新闻源 财富源

2019年10月24日 星期四

东材科技(601208)公告正文

东材科技:2015年第一季度报告

公告日期:2015-04-25

                      2015 年第一季度报告



公司代码:601208                公司简称:东材科技




            四川东材科技集团股份有限公司
                2015 年第一季度报告




                            1 / 19
                             2015 年第一季度报告




                                  目录
一、   重要提示 .............................................................. 3
二、   公司主要财务数据和股东变化 ............................................ 3
三、   重要事项 .............................................................. 6
四、   附录 .................................................................. 9




                                   2 / 19
                                     2015 年第一季度报告



一、 重要提示

1.1 公司董事会、监事会及董事、监事、高级管理人员应当保证季度报告内容的真实、准确、完
    整,不存在虚假记载、误导性陈述或者重大遗漏,并承担个别和连带的法律责任。



1.2 公司全体董事出席董事会审议季度报告。


1.3 公司负责人于少波、主管会计工作负责人周乔及会计机构负责人(会计主管人员)张兴彦保
    证季度报告中财务报表的真实、准确、完整。

1.4 本公司第一季度报告未经审计。



二、 公司主要财务数据和股东变化

2.1 主要财务数据

                                                                     单位:元   币种:人民币
                                                                     本报告期末比上年度末增
                     本报告期末                  上年度末
                                                                             减(%)
总资产             3,245,778,465.65             2,971,781,992.35                       9.22
归属于上市公司     2,236,587,149.40             2,212,905,923.42                       1.07
股东的净资产
                   年初至报告期末        上年初至上年报告期末          比上年同期增减(%)
经营活动产生的       -17,305,983.13                 41,808,010.65                   -141.39
现金流量净额
                   年初至报告期末        上年初至上年报告期末         比上年同期增减(%)
营业收入             288,377,501.54                 303,044,123.41                    -4.84
归属于上市公司        23,681,225.98                 32,956,280.97                    -28.14
股东的净利润
归属于上市公司        21,318,506.93                 28,977,608.84                    -26.43
股东的扣除非经
常性损益的净利

加权平均净资产                    1.06                       1.56          减少 0.5 个百分点
收益率(%)
基本每股收益                      0.04                       0.05                       -20
(元/股)
稀释每股收益                      0.04                       0.05                       -20
(元/股)



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

                                           3 / 19
                                   2015 年第一季度报告



               项目                      本期金额          说明
非流动资产处置损益                         -1,339,245.91
越权审批,或无正式批准文件,或
偶发性的税收返还、减免
计入当期损益的政府补助,但与公              4,105,729.68
司正常经营业务密切相关,符合国
家政策规定、按照一定标准定额或
定量持续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益
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

                                         4 / 19
                                    2015 年第一季度报告



除上述各项之外的其他营业外收入                      21,453.08
和支出
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(税后)                          -4,438.00
所得税影响额                                  -420,779.80
               合计                          2,362,719.05


2.2 截止报告期末的股东总数、前十名股东、前十名流通股东(或无限售条件股东)持股情况表

                                                                                       单位:股
股东总数(户)                                                                             32,277
                                    前十名股东持股情况
                                              持有有限售          质押或冻结情况
                       期末持股     比例
股东名称(全称)                              条件股份数                                股东性质
                         数量       (%)                         股份状态     数量
                                                  量
广州高金技术产业      140,073,600   22.75                                               境内非国
                                                                  无
集团有限公司                                                                              有法人
于少波                31,903,200     5.18                                               境内自然
                                                                  无
                                                                                            人
唐安斌                22,866,600     3.71                                  2,550,000    境内自然
                                                                  质押
                                                                                            人
熊玲瑶                20,942,160     3.40                                               境内自然
                                                                  无
                                                                                            人
尹胜                  16,434,600     2.67                                  8,000,000    境内自然
                                                                  质押
                                                                                            人
熊海涛                14,196,772     2.31                                               境内自然
                                                                  无
                                                                                            人
中国农业银行-宝      13,998,094     2.27                                                 未知
盈策略增长股票型                                                  无
证券投资基金
中国建设银行-宝      10,690,528     1.74                                                 未知
盈资源优选股票型                                                  无
证券投资基金
中国建设银行股份        7,805,303    1.27                                                 未知
有限公司-宝盈先
                                                                  无
进制造灵活配置混
合型证券投资基金
孙丽英                  5,090,000    0.83                                               境内自然
                                                                  无
                                                                                            人
                              前十名无限售条件股东持股情况

