新闻源 财富源

2019年10月18日 星期五

东材科技(601208)公告正文

东材科技:2015年第三季度报告

公告日期:2015-10-28

                      2015 年第三季度报告



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 年第三季度报告




                            1 / 23
                                 2015 年第三季度报告




                                    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 .................................................................. 8
四、   附录..................................................................... 11




                                       2 / 23
                                     2015 年第三季度报告




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 本公司第三季度报告未经审计。




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             3,268,458,600.99             2,971,781,992.35                          9.98
归属于上市公司股
                   2,217,144,891.99             2,212,905,923.42                          0.19
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(%)
                      (1-9 月)               (1-9 月)
经营活动产生的现
                     106,149,997.82                 159,491,164.32                    -33.45
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
                      (1-9 月)               (1-9 月)                    (%)
营业收入           1,024,891,503.05             1,047,510,832.02                        -2.16
归属于上市公司股
                      60,814,968.57                 102,592,565.23                    -40.72
东的净利润
归属于上市公司股
东的扣除非经常性      49,783,897.62                 93,651,372.38                     -46.84
损益的净利润

                                           3 / 23
                                 2015 年第三季度报告



加权平均净资产收
                              2.71                      4.78         减少 2.07 个百分点
益率(%)
基本每股收益(元/
                              0.10                      0.17                      -41.18
股)
稀释每股收益(元/
                              0.10                      0.17                      -41.18
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
                           本期金额        年初至报告期末金额               说明
       项目
                         (7-9 月)           (1-9 月)
非流动资产处置损益             13,468.53         -1,332,843.02
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,但与公司正常经
营业务密切相关,符合
国家政策规定、按照一        8,035,167.09         14,623,273.15
定标准定额或定量持
续享受的政府补助除

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

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


                                       4 / 23
                             2015 年第三季度报告



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

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
                          38,050.24                 -34626.24
他营业外收入和支出
其他符合非经常性损
益定义的损益项目
所得税影响额           -1,237,885.02         -2,029,717.54
少数股东权益影响额
                         -110,944.15               -195,015.40
(税后)
       合计             6,737,856.69         11,031,070.95



                                   5 / 23
                                  2015 年第三季度报告




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)                                                                      39,839
                                  前十名股东持股情况
       股东名称     期末持股数    比例     持有有限        质押或冻结情况       股东性质
       (全称)         量        (%)      售条件股     股份状态     数量
                                             份数量
广州高金技术产业                                                                境内非国有
                    143,759,600   23.35                   质押     61,576,000
集团有限公司                                                                          法人
于少波               31,903,200    5.18                    无                   境内自然人
唐安斌               22,866,600    3.71                   质押     10,680,000   境内自然人
熊玲瑶               20,942,160    3.40                    无                   境内自然人
尹胜                 16,434,600    2.67                    无                   境内自然人
中央汇金投资有限
                     15,625,900    2.54                    无                     国有法人
责任公司
熊海涛               14,196,772    2.31                    无                   境内自然人
中国证券金融股份
                      9,743,567    1.58                    无                     国有法人
有限公司
中国银行股份有限
公司-华夏新经济
                      6,535,900    1.06                    无                     其他
灵活配置混合型发
起式证券投资基金
中国农业银行股份
有限公司-易方达
瑞惠灵活配置混合      4,445,786    0.72                    无                     其他
型发起式证券投资
基金
博时基金-农业银
行-博时中证金融      4,384,200    0.71                    无                     其他
资产管理计划
大成基金-农业银
行-大成中证金融      4,384,200    0.71                    无                     其他
资产管理计划
工银瑞信基金-农
业银行-工银瑞信
                      4,384,200    0.71                    无                     其他
中证金融资产管理
计划
广发基金-农业银
行-广发中证金融      4,384,200    0.71                    无                     其他
资产管理计划




                                         6 / 23
                                     2015 年第三季度报告



华夏基金-农业银
行-华夏中证金融         4,384,200    0.71                 无                       其他
资产管理计划
嘉实基金-农业银
行-嘉实中证金融         4,384,200    0.71                 无                       其他
资产管理计划
南方基金-农业银
行-南方中证金融         4,384,200    0.71                 无                       其他
资产管理计划
易方达基金-农业
银行-易方达中证         4,384,200    0.71                 无                       其他
金融资产管理计划
银华基金-农业银
行-银华中证金融         4,384,200    0.71                 无                       其他
资产管理计划
中欧基金-农业银
行-中欧中证金融         4,384,200    0.71                 无                       其他
资产管理计划
                               前十名无限售条件股东持股情况
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
                                             143,759,600   人民币普通股       143,759,600
限公司
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
中央汇金投资有限责任公
                                             15,625,900    人民币普通股        15,625,900

