04                        6,846,289.53
    存货                                                     73,143,113.84                       87,618,270.31



                                                                                                                 8
                             广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



    一年内到期的非流动资产
    其他流动资产
流动资产合计                   387,676,336.18                      434,542,131.27
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             1,061,167,478.75                      967,402,580.74
    投资性房地产
    固定资产                    27,696,252.26                       26,848,848.74
    在建工程                     2,338,182.00                        2,150,000.00
    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                     8,502,320.10                        8,695,978.31
    开发支出
    商誉
    长期待摊费用
    递延所得税资产               1,616,925.34                        1,830,184.03
    其他非流动资产
非流动资产合计               1,101,321,158.45                    1,006,927,591.82
资产总计                     1,488,997,494.63                    1,441,469,723.09
流动负债:
    短期借款                                                        30,000,000.00
    交易性金融负债
    应付票据
    应付账款                    10,881,803.87                       16,268,644.42
    预收款项                    20,957,096.96                       12,906,621.41
    应付职工薪酬                  644,266.05                          594,286.90
    应交税费                    -8,149,899.84                       -3,294,090.46
    应付利息                                                            68,206.03
    应付股利
    其他应付款                  35,154,422.55                        1,200,340.98
    一年内到期的非流动负债
    其他流动负债
流动负债合计                    59,487,689.59                       57,744,009.28
非流动负债:
    长期借款
    应付债券
    长期应付款
    专项应付款
    预计负债



                                                                                    9
                                                           广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



    递延所得税负债
    其他非流动负债                                               1,900,000.00                        2,000,000.00
非流动负债合计                                                   1,900,000.00                        2,000,000.00
负债合计                                                        61,387,689.59                       59,744,009.28
所有者权益(或股东权益):
    实收资本(或股本)                                         510,260,000.00                      510,260,000.00
    资本公积                                                   553,599,970.00                      553,599,970.00
    减:库存股
    专项储备
    盈余公积                                                    50,812,198.76                       50,812,198.76
    一般风险准备
    未分配利润                                                 312,937,636.28                      267,053,545.05
    外币报表折算差额
所有者权益(或股东权益)合计                               1,427,609,805.04                    1,381,725,713.81
负债和所有者权益(或股东权益)总计                         1,488,997,494.63                    1,441,469,723.09


法定代表人:郑汉武                       主管会计工作负责人:李科辉                    会计机构负责人:李伟琪


3、合并本报告期利润表

编制单位: 广东南洋电缆集团股份有限公司
                                                                                                        单位: 元
                 项目                               本期金额                            上期金额
一、营业总收入                                                 577,071,288.67                      587,333,190.62
    其中:营业收入                                             577,071,288.67                      587,333,190.62
           利息收入
           已赚保费
           手续费及佣金收入
二、营业总成本                                                 533,901,475.60                      524,046,951.23
    其中:营业成本                                             505,287,712.65                      499,551,589.08
           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                                         986,517.71                         1,142,045.13
           销售费用                                             12,442,577.69                        9,647,658.65
           管理费用                                             11,974,154.29                       12,285,595.13
           财务费用                                              3,210,513.26                        1,427,241.88
           资产减值损失                                                                                 -7,178.64
      加    :公允价值变动收益(损失以
“-”号填列)



                                                                                                               10
                                                                 广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



              投资收益(损失以“-”号填
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)                                   43,169,813.07                       63,286,239.39
       加   :营业外收入                                                   734.56                          150,000.00
       减   :营业外支出                                                113,320.29                         431,035.04
              其中:非流动资产处置损失
四、利润总额(亏损总额以“-”号填列)                               43,057,227.34                       63,005,204.35
       减:所得税费用                                                10,809,818.53                       15,467,477.39
五、净利润(净亏损以“-”号填列)                                   32,247,408.81                       47,537,726.96
       其中:被合并方在合并前实现的净
利润
       归属于母公司所有者的净利润                                    30,743,996.77                       40,325,507.35
       少数股东损益                                                   1,503,412.04                        7,212,219.61
六、每股收益:                                              --                                   --
       (一)基本每股收益                                                     0.06                                0.08
       (二)稀释每股收益                                                     0.06                                0.08
七、其他综合收益
八、综合收益总额                                                     32,247,408.81                       47,537,726.96
       归属于母公司所有者的综合收益总
                                                                     30,743,996.77                       40,325,507.35

       归属于少数股东的综合收益总额                                   1,503,412.04                        7,212,219.61
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。

法定代表人:郑汉武                            主管会计工作负责人:李科辉                     会计机构负责人:李伟琪


4、母公司本报告期利润表

编制单位: 广东南洋电缆集团股份有限公司
                                                                                                             单位: 元
                    项目                                 本期金额                             上期金额
一、营业收入                                                        108,892,830.09                       97,390,321.10
       减:营业成本                                                  98,242,773.41                       77,557,120.08
            营业税金及附加                                             767,152.60                          353,103.02
            销售费用                                                  2,823,844.31                        2,408,879.11
            管理费用                                                  2,738,775.79                        3,497,482.20
            财务费用                                                   126,767.49                          525,310.35
            资产减值损失
    加:公允价值变动收益(损失以“-”
号填列)
            投资收益(损失以“-”号填列)
        其中:对联营企业和合营企业
的投资收益




