新闻源 财富源

2019年10月15日 星期二

中航沈飞(600760)公告正文

东安黑豹股份有限公司2006年第一季度报告

公告日期:2006-04-27


                  东安黑豹股份有限公司2006年第一季度报告
 
    1重要提示
     1.1本公司董事会及其董事保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性承担个别及连带责任。
     1.2董事长王军先生、副董事长张哈滨先生因公委托董事王志刚先生出席董事会并行使相关权利;副董事长孙军亮先生、独立董事刘成佳先生、董事连刚先生因公分别委托董事孙显友先生、独立董事宋文山先生、独立董事李文成先生出席董事会并行使相关权利。
     1.3公司第一季度财务报告未经审计。
     1.4公司负责人王军,主管会计工作负责人王桂淑,会计机构负责人王桂淑声明: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          G ST黑豹       变更前简称(如有)                 ST黑豹
         股票代码                                       600760
                                    董事会秘书                           证券事务代表
           姓名        孙军芳                                 王海兵
         联系地址      山东省文登市龙山路107号                山东省文登市龙山路107号证券办
           电话         0631-8087751                         0631-8087751
           传真         0631-8352228                         0631-8352228
         电子信箱      wdnyys@public.whptt.sd.cn              wdnyys@public.whptt.sd.cn
    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
                                                                                 本报告期末比上
                                               本报告期末       上年度期末数      年度期末增减
                                                                                     (%)
     总资产(元)                               776,441,283.76    748,108,699.72              3.79
     股东权益(不含少数股东权益)(元)         471,173,536.51    471,055,938.04              0.02
     每股净资产(元)                                     1.73              1.73                 0
     调整后的每股净资产(元)                             1.71              1.71                 0
                                                                年初至报告期     本报告期比上年
                                                 报告期
                                                                    期末         同期增减(%)
     经营活动产生的现金流量净额(元)            10,875,614.21     10,875,614.21            -43.41
     每股收益(元)                                     0.0006            0.0006            118.18
                                                                                 增加0.22个百
     净资产收益率(%)                                    0.03              0.03
                                                                                           分点
                                                                                 增加0.23个百
     扣除非经常性损益后的净资产收益率(%)                0.01              0.01
                                                                                           分点
                           非经常性损益项目                                    金额(单位:元)
     处置长期股权投资、固定资产、在建工程、无形资产、其他长期资
                                                                                       7,469.08
     产产生的损益
     扣除公司日常根据企业会计制度规定计提的资产减值准备后的其他
                                                                                     104,500.00
     各项营业外收入、支出
     合计                                                                            111,969.08
    2.2.2利润表
                                                        单位:元币种:人民币审计类型:未经审计
                            项目                                本期数            上年同期数
     一、主营业务收入                                        162,993,591.97      119,493,062.09
     减:主营业务成本                                        148,557,293.84      107,008,765.59
     主营业务税金及附加                                        1,120,155.90          120,731.15
     二、主营业务利润(亏损以“-”号填列)                    13,316,142.23       12,363,565.35
     加:其他业务利润(亏损以“-”号填列)                       341,561.16       -1,570,763.44
     减:营业费用                                               8,498,393.19        6,974,568.80
     管理费用                                                  5,222,055.78        4,985,565.64
     财务费用                                                   -103,013.68         -238,679.30
     三、营业利润(亏损以“-”号填列)                            40,268.10         -928,653.23
     加:投资收益(损失以“-”号填列)
     补贴收入
     营业外收入                                                  128,964.21           31,495.01
     减:营业外支出                                               16,995.13              250.00
     四、利润总额(亏损总额以“-”号填列)                       152,237.18         -897,408.22
     减:所得税
     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)                             152,237.18         -897,408.22
    2.3报告期末股东总数及前十名无限售条件流通股股东持股表(已完成股权分置改革)
                                                                                        单位:股
     报告期末股东总数(户)                                                              72,284
                                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
              股东名称(全称)                                               种类
                                         件流通股的数量
     徐文                                        897,000               人民币普通股
     盛中碧                                      748,232               人民币普通股
     黄炎                                        634,200               人民币普通股
     周钗红                                      548,600               人民币普通股
     刘东辉                                      525,600               人民币普通股
     哈尔滨东安园林绿化工程有限公司              468,000               人民币普通股
     王立卫                                      453,660               人民币普通股
     罗凤婵                                      384,150               人民币普通股
     翟佳羽                                      356,000               人民币普通股
     陈秀娟                                      329,160               人民币普通股
    