                                           5 / 19
                                     2015 年第一季度报告



股东名称                            持有无限售条件流通股的                  股份种类及数量
                                            数量                       种类               数量
广州高金技术产业集团有限公司                     140,073,600       人民币普通股        140,073,600
于少波                                              31,903,200     人民币普通股          31,903,200
唐安斌                                              22,866,600     人民币普通股          22,866,600
熊玲瑶                                              20,942,160     人民币普通股          20,942,160
尹胜                                                16,434,600     人民币普通股          16,434,600
熊海涛                                              14,196,772     人民币普通股          14,196,772
中国农业银行-宝盈策略增长股票                      13,998,094                           13,998,094
                                                                   人民币普通股
型证券投资基金
中国建设银行-宝盈资源优选股票                      10,690,528                           10,690,528
                                                                   人民币普通股
型证券投资基金
中国建设银行股份有限公司-宝盈                       7,805,303                            7,805,303
先进制造灵活配置混合型证券投资                                     人民币普通股
基金
孙丽英                                               5,090,000     人民币普通股           5,090,000
上述股东关联关系或一致行动的说      第六大股东熊海涛于 2015 年 1 月 29 日任第一大股东广州高
明                                  金技术产业集团有限公司执行董事,存在关联关系。除此之
                                    外,公司未知其它股东之间是否存在关联关系或属于《上市
                                    公司股东持股变动信息披露管理办法》规定的一致行动人。
表决权恢复的优先股股东及持股数
量的说明


2.3 截止报告期末的优先股股东总数、前十名优先股股东、前十名优先股无限售条件股东持股情
    况表

□适用 √不适用

三、 重要事项

3.1 公司主要会计报表项目、财务指标重大变动的情况及原因

√适用 □不适用
资产负债表主要项目大幅变动的情况及原因:

项目       2015/3/31        2014/12/31          增减额           增减幅度         变动原因分析

应收
           894,903.44      1,693,694.24      -798,790.80         -47.16%     定期存单到期,收回利息
利息
其他
流动     45,297,018.94    28,919,242.37     16,377,776.57         56.63%     未抵扣税金增加
资产
                                                                             合并太湖金张科技股份
存货     285,510,375.13   203,542,053.84    81,968,321.29         40.27%
                                                                             有限公司增加存货

商誉     45,026,489.07     8,624,698.76     36,401,790.31        422.06%     合并太湖金张科技股份有限


                                           6 / 19
                                            2015 年第一季度报告



                                                                                       公司,合并成本大于合并中
                                                                                       取得的被购买方于购买日可
                                                                                       辨认净资产公允价值份额的
                                                                                       差额
     长期
                                                                                       合并太湖金张科技股份
     待摊      5,145,710.37      1,969,011.14         3,176,699.23         161.33%
                                                                                       有限公司增加待摊费用
     费用
     应付                                                                              原材料采购增大,票据支
              40,957,735.09      5,050,000.00         35,907,735.09        711.04%
     票据                                                                              付货款增加
     应交                                                                              缴纳所得税和增值税导
              19,658,966.55      29,792,515.70    -10,133,549.15           -34.01%
     税费                                                                              致应交税费减少
     应付                                                                              合并太湖金张科技股份
                58,966.67              -                58,966.67
     利息                                                                              有限公司增加应付利息
     少数                                                                              合并太湖金张科技股份
     股东     85,842,264.95      21,784,359.19        64,057,905.76        294.05%     有限公司增加少数股东
     权益                                                                              权益
                                                                                       购买太湖金张科技股份
     长期
              146,500,000.00     65,250,000.00        81,250,000.00        124.52%     有限公司 51%股权,增加
     借款
                                                                                       专项长期借款

     利润表主要项目大幅变动的情况及原因:

      项目     2015 年 1-3 月    2014 年 1-3 月         增减额        增减幅度            变动原因分析

     销售费                                                                          加大市场开发力量,费
               14,551,583.01     8,010,721.29     6,540,861.72            81.65%
         用                                                                          用增加
     管理费
               37,820,573.87     28,086,769.66    9,733,804.21            34.66%     研发费用增加
         用
     财务费                                                                          银行借款增加,利息支
                4,953,811.24     -943,706.26      5,897,517.50            624.93%
         用                                                                          出增加
     资产减                                                                          按会计政策计提的坏帐
                1,056,405.89     2,353,207.05     -1,296,801.16           -55.11%
     值损失                                                                          准备减少
     营业外
                1,381,028.54      301,631.79      1,079,396.75            357.85%    设备报废增加
      支出