熊海涛                                       14,196,772    人民币普通股        14,196,772
中国证券金融股份有限公
                                               9,743,567   人民币普通股         9,743,567

中国银行股份有限公司-
华夏新经济灵活配置混合                         6,535,900   人民币普通股         6,535,900
型发起式证券投资基金
中国农业银行股份有限公
司-易方达瑞惠灵活配置
                                               4,445,786   人民币普通股         4,445,786
混合型发起式证券投资基

博时基金-农业银行-博
                                               4,384,200   人民币普通股         4,384,200
时中证金融资产管理计划
大成基金-农业银行-大
                                               4,384,200   人民币普通股         4,384,200
成中证金融资产管理计划

                                           7 / 23
                                     2015 年第三季度报告



工银瑞信基金-农业银行
-工银瑞信中证金融资产                          4,384,200      人民币普通股            4,384,200
管理计划
广发基金-农业银行-广
                                                4,384,200      人民币普通股            4,384,200
发中证金融资产管理计划
华夏基金-农业银行-华
                                                4,384,200      人民币普通股            4,384,200
夏中证金融资产管理计划
嘉实基金-农业银行-嘉
                                                4,384,200      人民币普通股            4,384,200
实中证金融资产管理计划
南方基金-农业银行-南
                                                4,384,200      人民币普通股            4,384,200
方中证金融资产管理计划
易方达基金-农业银行-
易方达中证金融资产管理                          4,384,200      人民币普通股            4,384,200
计划
银华基金-农业银行-银
                                                4,384,200      人民币普通股            4,384,200
华中证金融资产管理计划
中欧基金-农业银行-中
                                                4,384,200      人民币普通股            4,384,200
欧中证金融资产管理计划
上述股东关联关系或一致       第七大股东熊海涛任第一大股东广州高金技术产业集团有限公司执
行动的说明                   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       2015/9/30       2014/12/31           增减额        增减幅度       变动原因分析

  货币                                                                     随着募投项目陆续投
           202,966,231.87   292,606,206.48    -89,639,974.61     -30.64%
  资金                                                                        入,募集资金减少


                                             8 / 23
                                      2015 年第三季度报告



  应收                                                                        募集资金减少,相应
               382,500.00     1,693,694.24      -1,311,194.24     -77.42%
  利息                                                                          的应收利息减少
 其他应
            30,105,824.34    18,277,138.94      11,828,685.40      64.72%         保证金增加
  收款
 其他流
            47,752,682.26    28,919,242.37      18,833,439.89      65.12%       未认证税金增加
 动资产
                                                                              金张科技纳入合并报
  存货     294,171,830.86   203,542,053.84      90,629,777.02      44.53%
                                                                                 表,存货增加
  开发
            24,328,928.69    13,724,251.41      10,604,677.28      77.27%        开发支出增加
  支出
                                                                              收购金张科技股权,
  商誉      64,869,762.15     8,624,698.76      56,245,063.39     652.14%
                                                                                   增加商誉
 长期待                                                                       金张科技纳入合并报
             4,606,228.27     1,969,011.14       2,637,217.13     133.94%
 摊费用                                                                        表,增加待摊费用
 其他非
                                                                              工程项目预付款大幅
 流动资     54,012,293.33   203,542,435.89   -149,530,142.56      -73.46%
                                                                                     减少
   产
                                                                              为节约资金成本,以
  应付
            88,507,253.63     5,050,000.00      83,457,253.63    1652.62%     银行承兑汇票支付货
  票据
                                                                                    款增加
                                                                              金张科技纳入合并报
 应付职
             6,038,264.60     4,048,450.72       1,989,813.88      49.15%     表,增加应付职工薪
 工薪酬
                                                                                      酬
                                                                              缴纳上期所得税以及
  应交
            13,783,174.15    29,792,515.70    -16,009,341.55      -53.74%     本期利润下降所得税
  税费
                                                                                     减少
                                                                              金张科技纳入合并报
 少数股
            87,218,458.72    21,784,359.19      65,434,099.53     300.37%     表,增加少数股东权
 东权益
                                                                                      益
  长期                                                                        收购金张科技,增加
           139,250,000.00    65,250,000.00      74,000,000.00     113.41%
  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 1-9 月   2014 年 1-9 月      增减额       增减幅度          变动原因分析