     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,公司贯彻执行2006年工作计划:“坚持走质量效益型道路,以提高经济效益和结构调整为中心,在生产、营销、采购、研发等各领域全面贯彻精益思想,节能降耗,突出高新技术,突出规模经济,突出产品升级,争取销售整车3.6万辆。”;同时借助建设“社会主义新农村”的机遇,不断拓展市场。报告期,公司销售整车8006辆,同比增长37.43%,实现主营业务收入16,299.36万元,同比增长36.40%,实现净利润15.22万元。
     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              主营业务成本            毛利率(%)
            分行业
     汽车                            162,993,591.97            148,557,293.84              8.86
            分产品
     微卡                             56,163,653.17             49,286,008.44             12.25
     小卡                             77,526,086.88             67,678,958.53             12.70
    
     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
        2006年3月31日,公司第四届董事会第二十四次会议审议通过:1、《关于出租威海厂区部分资产的议案》;2、《关于申请技术改造项目资金贷款的议案》。该事项已于2006年4月1日刊登在《上海证券报》C20版。
        2006年4月4日,公司第四届董事会第二十五次会议审议通过了《关于调整专用工装摊销方法-专用模具会计估计变更的议案》,该事项已于2006年4月6日刊登在《上海证券报》C19版。
     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
        为了更好地反映公司产品的成本,根据汽车行业模具摊销惯例和企业的实际情况,公司决定对价值较大的专用模具由原按三年进行摊销变更为采用产量法摊销。按照会计准则的有关规定,调整专用模具摊销方法属于会计估计变更,该会计处理采用未来适用法,并自2006年1月1日起执行。(见2006年4月6日《上海证券报》C19版)
     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
     √适用□不适用
    
                                                                                           承诺
       股东
                                                特殊承诺                                   履行
       名称
                                                                                           情况
                  (1)持有的ST黑豹非流通股股份自股权分置改革方案实施之日起,在三十
               六个月内不上市交易或者转让;在上述流通锁定期期满后,通过上海证券交易
     哈尔滨东  所挂牌交易出售原非流通股股份,出售数量占该公司股份总数的比例在十二个
     安实业发  月内不得超过百分之五,在二十四个月内不得超过百分之十;                      履行
     展有限公     (2)承诺人将为表示反对或者未明确表示同意进行股权分置改革的非流通股      承诺
     司        股东垫付其持有的非流通股份获得上市流通权所需执行的对价安排,代为垫付
               后,表示反对或者未明确表示同意的非流通股股东所持股份如上市流通,应当向
               承诺人偿还代为垫付的对价,或者取得承诺人的同意。
                    持有的ST黑豹非流通股股份自股权分置改革方案实施之日起,在三十六个
     山东黑豹
               月内不上市交易或者转让;在上述流通锁定期期满后,通过上海证券交易所挂        履行
     集团有限
               牌交易出售原非流通股股份,出售数量占该公司股份总数的比例在十二个月内        承诺
     公司
               不得超过百分之五,在二十四个月内不得超过百分之十。
    