     现金流量表主要项目大幅变动的情况及原因:

                                                                                                变动原因分
  项目          2015 年 1-3 月       2014 年 1-3 月              增减额             增减幅度
                                                                                                      析
经营活动产                                                                                      支付税款及
生的现金流     -17,305,983.13        41,808,010.65         -59,113,993.78           -141.39%    购买商品支
  量净额                                                                                        出增加
投资活动产                                                                                      购买太湖金
生的现金流     -130,552,932.60      -104,615,319.10        -25,937,613.50           -24.79%     张科技股份
  量净额                                                                                        有限公司股

                                                  7 / 19
                                        2015 年第一季度报告



                                                                                        权,增加投资
                                                                                        支出
筹资活动产                                                                              短期借款及
生的现金流    109,519,349.22     -14,493,580.37          124,012,929.59     855.64%     长期借款增
  量净额                                                                                加
汇率变动对
                                                                                        同比汇率变
现金的影响      -87,666.41         346,331.97             -433,998.38       -125.31%
                                                                                        化影响
   额




     3.2 重要事项进展情况及其影响和解决方案的分析说明

     √适用 □不适用
     2015年1月26日经公司第三届董事会第十次会议审议同意公司以自有资金人民币133,447,978.10
     元向施克炜、孙建、陈晓东、王淑美、陆英、王彪、苏璿、博信优选(天津)股权投资基金合伙
     企业(有限合伙)、太湖县金张投资管理有限公司收购合计持有金张科技51%的股权。本次收购不
     构成关联交易,也不构成《上市公司重大资产重组管理办法》规定的重大资产重组。
     公司于2015年2月13日与施克炜、孙建、陈晓东、王淑美、陆英、王彪、苏璿、博信优选(天津)
     股权投资基金合伙企业(有限合伙)、太湖县金张投资管理有限公司分别签署了《股权转让协议》。
     根据《股权转让协议》中股权转让款支付方式,在协议签署后的15个工作日内公司向施克炜、孙
     建、陈晓东、王淑美、陆英、王彪、苏璿、太湖县金张投资管理有限公司支付转让价款的30%;向
     博信优选(天津)股权投资基金合伙企业(有限合伙)支付转让价款的50%。在双方办理完工商变
     更登记后的10个工作日内,公司向王淑美、陆英、王彪、苏璿、太湖县金张投资管理有限公司支
     付转让价款的70%;向施克炜、孙建、陈晓东支付转让价款的55%;向博信优选(天津)股权投资
     基金合伙企业(有限合伙)支付转让价款的50%。截止本报告日,上述款项已支付完毕。


     3.3 公司及持股 5%以上的股东承诺事项履行情况

     □适用 √不适用


     3.4 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重大变动的警
         示及原因说明

     □适用 √不适用


                                                                          四川东材科技集团股份有
                                                              公司名称
                                                                          限公司
                                                            法定代表人    于少波
                                                                  日期    2015 年 4 月 23




                                                8 / 19
                                   2015 年第一季度报告



四、 附录

4.1 财务报表

                                    合并资产负债表
                                   2015 年 3 月 31 日
编制单位:四川东材科技集团股份有限公司
                                             单位:元    币种:人民币   审计类型:未经审计
                 项目                        期末余额                    年初余额
流动资产:
    货币资金                                   254,178,973.56             292,606,206.48
    结算备付金
    拆出资金
    以公允价值计量且其变动计入当
期损益的金融资产
    衍生金融资产
    应收票据                                   227,972,103.18             231,745,535.27
    应收账款                                   347,246,334.48             290,653,025.57
    预付款项                                      38,111,789.07            41,071,680.88
    应收保费
    应收分保账款
    应收分保合同准备金
    应收利息                                        894,903.44              1,693,694.24
    应收股利
    其他应收款                                    18,100,054.35            18,277,138.94
    买入返售金融资产
    存货                                       285,510,375.13             203,542,053.84
    划分为持有待售的资产
    一年内到期的非流动资产
    其他流动资产                                  45,297,018.94            28,919,242.37
      流动资产合计                           1,217,311,552.15           1,108,508,577.59
非流动资产:
    发放贷款及垫款
    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                                 1,142,839,742.01           1,115,815,501.12
    在建工程                                   436,115,213.94             338,971,673.09
    工程物资
    固定资产清理
    生产性生物资产