                                                                                                                     11
                                                            广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



二、营业利润(亏损以“-”号填列)                              4,193,516.49                        13,048,426.34
       加:营业外收入
       减:营业外支出                                            110,030.00                           414,380.00
           其中:非流动资产处置损失
三、利润总额(亏损总额以“-”号填列)                          4,083,486.49                        12,634,046.34
       减:所得税费用                                           1,020,871.62                         3,004,145.21
四、净利润(净亏损以“-”号填列)                              3,062,614.87                         9,629,901.13
五、每股收益:                                         --                                   --
       (一)基本每股收益                                               0.01                                 0.02
       (二)稀释每股收益                                               0.01                                 0.02
六、其他综合收益                                                        0.00                                 0.00
七、综合收益总额                                                3,062,614.87                         9,629,901.13


法定代表人:郑汉武                       主管会计工作负责人:李科辉                     会计机构负责人:李伟琪


5、合并年初到报告期末利润表

编制单位: 广东南洋电缆集团股份有限公司
                                                                                                        单位: 元
                  项目                              本期金额                             上期金额
一、营业总收入                                              1,253,108,470.15                     1,431,747,701.35
       其中:营业收入
            利息收入
            已赚保费
            手续费及佣金收入
二、营业总成本                                              1,142,363,455.44                     1,272,167,900.45
       其中:营业成本                                       1,074,670,098.32                     1,209,244,642.15
            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                                      2,132,355.07                         2,840,686.49
            销售费用                                           31,193,660.52                        26,504,017.34
            管理费用                                           32,677,731.86                        30,360,556.11
            财务费用                                            1,647,191.95                         2,707,270.61
            资产减值损失                                          42,417.72                           510,727.75
      加    :公允价值变动收益(损失以
“-”号填列)
            投资收益(损失以“-”号填
列)
            其中:对联营企业和合营企




                                                                                                               12
                                                                 广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



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)                                  110,745,014.71                       159,579,800.90
       加   :营业外收入                                              1,547,519.20                         2,833,758.54
       减   :营业外支出                                               608,543.28                           498,921.76
              其中:非流动资产处置损失                                                                        17,259.60
四、利润总额(亏损总额以“-”号填列)                              111,683,990.63                       161,914,637.68
       减:所得税费用                                                27,687,324.81                        39,745,443.88
五、净利润(净亏损以“-”号填列)                                   83,996,665.82                       122,169,193.80
       其中:被合并方在合并前实现的净
利润
       归属于母公司所有者的净利润                                    74,703,771.10                       102,297,319.69
       少数股东损益                                                   9,292,894.72                        19,871,874.11
六、每股收益:                                              --                                   --
       (一)基本每股收益                                                     0.15                                  0.2
       (二)稀释每股收益                                                     0.15                                  0.2
七、其他综合收益
八、综合收益总额                                                     83,996,665.82                       122,169,193.80
       归属于母公司所有者的综合收益总
                                                                     74,703,771.10                       102,297,319.69

       归属于少数股东的综合收益总额                                   9,292,894.72                        19,871,874.11
年初到报告期末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。

法定代表人:郑汉武                            主管会计工作负责人:李科辉                     会计机构负责人:李伟琪


6、母公司年初到报告期末利润表

编制单位: 广东南洋电缆集团股份有限公司
                                                                                                              单位: 元
                    项目                                 本期金额                             上期金额
一、营业收入                                                        290,544,630.34                       269,158,341.05
       减:营业成本                                                 263,937,446.39                       226,835,275.73
            营业税金及附加                                             939,833.41                           774,756.33
            销售费用                                                  8,669,908.60                         7,538,363.56
            管理费用                                                  9,410,628.06                         9,416,224.18
            财务费用                                                 -1,837,860.17                         1,156,395.08
            资产减值损失                                               -135,790.76                        -2,631,348.24
    加:公允价值变动收益(损失以“-”
号填列)
            投资收益(损失以“-”号填列)                           63,023,313.71                        77,257,473.60
        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“-”号填列)                                   72,583,778.52                       103,326,148.01
       加:营业外收入                                                 1,500,331.80                         1,341,882.04
       减:营业外支出                                                   116,600.00                          464,109.60




                                                                                                                     13
                                                            广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



        其中:非流动资产处置损失                                                                         17,259.60
三、利润总额(亏损总额以“-”号填列)                          73,967,510.32                       104,203,920.45
    减:所得税费用                                                2,570,419.09                        6,467,147.24
四、净利润(净亏损以“-”号填列)                              71,397,091.23                        97,736,773.21
五、每股收益:                                         --                                   --
    (一)基本每股收益
    (二)稀释每股收益
六、其他综合收益
七、综合收益总额                                                71,397,091.23                        97,736,773.21