    东安黑豹股份有限公司
    法定代表人:王军
    2006年4月26日
    
     4附录
                                                       资产负债表
                                                   2006年3月31日
    编制单位:东安黑豹股份有限公司
                                                                     单 位:元币种:人民币审计类型:未经审计
                              项目                                            期末数                       期初数
     流动资产:
     货币资金                                                             109,165,305.92                78,982,716.93
     短期投资
     应收票据                                                              14,460,762.50                11,544,753.00
     应收股利
     应收利息
     应收账款                                                              17,230,926.20                   740,209.11
     其他应收款                                                             3,489,720.74                 2,529,568.82
     预付账款                                                              17,706,373.02                17,241,520.05
     应收补贴款
     存货                                                                 173,202,097.34               189,313,974.97
     待摊费用
     一年内到期的长期债权投资
     其他流动资产
     流动资产合计                                                         335,255,185.72               300,352,742.88
     长期投资:
     长期股权投资
     长期债权投资
     长期投资合计
     其中:合并价差
     其中:股权投资差额
     固定资产:
     固定资产原价                                                         418,225,971.35               417,518,193.25
     减:累计折旧                                                         162,335,195.27               156,464,709.34
     固定资产净值                                                         255,890,776.08               261,053,483.91
     减:固定资产减值准备
     固定资产净额                                                         255,890,776.08               261,053,483.91
     工程物资                                                                  14,295.56                    14,450.56
     在建工程                                                              16,354,962.53                16,686,799.48
     固定资产清理
     固定资产合计                                                         272,260,034.17               277,754,733.95
     无形资产及其他资产:
     无形资产                                                             168,926,063.87               170,001,222.89
     长期待摊费用
     其他长期资产
     无形资产及其他资产合计                                               168,926,063.87               170,001,222.89
     递延税项:
     递延税款借项
     资产总计                                                             776,441,283.76               748,108,699.72
     流动负债:
     短期借款
     应付票据                                                              15,400,000.00                20,000,000.00
     应付账款                                                             148,350,287.78               138,462,172.79
     预收账款                                                              12,852,138.07                11,602,323.23
     应付工资                                                               5,921,448.66                 5,921,556.90
     应付福利费                                                             7,350,534.75                 7,136,052.30
     应付股利
     应交税金                                                             -10,462,912.17               -13,100,589.81
     其他应交款                                                               146,279.37                    74,639.28
     其他应付款                                                           105,709,970.79               106,956,606.99
     预提费用
     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                                                         285,267,747.25               277,052,761.68
     长期负债:
     长期借款                                                              20,000,000.00
     应付债券
     长期应付款
     专项应付款
     其他长期负债
     长期负债合计                                                          20,000,000.00
     递延税项:
     递延税款贷项
     负债合计                                                             305,267,747.25               277,052,761.68
     少数股东权益
     所有者权益(或股东权益):
     实收资本(或股本)                                                   272,999,973.00               272,999,973.00
     减:已归还投资
     实收资本(或股本)净额                                               272,999,973.00               272,999,973.00
     资本公积                                                             245,477,056.23               245,511,694.94
     盈余公积                                                              57,195,892.81                57,195,892.81
     其中:法定公益金                                                      14,881,453.29                14,881,453.29
     未分配利润                                                          -104,499,385.53              -104,651,622.71
     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(或股东权益)合计                                         471,173,536.51               471,055,938.04
     负债和所有者权益(或股东权益)总计                                   776,441,283.76               748,108,699.72
    公司法定代表人:王军            主管会计工作负责人:王桂淑              会计机构负责人:王桂淑
                                                   利润及利润分配表
                                                     2006年1-3月
    编制单位:东安黑豹股份有限公司
                                                                     单位:元币种:人民币审计类型:未经审计
                                    项目                                         本期数               上年同期数
     一、主营业务收入                                                           162,993,591.97          119,493,062.09
     减:主营业务成本                                                           148,557,293.84          107,008,765.59
     主营业务税金及附加                                                           1,120,155.90              120,731.15
     二、主营业务利润(亏损以“-”号填列)                                       13,316,142.23           12,363,565.35
     加:其他业务利润(亏损以“-”号填列)                                          341,561.16           -1,570,763.44
     减:营业费用                                                                  8,498,393.19            6,974,568.80
     管理费用                                                                     5,222,055.78            4,985,565.64
     财务费用                                                                      -103,013.68             -238,679.30
     三、营业利润(亏损以“-”号填列)                                               40,268.10             -928,653.23
     加:投资收益(损失以“-”号填列)
     补贴收入
     营业外收入                                                                     128,964.21               31,495.01
     减:营业外支出                                                                  16,995.13                  250.00