营业税金                                                                  应缴增值税同比增加,税
            4,941,502.42     2,362,060.31     2,579,442.11      109.20%
 及附加                                                                       费附加同比增加
                                                                          增加银行借款,利息支出
财务费用   21,433,145.84     4,345,598.17    17,087,547.67      393.22%
                                                                                   增加
资产减值                                                                    按会计政策计提的坏帐
              730,206.16     4,187,545.29    -3,457,339.13      -82.56%
  损失                                                                         准备同比减少
                                             9 / 23
                                      2015 年第三季度报告



 营业外                                                                     确认的政府补助收入增
           14,914,934.89     11,291,957.06      3,622,977.83     32.08%
  收入                                                                     加
 营业外                                                                    淘汰落后产能,报废的固
            1,583,297.58       378,972.64       1,204,324.94     317.79%
  支出                                                                            定资产增加

现金流量表主要项目大幅变动的情况及原因:

 项目       2015 年 1-9 月     2014 年 1-9 月           增减额       增减幅度      变动原因分析

经营活动                                                                         金张科技纳入合并
产生的现                                                                         报表,支付各项税
           106,149,997.82      159,491,164.32     -53,341,166.50     -33.44%
金流量净                                                                         费及为职工支出现
  额                                                                                     金增加
投资活动
                                                                                 收购金张科技,股
产生的现
           -210,218,621.62    -262,585,361.03      52,366,739.41     -19.94%     权投资支出增加,
金流量净
                                                                                 固定资产投资减少
  额
筹资活动
产生的现                                                                         偿付银行借款及借
             1,660,350.12      156,517,019.51    -154,856,669.39     -98.94%
金流量净                                                                          款利息同比增加
  额
汇率变动
对现金的       -106,337.57          73,353.51          -179,691.08   -555.59%      汇率变化影响
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



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


                                                  公司名称       四川东材科技集团股份有限公司

                                                 法定代表人                     于少波

                                                       日期            2015 年 10 月 27 日

                                             10 / 23
                                    2015 年第三季度报告




四、 附录


4.1 财务报表
                                    合并资产负债表
                                   2015 年 9 月 30 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                                          202,966,231.87            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                                          232,846,361.42            231,745,535.27
  应收账款                                          341,092,918.01            290,653,025.57
  预付款项                                          46,070,188.68              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                                                382,500.00            1,693,694.24
  应收股利
  其他应收款                                        30,105,824.34              18,277,138.94
  买入返售金融资产
  存货                                              294,171,830.86            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                                      47,752,682.26              28,919,242.37
    流动资产合计                               1,195,388,537.44             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

                                          11 / 23
                                 2015 年第三季度报告



  固定资产                                  1,412,899,273.61        1,115,815,501.12
  在建工程                                       328,220,355.87       338,971,673.09
  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                                       165,378,929.32       163,635,840.08
  开发支出                                       24,328,928.69        13,724,251.41
  商誉                                           64,869,762.15          8,624,698.76
  长期待摊费用                                     4,606,228.27         1,969,011.14
  递延所得税资产                                 18,754,292.31        16,990,003.27
  其他非流动资产                                 54,012,293.33        203,542,435.89
    非流动资产合计                          2,073,070,063.55        1,863,273,414.76
      资产总计                              3,268,458,600.99        2,971,781,992.35
流动负债:
  短期借款                                       444,585,079.44       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                                       88,507,253.63          5,050,000.00
  应付账款                                       149,384,384.18       127,144,981.47
  预收款项                                       11,806,762.79        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                                     6,038,264.60         4,048,450.72
  应交税费                                       13,783,174.15        29,792,515.70
  应付利息
  应付股利                                             213,191.44        206,978.32
  其他应付款                                     19,881,713.85        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                                 734,199,824.08       577,178,686.39
非流动负债:
  长期借款                                       139,250,000.00       65,250,000.00
                                       12 / 23
                                   2015 年第三季度报告