法定代表人:郑汉武                       主管会计工作负责人:李科辉                     会计机构负责人:李伟琪


7、合并年初到报告期末现金流量表

编制单位: 广东南洋电缆集团股份有限公司
                                                                                                         单位: 元
                 项目                               本期金额                             上期金额
一、经营活动产生的现金流量:
    销售商品、提供劳务收到的现金                            1,105,374,620.26                     1,197,218,555.79
    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
    处置交易性金融资产净增加额
    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                                                 859,489.33                          115,548.78
    收到其他与经营活动有关的现金                                26,677,434.09                        25,705,339.07
经营活动现金流入小计                                        1,132,911,543.68                     1,223,039,443.64
    购买商品、接受劳务支付的现金                            1,131,659,243.89                     1,154,012,724.36
    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现金                              31,924,505.03                        16,260,311.77
    支付的各项税费                                              60,506,067.55                        58,560,493.77
    支付其他与经营活动有关的现金                                48,684,318.56                        42,653,622.48
经营活动现金流出小计                                        1,272,774,135.03                     1,271,487,152.38
经营活动产生的现金流量净额                                     -139,862,591.35                      -48,447,708.74
二、投资活动产生的现金流量:



                                                                                                                14
                                                          广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



       收回投资收到的现金
       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
                                                                   35,000.00
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                                               35,000.00                                 0.00
    购建固定资产、无形资产和其他长
                                                              122,846,335.39                       74,388,725.91
期资产支付的现金
       投资支付的现金
       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金
投资活动现金流出小计                                          122,846,335.39                       74,388,725.91
投资活动产生的现金流量净额                                    -122,811,335.39                      -74,388,725.91
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                                     315,551,416.40                      260,000,000.00
       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                                          315,551,416.40                      260,000,000.00
       偿还债务支付的现金                                     110,000,000.00                      200,000,000.00
       分配股利、利润或偿付利息支付的
                                                               53,989,957.32                       58,922,448.21
现金
    其中:子公司支付给少数股东的股
                                                               21,007,771.24                       25,752,491.20
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                                          163,989,957.32                      258,922,448.21
筹资活动产生的现金流量净额                                    151,561,459.08                         1,077,551.79
四、汇率变动对现金及现金等价物的影
                                                                   43,510.00

五、现金及现金等价物净增加额                                  -111,068,957.66                     -121,758,882.86
       加:期初现金及现金等价物余额                           304,269,560.81                      381,480,125.07
六、期末现金及现金等价物余额                                  193,200,603.15                      259,721,242.21


法定代表人:郑汉武                      主管会计工作负责人:李科辉                    会计机构负责人:李伟琪


8、母公司年初到报告期末现金流量表

编制单位: 广东南洋电缆集团股份有限公司
                                                                                                       单位: 元
                  项目                             本期金额                            上期金额



                                                                                                               15
                                        广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



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       336,864,132.97                      391,889,508.31
       收到的税费返还                        859,489.33                          104,548.39
       收到其他与经营活动有关的现金         7,911,762.97                        4,532,378.40
经营活动现金流入小计                      345,635,385.27                      396,526,435.10
       购买商品、接受劳务支付的现金       290,241,114.98                      340,597,005.77
       支付给职工以及为职工支付的现金       7,132,444.45                        6,017,089.68
       支付的各项税费                       9,576,990.86                       15,796,985.34
       支付其他与经营活动有关的现金        15,625,735.63                       13,845,685.56
经营活动现金流出小计                      322,576,285.92                      376,256,766.35
经营活动产生的现金流量净额                 23,059,099.35                       20,269,668.75
二、投资活动产生的现金流量:
       收回投资收到的现金
       取得投资收益所收到的现金            53,311,180.48
    处置固定资产、无形资产和其他长
                                                5,000.00
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                       53,316,180.48                                0.00
    购建固定资产、无形资产和其他长
                                            3,381,738.24                         830,290.15
期资产支付的现金
       投资支付的现金                      64,695,273.08
    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                       68,077,011.32                         830,290.15
投资活动产生的现金流量净额                -14,760,830.84                         -830,290.15
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                  20,000,000.00                      210,000,000.00
       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                       20,000,000.00                      210,000,000.00
       偿还债务支付的现金                  50,000,000.00                      160,000,000.00
       分配股利、利润或偿付利息支付的
                                           28,460,515.29                       31,482,023.34
现金
       支付其他与筹资活动有关的现金                                            83,073,937.84
筹资活动现金流出小计                       78,460,515.29                      274,555,961.18
筹资活动产生的现金流量净额                -58,460,515.29                      -64,555,961.18
四、汇率变动对现金及现金等价物的影

五、现金及现金等价物净增加额              -50,162,246.78                      -45,116,582.58
       加:期初现金及现金等价物余额        88,743,644.27                      101,580,071.27




                                                                                          16
                                                 广东南洋电缆集团股份有限公司 2012 年第三季度报告全文



六、期末现金及现金等价物余额                        38,581,397.49                       56,463,488.69


法定代表人:郑汉武             主管会计工作负责人:李科辉                    会计机构负责人:李伟琪


(二)审计报告

审计意见
审计报告正文




                                                                                                   17