     四、利润总额(亏损总额以“-”号填列)                                          152,237.18             -897,408.22
     减:所得税
     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)                                                152,237.18             -897,408.22
     加:年初未分配利润                                                        -104,651,622.71         -106,109,460.83
     其他转入
     六、可供分配的利润                                                        -104,499,385.53         -107,006,869.05
     减:提取法定盈余公积
     提取法定公益金
     提取职工奖励及福利基金(合并报表填列)
     提取储备基金
     提取企业发展基金
     利润归还投资
     七、可供股东分配的利润                                                    -104,499,385.53         -107,006,869.05
     减:应付优先股股利
     提取任意盈余公积
     应付普通股股利
     转作股本的普通股股利
     八、未分配利润(未弥补亏损以“-”号填列)                                   -104,499,385.53         -107,006,869.05
    公司法定代表人:王军            主管会计工作负责人:王桂淑               会计机构负责人:王桂淑
                                                       现金流量表
                                                     2006年1-3月
    编制单位:东安黑豹股份有限公司
                                                                       单位:元币种:人民币审计类型:未经审计
                                        项目                                                              本期数
     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                                                                      138,072,211.23
     收到的税费返还
     收到的其他与经营活动有关的现金                                                                      1,674,429.71
     现金流入小计                                                                                      139,746,640.94
     购买商品、接受劳务支付的现金                                                                      104,515,248.97
     支付给职工以及为职工支付的现金                                                                      7,128,633.52
     支付的各项税费                                                                                      6,159,259.96
     支付的其他与经营活动有关的现金                                                                     11,067,884.28
     现金流出小计                                                                                      128,871,026.73
     经营活动产生的现金流量净额                                                                         10,875,614.21
     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                                                       54,500.00
     收到的其他与投资活动有关的现金
     现金流入小计                                                                                           54,500.00
     购建固定资产、无形资产和其他长期资产所支付的现金                                                      747,525.22
     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                                                                                          747,525.22
     投资活动产生的现金流量净额                                                                           -693,025.22
     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                                                                                   20,000,000.00
     收到的其他与筹资活动有关的现金
     现金流入小计                                                                                       20,000,000.00
     偿还债务所支付的现金
     分配股利、利润或偿付利息所支付的现金
     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
     筹资活动产生的现金流量净额                                                                         20,000,000.00
     四、汇率变动对现金的影响
     五、现金及现金等价物净增加额                                                                       30,182,588.99
     补充材料
     1、将净利润调节为经营活动现金流量:
     净利润                                                                                                152,237.18
     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                                                                             -4,516,312.97
     固定资产折旧                                                                                        5,958,055.01
     无形资产摊销                                                                                        1,075,159.02
     长期待摊费用摊销
     待摊费用减少(减:增加)
     预提费用增加(减:减少)
     处理固定资产、无形资产和其他长期资产的损失(减:收益)                                                    -7,469.08
     固定资产报废损失
     财务费用
     投资损失(减:收益)
     递延税款贷项(减:借项)
     存货的减少(减:增加)                                                                             20,459,541.63
     经营性应收项目的减少(减:增加)                                                                    -20,405,275.48
     经营性应付项目的增加(减:减少)                                                                      8,194,317.61
     其他                                                                                                  -34,638.71
     经营活动产生的现金流量净额                                                                         10,875,614.21
     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                                                                                    109,165,305.92
     减:现金的期初余额                                                                                 78,982,716.93
     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                                                                           30,182,588.99
    公司法定代表人:王军            主管会计工作负责人:王桂淑               会计机构负责人:王桂淑
    
                                   东安黑豹股份有限公司
        董事、高级管理人员对公司2006年第一季度报告的书面确认意见
         根据《证券法》第68条的规定和《股票上市规则》(2005年修订)的有关要求,我们作为公司的董事、高级管理人员在全面了解和审核公司2006年第一季度报告后,认为:
         公司严格按照股份制公司财务制度规范运作,公司2006年第一季度报告公允地反映了公司本季度的财务状况和经营成果。
         我们保证公司2006年第一季度报告所披露的信息真实、准确、完整,承诺其中不存在虚假记载、误导性陈述或重大遗漏,并对其内容的真实性、准确性和完整性承担个别及连带责任。
                              姓     名                      职     务
                               王   军             董事长
                               孙军亮              副董事长
                               张哈滨              副董事长
                               刘成佳              独立董事
                               宋文山              独立董事
                               李文成              独立董事
                               连   刚             董事
                               孙显友              董事
                               王志刚              董事、经理
                               王桂淑              副经理
                               丛全新              副经理
                               纪志轩              副经理
                               姚   波             副经理
                               王建新              副经理
                               隋广桐              副经理
                               王立新              副经理
                               孙军芳              董事会秘书
    
    东安黑豹股份有限公司
    二OO六年四月二十六日