  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                                         88,464,984.52            92,446,640.32
  递延所得税负债                                     2,180,441.68            2,216,383.03
  其他非流动负债
    非流动负债合计                                 229,895,426.20          159,913,023.35
      负债合计                                     964,095,250.28          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                                    1,169,847,377.70           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                                       370,718,796.72          371,479,828.15
  归属于母公司所有者权益合计                  2,217,144,891.99           2,212,905,923.42
  少数股东权益                                     87,218,458.72            21,784,359.19
    所有者权益合计                            2,304,363,350.71           2,234,690,282.61
      负债和所有者权益总计                    3,268,458,600.99           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 9 月 30 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                                         74,758,385.56           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                                         47,040,492.66            72,094,139.81

                                         13 / 23
                                 2015 年第三季度报告



  应收账款                                       86,400,412.47      98,415,522.22
  预付款项                                       11,649,937.80        6,681,352.87
  应收利息                                          382,500.00        1,689,517.14
  应收股利
  其他应收款                                     109,892,396.90     80,763,186.63
  存货                                           104,300,937.14     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                                      632,833.27         267,237.31
    流动资产合计                                 435,057,895.80     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                              1,479,819,525.89      1,281,952,841.70
  投资性房地产
  固定资产                                       404,299,065.13     378,339,437.91
  在建工程                                       14,804,006.29      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                                       83,422,184.63      86,455,832.09
  开发支出                                       17,152,072.86        9,172,183.07
  商誉
  长期待摊费用                                      572,596.09        1,145,192.29
  递延所得税资产                                 12,450,176.68      11,237,703.36
  其他非流动资产                                   8,223,532.74       8,739,940.58
    非流动资产合计                          2,020,743,160.31      1,811,043,238.68
      资产总计                              2,455,801,056.11      2,338,259,970.03
流动负债:
  短期借款                                       181,000,000.00     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                                                 -        32,550,000.00
  应付账款                                       49,845,757.65      48,217,486.34
  预收款项                                         3,887,072.74       6,214,584.39
  应付职工薪酬                                     3,590,608.27       2,860,594.20
  应交税费                                         4,239,076.94     12,300,887.11
  应付利息
  应付股利
                                       14 / 23
                                    2015 年第三季度报告



  其他应付款                                        268,093,475.57              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                                    510,655,991.17              414,510,697.66
非流动负债:
  长期借款                                          47,750,000.00
  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                                          54,917,032.16                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                                  102,667,032.16               58,063,534.61
      负债合计                                      613,323,023.33              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                                     1,170,610,562.16               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                                        -4,711,246.95                23,496,458.03
    所有者权益合计                             1,842,478,032.78               1,865,685,737.76
      负债和所有者权益总计                     2,455,801,056.11               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—9 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
                                                            年初至报告期       上年年初至报告
                     本期金额         上期金额
     项目                                                 期末金额 (1-9       期期末金额(1-9
                     (7-9 月)       (7-9 月)
                                                                月)                 月)
一、营业总收入     361,986,646.29   352,407,140.18        1,024,891,503.05    1,047,510,832.02

                                          15 / 23
                                      2015 年第三季度报告



其中:营业收入       361,986,646.29   352,407,140.18        1,024,891,503.05   1,047,510,832.02
       利息收入
       已赚保费
      手续费及
佣金收入
二、营业总成本       349,591,116.46   316,920,581.50          963,497,713.97     939,785,384.35
其中:营业成本       285,104,093.97   253,880,027.84          779,314,381.30     775,827,575.81
       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        1,843,122.66       784,320.93            4,941,502.42       2,362,060.31
及附加
       销售费用      15,170,976.99     16,810,369.42          42,783,856.04      42,003,473.82
       管理费用      38,087,410.77     42,078,191.50          114,294,622.21     111,059,130.95
       财务费用        9,093,258.98     2,395,211.72          21,433,145.84        4,345,598.17
       资产减值         292,253.09        972,460.09             730,206.16        4,187,545.29
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
       汇兑收益
(损失以“-”号
填列)
三、营业利润(亏     12,395,529.83     35,486,558.68          61,393,789.08      107,725,447.67
损以“-”号填列)
  加:营业外收入       8,164,396.57       1196340.87          14,914,934.89      11,291,957.06
      其中:非流         13,468.53                    0           31,827.90         326,176.05
动资产处置利得
  减:营业外支出         77,710.71           3,929.55           1,583,297.58        378,972.64
                                            16 / 23
                                   2015 年第三季度报告