                                         9 / 19
                                   2015 年第一季度报告



    油气资产
    无形资产                                   169,551,717.88        163,635,840.08
    开发支出                                       17,065,680.94     13,724,251.41
    商誉                                           45,026,489.07       8,624,698.76
    长期待摊费用                                    5,145,710.37       1,969,011.14
    递延所得税资产                                 18,097,395.88     16,990,003.27
    其他非流动资产                             194,624,963.41        203,542,435.89
      非流动资产合计                         2,028,466,913.50      1,863,273,414.76
        资产总计                             3,245,778,465.65      2,971,781,992.35
流动负债:
    短期借款                                   435,032,384.44        375,955,669.44
    向中央银行借款
    吸收存款及同业存放
    拆入资金
    以公允价值计量且其变动计入当
期损益的金融负债
    衍生金融负债
    应付票据                                       40,957,735.09       5,050,000.00
    应付账款                                   148,555,345.29        127,144,981.47
    预收款项                                       17,183,137.39     15,272,560.93
    卖出回购金融资产款
    应付手续费及佣金
    应付职工薪酬                                    3,542,710.60       4,048,450.72
    应交税费                                       19,658,966.55     29,792,515.70
    应付利息                                           58,966.67
    应付股利                                         206,978.32         206,978.32
    其他应付款                                     19,552,013.73     19,707,529.81
    应付分保账款
    保险合同准备金
    代理买卖证券款
    代理承销证券款
    划分为持有待售的负债
    一年内到期的非流动负债
    其他流动负债
      流动负债合计                             684,748,238.08        577,178,686.39
非流动负债:
    长期借款                                   146,500,000.00        65,250,000.00
    应付债券
    其中:优先股
           永续债
    长期应付款
    长期应付职工薪酬
                                         10 / 19
                                   2015 年第一季度报告



    专项应付款
    预计负债
    递延收益                                       89,896,410.64           92,446,640.32
    递延所得税负债                                  2,204,402.58            2,216,383.03
    其他非流动负债
      非流动负债合计                           238,600,813.22             159,913,023.35
        负债合计                               923,349,051.30             737,091,709.74
所有者权益
    股本                                       615,760,000.00             615,760,000.00
    其他权益工具
    其中:优先股
           永续债
    资本公积                                 1,164,847,377.70           1,164,847,377.70
    减:库存股
    其他综合收益
    专项储备
    盈余公积                                       60,818,717.57           60,818,717.57
    一般风险准备
    未分配利润                                 395,161,054.13             371,479,828.15
    归属于母公司所有者权益合计               2,236,587,149.40           2,212,905,923.42
    少数股东权益                                   85,842,264.95           21,784,359.19
      所有者权益合计                         2,322,429,414.35           2,234,690,282.61
        负债和所有者权益总计                 3,245,778,465.65           2,971,781,992.35
法定代表人:于少波主管会计工作负责人:周乔会计机构负责人:张兴彦



                                   母公司资产负债表
                                   2015 年 3 月 31 日
编制单位:四川东材科技集团股份有限公司
                                               单位:元    币种:人民币 审计类型:未经审计
                 项目                          期末余额                  年初余额
流动资产:
  货币资金                                         132,754,004.47         148,040,905.31
  以公允价值计量且其变动计入当期损
益的金融资产
  衍生金融资产
  应收票据                                          55,903,280.60          72,094,139.81
  应收账款                                         102,748,504.13          98,415,522.22
  预付款项                                           9,079,892.60           6,681,352.87
  应收利息                                             888,114.39           1,689,517.14
  应收股利
  其他应收款                                        74,657,692.76          80,763,186.63