      其中:非流               0                   0      1,364,670.92      282,111.79
动资产处置损失
四、利润总额(亏   20,482,215.69    36,678,970.00        74,725,426.39   118,638,432.09
损总额以“-”
号填列)
  减:所得税费用    4,305,138.13     2,903,887.11        12,280,145.39   15,320,501.48
五、净利润(净亏   16,177,077.56    33,775,082.89        62,445,281.00   103,317,930.61
损以“-”号填
列)
  归属于母公司     15,199,065.04    33,470,889.96        60,814,968.57   102,592,565.23
所有者的净利润
  少数股东损益       978,012.52        304,192.93         1,630,312.43      725,365.38
六、其他综合收益
的税后净额
  归属母公司所
有者的其他综合
收益的税后净额
    (一)以后不
能重分类进损益
的其他综合收益
       1.重新计
量设定受益计划
净负债或净资产
的变动
      2.权益法
下在被投资单位
不能重分类进损
益的其他综合收
益中享有的份额
    (二)以后将
重分类进损益的
其他综合收益
      1.权益法
下在被投资单位
以后将重分类进
损益的其他综合
收益中享有的份

      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

                                         17 / 23
                                       2015 年第三季度报告



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     16,177,077.56      33,775,082.89        62,445,281.00     103,317,930.61
  归属于母公司       15,199,065.04      33,470,889.96        60,814,968.57     102,592,565.23
所有者的综合收
益总额
   归属于少数股        978,012.52          304,192.93         1,630,312.43        725,365.38
东的综合收益总

八、每股收益:
  (一)基本每股             0.02                 0.06                0.10              0.17
收益(元/股)
  (二)稀释每股             0.02                 0.06                0.10              0.17
收益(元/股)
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—9 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
                                                               年初至报告期   上年年初至报
                          本期金额            上期金额
        项目                                                     期末金额     告期期末金额
                          (7-9 月)          (7-9 月)
                                                                 (1-9 月)     (1-9 月)
一、营业收入            106,730,331.66     125,109,058.93     335,786,666.46   431,957,864.04
  减:营业成本           87,896,946.76     101,114,947.63     273,699,567.96   354,356,651.53
      营业税金及附         340,653.17           672,100.75      1,635,816.57     1,970,378.30

      销售费用            4,252,506.54        6,168,573.39     14,883,193.86   15,846,433.01
      管理费用           14,625,181.12      21,179,633.52      53,601,387.39   60,768,004.50
      财务费用            2,998,569.43         -240,744.34      8,460,398.21   -1,109,842.19
      资产减值损失         -270,525.39          169,168.34       -269,680.20      176,516.78

                                             18 / 23
                                   2015 年第三季度报告



  加:公允价值变动收
益(损失以“-”号填
列)
      投资收益(损失                                         39,118,577.60   26,894,022.10
以“-”号填列)
      其中:对联营企
业和合营企业的投资
收益
二、营业利润(亏损以    -3,112,999.97   -3,954,620.36        22,894,560.27   26,843,744.21
“-”号填列)
  加:营业外收入         4,075,818.88       204,390.86        9,310,550.35    4,484,677.55
      其中:非流动资        13,468.53                    0       28,505.70     203,173.08
产处置利得
  减:营业外支出            33,333.09         2,929.55         117,538.51      159,363.51
      其中:非流动资                0                    0       3,841.33      146,774.76
产处置损失
三、利润总额(亏损总      929,485.82    -3,753,159.05        32,087,572.11   31,169,058.25
额以“-”号填列)
    减:所得税费用        -49,796.84    -1,880,023.21        -1,280,722.91     207,782.35
四、净利润(净亏损以      979,282.66    -1,873,135.84        33,368,295.02   30,961,275.90
“-”号填列)
五、其他综合收益的税
后净额
  (一)以后不能重分
类进损益的其他综合
收益
    1.重新计量设定
受益计划净负债或净
资产的变动
    2.权益法下在被投
资单位不能重分类进损
益的其他综合收益中享
有的份额
   (二)以后将重分类
进损益的其他综合收