                                         11 / 19
                                 2015 年第一季度报告



  存货                                           118,786,178.64      119,264,870.06
  划分为持有待售的资产
  一年内到期的非流动资产
  其他流动资产                                         12,616.41        267,237.31
    流动资产合计                                 494,830,284.00      527,216,731.35
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                              1,396,976,252.81       1,281,952,841.70
  投资性房地产
  固定资产                                       370,294,693.12      378,339,437.91
  在建工程                                       46,335,586.47       34,000,107.68
  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                                       85,444,616.27       86,455,832.09
  开发支出                                       11,835,623.69         9,172,183.07
  商誉
  长期待摊费用                                      954,326.89         1,145,192.29
  递延所得税资产                                 12,172,840.97       11,237,703.36
  其他非流动资产                                   8,399,946.76        8,739,940.58
    非流动资产合计                          1,932,413,886.98       1,811,043,238.68
      资产总计                              2,427,244,170.98       2,338,259,970.03
流动负债:
  短期借款                                       151,000,000.00      125,000,000.00
  以公允价值计量且其变动计入当期损
益的金融负债
  衍生金融负债
  应付票据                                         2,660,000.00      32,550,000.00
  应付账款                                       46,895,839.07       48,217,486.34
  预收款项                                         7,029,655.20        6,214,584.39
  应付职工薪酬                                     1,406,642.94        2,860,594.20
  应交税费                                         6,676,856.33      12,300,887.11
  应付利息
  应付股利
  其他应付款                                     245,805,180.13      187,367,145.62
  划分为持有待售的负债
  一年内到期的非流动负债
  其他流动负债
    流动负债合计                                 461,474,173.67      414,510,697.66
                                       12 / 19
                                 2015 年第一季度报告



非流动负债:
  长期借款                                         50,000,000.00
  应付债券
  其中:优先股
         永续债
  长期应付款
  长期应付职工薪酬
  专项应付款
  预计负债
  递延收益                                         55,781,510.81            58,063,534.61
  递延所得税负债
  其他非流动负债
    非流动负债合计                                 105,781,510.81           58,063,534.61
      负债合计                                     567,255,684.48          472,574,232.27
所有者权益:
  股本                                             615,760,000.00          615,760,000.00
  其他权益工具
  其中:优先股
         永续债
  资本公积                                    1,165,610,562.16           1,165,610,562.16
  减:库存股
  其他综合收益
  专项储备
  盈余公积                                         60,818,717.57            60,818,717.57
  未分配利润                                       17,799,206.77            23,496,458.03
    所有者权益合计                            1,859,988,486.50           1,865,685,737.76
      负债和所有者权益总计                    2,427,244,170.98           2,338,259,970.03
法定代表人:于少波主管会计工作负责人:周乔会计机构负责人:张兴彦



                                     合并利润表
                                   2015 年 1—3 月
编制单位:四川东材科技集团股份有限公司
                                             单位:元     币种:人民币   审计类型:未经审计
                   项目                              本期金额               上期金额
一、营业总收入                                       288,377,501.54         303,044,123.41
其中:营业收入                                       288,377,501.54         303,044,123.41
      利息收入
      已赚保费
      手续费及佣金收入
二、营业总成本                                       263,765,853.28         269,294,910.01
其中:营业成本                                       204,847,319.71         231,024,192.91
                                         13 / 19
                                  2015 年第一季度报告



       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                                    536,159.56      763,725.36
       销售费用                                     14,551,583.01       8,010,721.29
       管理费用                                     37,820,573.87      28,086,769.66
       财务费用                                         4,953,811.24     -943,706.26
       资产减值损失                                     1,056,405.89    2,353,207.05
  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

       汇兑收益(损失以“-”号填列)
三、营业利润(亏损以“-”号填列)                  24,611,648.26      33,749,213.40
  加:营业外收入                                        4,206,882.10    4,435,572.76
       其中:非流动资产处置利得                           17,017.17        9,671.06
  减:营业外支出                                        1,381,028.54     301,631.79
       其中:非流动资产处置损失                         1,356,263.08     282,111.79
四、利润总额(亏损总额以“-”号填列)              27,437,501.82      37,883,154.37
  减:所得税费用                                        3,707,378.30    4,672,525.47
五、净利润(净亏损以“-”号填列)                  23,730,123.52      33,210,628.90
  归属于母公司所有者的净利润                        23,681,225.98      32,956,280.97
  少数股东损益                                            48,897.54      254,347.93
六、其他综合收益的税后净额
  归属母公司所有者的其他综合收益的税后净

     (一)以后不能重分类进损益的其他综合
收益
      1.重新计量设定受益计划净负债或净资
产的变动
      2.权益法下在被投资单位不能重分类进
损益的其他综合收益中享有的份额
     (二)以后将重分类进损益的其他综合收

      1.权益法下在被投资单位以后将重分类
进损益的其他综合收益中享有的份额
       2.可供出售金融资产公允价值变动损益

                                         14 / 19
                                     2015 年第一季度报告



      3.持有至到期投资重分类为可供出售金
融资产损益
       4.现金流量套期损益的有效部分
       5.外币财务报表折算差额
       6.其他
  归属于少数股东的其他综合收益的税后净额
七、综合收益总额                                       23,730,123.52          33,210,628.90
  归属于母公司所有者的综合收益总额                     23,681,225.98          32,956,280.97
  归属于少数股东的综合收益总额                               48,897.54           254,347.93
八、每股收益:
  (一)基本每股收益(元/股)                                       0.04                 0.05
  (二)稀释每股收益(元/股)                                       0.04                 0.05
本期发生同一控制下企业合并的,被合并方在合并前实现的净利润为:             元,上期被合并方
实现的净利润为:        元。
法定代表人:于少波主管会计工作负责人:周乔会计机构负责人:张兴彦



                                     母公司利润表
                                    2015 年 1—3 月
编制单位:四川东材科技集团股份有限公司
                                            单位:元 币种:人民币         审计类型:未经审计
                  项目                             本期金额                   上期金额
一、营业收入                                           98,765,880.34          147,516,376.98
  减:营业成本                                         81,893,158.16          123,369,305.13
       营业税金及附加                                       360,897.23           626,127.43
       销售费用                                            6,436,862.19         3,154,480.05
       管理费用                                        17,931,874.61          13,986,828.97
       财务费用                                            2,006,569.73         -702,734.81
       资产减值损失                                         360,726.77           470,343.51
  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

二、营业利润(亏损以“-”号填列)                   -10,224,208.35             6,612,026.70
  加:营业外收入                                           3,607,560.97         1,453,816.15
       其中:非流动资产处置利得                              15,037.17
  减:营业外支出                                             15,741.49           153,774.76
       其中:非流动资产处置损失                                 377.40           146,774.76
三、利润总额(亏损总额以“-”号填列)                 -6,632,388.87            7,912,068.09
     减:所得税费用                                        -935,137.61          1,104,317.75
四、净利润(净亏损以“-”号填列)                     -5,697,251.26            6,807,750.34

                                           15 / 19
                                    2015 年第一季度报告



五、其他综合收益的税后净额
  (一)以后不能重分类进损益的其他综合收

    1.重新计量设定受益计划净负债或净资产
的变动
    2.权益法下在被投资单位不能重分类进损
益的其他综合收益中享有的份额
  (二)以后将重分类进损益的其他综合收益
    1.权益法下在被投资单位以后将重分类进
损益的其他综合收益中享有的份额
     2.可供出售金融资产公允价值变动损益
    3.持有至到期投资重分类为可供出售金融
资产损益
     4.现金流量套期损益的有效部分
     5.外币财务报表折算差额
     6.其他
六、综合收益总额                                       -5,697,251.26           6,807,750.34
七、每股收益:
     (一)基本每股收益(元/股)                                 -0.01                  0.01
    (二)稀释每股收益(元/股)                             -0.01                       0.01
法定代表人:于少波主管会计工作负责人:周乔会计机构负责人:张兴彦



                                    合并现金流量表
                                    2015 年 1—3 月
编制单位:四川东材科技集团股份有限公司
                                            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                      182,142,070.40           167,022,567.04
  客户存款和同业存放款项净增加额
  向中央银行借款净增加额
  向其他金融机构拆入资金净增加额
  收到原保险合同保费取得的现金
  收到再保险业务现金净额
  保户储金及投资款净增加额
  处置以公允价值计量且其变动计入当
期损益的金融资产净增加额
  收取利息、手续费及佣金的现金
  拆入资金净增加额
  回购业务资金净增加额
  收到的税费返还                                      1,285,047.35             3,367,344.16