    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


                                         19 / 23
                                    2015 年第三季度报告



    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
六、综合收益总额           979,282.66    -1,873,135.84       33,368,295.02   30,961,275.90
七、每股收益:
   (一)基本每股收            0.00159         -0.00304              0.05               0.05
益(元/股)
    (二)稀释每股收           0.00159         -0.00304              0.05               0.05
益(元/股)
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—9 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                  年初至报告期期末金额        上年年初至报告期期末
                                               (1-9 月)                金额(1-9 月)
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                      724,657,100.89           661,468,795.80
  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                                      4,710,837.07           12,299,891.46
  收到其他与经营活动有关的现金                      30,961,152.21            57,619,150.83
    经营活动现金流入小计                            760,329,090.17           731,387,838.09
  购买商品、接受劳务支付的现金                      402,124,722.65           408,710,984.28
  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
                                          20 / 23
                                   2015 年第三季度报告



  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                   99,585,899.60       78,265,818.21
  支付的各项税费                                   76,864,761.25       36,719,637.21
  支付其他与经营活动有关的现金                     75,603,708.85       48,200,234.07
    经营活动现金流出小计                           654,179,092.35     571,896,673.77
      经营活动产生的现金流量净额                   106,149,997.82     159,491,164.32
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                     48,180.00         42,580.00
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                                 48,180.00         42,580.00
  购建固定资产、无形资产和其他长期资               96,300,524.64      233,838,362.95
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                 113,966,276.98      28,789,578.08
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                           210,266,801.62     262,627,941.03
      投资活动产生的现金流量净额                -210,218,621.62      -262,585,361.03
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                               541,266,957.06     467,596,680.77
  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                           541,266,957.06     467,596,680.77
  偿还债务支付的现金                               458,743,706.38     244,561,914.42
  分配股利、利润或偿付利息支付的现金               80,862,900.56       66,517,746.84
  其中:子公司支付给少数股东的股利、                       199,008               306
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                           539,606,606.94     311,079,661.26
      筹资活动产生的现金流量净额                     1,660,350.12     156,517,019.51
四、汇率变动对现金及现金等价物的影响                 -106,337.57           73,353.51
五、现金及现金等价物净增加额                    -102,514,611.25        53,496,176.31

                                         21 / 23
                                   2015 年第三季度报告



  加:期初现金及现金等价物余额                     289,474,546.48            323,503,935.02
六、期末现金及现金等价物余额                  186,959,935.23          377,000,111.33
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—9 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                    年初至报告期期末金额         上年年初至报告期期末
                                              (1-9 月)                 金额(1-9 月)
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                     341,865,188.62           463,424,471.34
  收到的税费返还
  收到其他与经营活动有关的现金                     489,917,219.60           338,106,860.49
    经营活动现金流入小计                           831,782,408.22           801,531,331.83
  购买商品、接受劳务支付的现金                     138,785,318.02           226,611,284.87
  支付给职工以及为职工支付的现金                    48,935,382.31            46,108,587.64
  支付的各项税费                                    25,381,304.92            22,045,283.83
  支付其他与经营活动有关的现金                     556,961,472.01           392,506,702.82
    经营活动现金流出小计                           770,063,477.26           687,271,859.16
  经营活动产生的现金流量净额                        61,718,930.96           114,259,472.67
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                            39,118,577.60            26,894,022.10
  处置固定资产、无形资产和其他长期资                     34,200.00                1,300.00
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                            39,152,777.60            26,895,322.10
  购建固定资产、无形资产和其他长期资                12,844,075.11            32,532,344.03
产支付的现金
  投资支付的现金                                   197,866,684.19           119,100,000.00
  取得子公司及其他营业单位支付的现
金净额
  支付其他与投资活动有关的现金
    投资活动现金流出小计                           210,710,759.30           151,632,344.03
      投资活动产生的现金流量净额                -171,557,981.70            -124,737,021.93
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                               246,000,000.00           240,000,000.00

                                         22 / 23
                                   2015 年第三季度报告



  收到其他与筹资活动有关的现金
    筹资活动现金流入小计                           246,000,000.00     240,000,000.00
  偿还债务支付的现金                               142,250,000.00     130,000,000.00
  分配股利、利润或偿付利息支付的现金               67,191,950.95       62,547,081.58
  支付其他与筹资活动有关的现金
    筹资活动现金流出小计                           209,441,950.95     192,547,081.58
      筹资活动产生的现金流量净额                   36,558,049.05       47,452,918.42
四、汇率变动对现金及现金等价物的影响                     -1,518.06         -2,659.58
五、现金及现金等价物净增加额                       -73,282,519.75      36,972,709.58
  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                    74,758,385.56          215,375,232.96
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




4.2 审计报告
□适用 √不适用




                                         23 / 23