                                          16 / 19
                                   2015 年第一季度报告



  收到其他与经营活动有关的现金                       8,431,250.53      20,258,539.26
    经营活动现金流入小计                           191,858,368.28     190,648,450.46
  购买商品、接受劳务支付的现金                     134,697,190.10      94,273,771.27
  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                   33,383,212.68       26,198,728.71
  支付的各项税费                                   19,013,176.02        8,605,121.98
  支付其他与经营活动有关的现金                     22,070,772.61       19,762,817.85
    经营活动现金流出小计                           209,164,351.41     148,840,439.81
      经营活动产生的现金流量净额                   -17,305,983.13      41,808,010.65
二、投资活动产生的现金流量:
  收回投资收到的现金
  取得投资收益收到的现金
  处置固定资产、无形资产和其他长期资                     19,980.00         16,000.00
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                                 19,980.00         16,000.00
  购建固定资产、无形资产和其他长期资               36,449,908.70       84,841,741.02
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                 94,123,003.90       19,789,578.08
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                           130,572,912.60     104,631,319.10
      投资活动产生的现金流量净额                -130,552,932.60      -104,615,319.10
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                               221,902,459.70      72,395,570.80
  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                           221,902,459.70      72,395,570.80
  偿还债务支付的现金                               106,910,387.60      85,651,537.00
  分配股利、利润或偿付利息支付的现金                 5,472,722.88       1,237,614.17
  其中:子公司支付给少数股东的股利、

                                         17 / 19
                                    2015 年第一季度报告



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                            112,383,110.48             86,889,151.17
       筹资活动产生的现金流量净额                   109,519,349.22             -14,493,580.37
四、汇率变动对现金及现金等价物的影响                      -87,666.41              346,331.97
五、现金及现金等价物净增加额                        -38,427,232.92             -76,954,556.85
  加:期初现金及现金等价物余额                      292,606,206.48             323,503,935.02
六、期末现金及现金等价物余额                  254,178,973.56                   246,549,378.17
法定代表人:于少波主管会计工作负责人:周乔会计机构负责人:张兴彦



                                  母公司现金流量表
                                    2015 年 1—3 月
编制单位:四川东材科技集团股份有限公司
                                            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                      100,774,395.19             81,117,856.23
  收到的税费返还
  收到其他与经营活动有关的现金                      129,937,402.65             18,661,862.51
    经营活动现金流入小计                            230,711,797.84             99,779,718.74
  购买商品、接受劳务支付的现金                       70,159,881.61             43,988,862.76
  支付给职工以及为职工支付的现金                     18,011,925.68             15,233,553.64
  支付的各项税费                                      9,172,065.72              3,155,161.14
  支付其他与经营活动有关的现金                       99,624,031.80             43,084,258.40
    经营活动现金流出小计                            196,967,904.81            105,461,835.94
       经营活动产生的现金流量净额                    33,743,893.03             -5,682,117.20
二、投资活动产生的现金流量:
  收回投资收到的现金
  取得投资收益收到的现金
  处置固定资产、无形资产和其他长期资                       18,000.00
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                                   18,000.00
  购建固定资产、无形资产和其他长期资                  8,220,724.08              9,649,981.71
产支付的现金
  投资支付的现金                                    115,023,411.11             21,000,000.00
  取得子公司及其他营业单位支付的现
金净额
  支付其他与投资活动有关的现金

                                          18 / 19
                                   2015 年第一季度报告



    投资活动现金流出小计                           123,244,135.19    30,649,981.71
      投资活动产生的现金流量净额                -123,226,135.19      -30,649,981.71
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                               111,000,000.00    35,000,000.00
  收到其他与筹资活动有关的现金
    筹资活动现金流入小计                           111,000,000.00    35,000,000.00
  偿还债务支付的现金                               35,000,000.00     35,000,000.00
  分配股利、利润或偿付利息支付的现金                 1,800,570.83       500,000.02
  支付其他与筹资活动有关的现金
    筹资活动现金流出小计                           36,800,570.83     35,500,000.02
      筹资活动产生的现金流量净额                   74,199,429.17       -500,000.02
四、汇率变动对现金及现金等价物的影响                     -4,087.85
五、现金及现金等价物净增加额                       -15,286,900.84    -36,832,098.93
  加:期初现金及现金等价物余额                     148,040,905.31    178,402,523.38
六、期末现金及现金等价物余额                  132,754,004.47         141,570,424.45
法定代表人:于少波主管会计工作负责人:周乔会计机构负责人:张兴彦




                                         19 / 19