Shandong Ruyi Woolen Garment Group Co., Ltd.
First Quarter Report for 2018
April 2018
The first section of the important tips
The board of directors, the board of supervisors and directors, supervisors and senior management of the company guarantee the truthfulness, accuracy and completeness of the contents of the quarterly report. There are no false records, misleading statements or major omissions, and they bear individual and joint legal liabilities.
All directors have attended the board meeting to review this quarterly report.
Qiu Yafu, person in charge of the company, Zhang Yiying, person in charge of accounting work, and Zhang Yiying, person in charge of accounting organ (accounting officer) hereby confirm that the financial statements in the quarterly report are true, accurate and complete.
The second section of the company's basic situation
I. Major accounting data and financial indicators
Does the company need to retroactively adjust or restate previous year's accounting data?
□ Yes √ No
During the reporting period, the reporting period increased over the same period of the previous year.
Less
Operating income (yuan) 226,071,859.29 200,016,771.06 13.03%
Net profit attributable to shareholders of listed companies (yuan) 9,656,758.86 5,397,779.70 78.90%
Deductions attributable to shareholders of listed companies are not regular, 7,386,168.36 960,751.39 668.79%
Net profit of profit and loss (yuan)
Net cash flow from operating activities (yuan) -52,090,174.65 -258,625,560.43 119.50%
Basic earnings per share (yuan/share) 0.04 0.02 100.00%
Diluted earnings per share (yuan/share) 0.04 0.02 100.00%
Weighted average return on equity is 0.38% 0.24% 0.14%
At the end of the reporting period at the end of the reporting period, the end of the reporting period is at the end of the previous year.
Increase or decrease
Total assets (yuan) 4,586,242,354.63 4,584,871,878.81 0.03%
Net assets attributable to shareholders of listed companies (yuan) 2,542,598,959.96 2,532,952,523.50 0.38% non-recurring gains and losses items and amounts
√ Applicable □ Not applicable
unit: yuan
Description of the amount from the beginning of the project to the end of the reporting period
Government subsidies included in the current profit and loss (closely related to the business of the enterprise, according to the country 2,598,185.58
Except for government subsidies for uniform standard quotas or quantitative enjoyment)
Other non-operating income and expenses other than the above, 60,000.00
Less: Income tax impact 404,919.44
Minority shareholders' equity impact (after tax) -17,324.36
Total 2,270,590.50 -- Non-recurring profit and loss items defined by the company in accordance with the definition of “Interpretive Announcement of Corporate Information Disclosure of Public Offering Securities No. 1 – Non-recurring gains and lossesâ€, and an interpretative announcement on the disclosure of company information on publicly issued securities Non-recurring gains and losses items listed in No. 1 – Non-recurring gains and losses are defined as items of recurring profit and loss and should explain why
□ Applicable √ Not applicable
During the reporting period, there were no cases in which the non-recurring profit and loss items defined in the “Interpretive Announcement of Corporate Information Disclosure of Public Offering Securities No. 1 – Non-recurring Gains and Losses†were defined as recurring gains and losses.
2. Total number of shareholders at the end of the reporting period and shareholdings of the top ten shareholders 1. Total number of common shareholders and number of preferred shareholders with voting rights restored and shareholdings of the top 10 shareholders
Unit: Stock
Total number of common shareholders at the end of the reporting period 11,652 Preferred stocks with voting rights restored at the end of the reporting period0
East total (if any)
Top 10 shareholders' shareholdings
Hold limited pledge or freeze
Shareholder name, shareholder nature, shareholding, shareholding
Number of shares
Number of shares
Shandong Ruyi Woolen Group Co., Ltd. has non-state owned 16.07%, 42,060,000 pledge 41,880,000
Legal person
Shandong Ruyi Technology Group Co., Ltd. is non-state owned 11.66% 30,514,665 30,514,665 pledge 30,514,665
Legal person
China Oriental Asset Management Co., Ltd. State-owned legal person 7.24% 18,935,500
Golden Eagle Fund - Shanghai Pudong Development Bank - Founder East Asia Trust Limited Other 7.01% 18,343,110
Responsible company
Shanghai Hangcui Investment Management Partnership (Limited Partnership) Domestic non-state owned 3.81% 9,961,261
Legal person
Yunnan International Trust Co., Ltd. - Heshun No. 7 Collection Fund Other 2.67% 6,983,920
Trust plan
Anxin Fund-Ningbo Bank-Tibet Trust-Tibet Letter Other 2.51% 6,574,432
Tuo-Shunjing No. 3 Collective Fund Trust Plan
Yinchuan Hongying Investment Co., Ltd. is not state-owned 2.29% 6,000,082
Legal person
Yinchuan Shengrong Investment Co., Ltd. is not state-owned 2.29% 6,000,027
Legal person
Tibet Trust Co., Ltd. - Shunjing No. 10 Single Fund Letter Other 2.19% 5,728,902
Support
Top 10 unrestricted shareholders holding shares
Name of shareholder holding unrestricted shares
Number of shares
Shandong Ruyi Woolen Group Co., Ltd. 42,060,000 RMB ordinary shares 42,060,000
China Orient Asset Management Co., Ltd. 18,935,500 RMB common stock 18,935,500
Golden Eagle Fund - Shanghai Pudong Development Bank - Founder East Asia Trust Co., Ltd. 18,343,110 RMB common stock 18,343,110
Shanghai Hang Cui Investment Management Partnership (Limited Partnership) 9,961,261 RMB ordinary shares 9,961,261
Yunnan International Trust Co., Ltd. - Heshun No. 7 Collective Fund Trust Plan 6,983,920 RMB ordinary shares 6,983,920
Anxin Fund-Ningbo Bank-Tibet Trust-Tibet Trust-Shunjing 3 6,574,432 RMB common stock 6,574,432
No. Collective Fund Trust Scheme
Yinchuan Hongying Investment Co., Ltd. 6,000,082 RMB common stock 6,000,082
Yinchuan Shengrong Investment Co., Ltd. 6,000,027 RMB common stock 6,000,027
Tibet Trust Co., Ltd. - Shunjing No. 10 Single Fund Trust 5,728,902 RMB ordinary shares 5,728,902
Shandong Jining Ruyi import and export Co., Ltd. 4,697,800 RMB ordinary shares 4,697,800
Among the above shareholders, Shandong Ruyi Technology Group Co., Ltd. and Shandong Ruyi Woolen Group have
Limited liability company, Shandong Jining Ruyi Import & Export Co., Ltd. is the same actual controller
A company with a description of the above-mentioned shareholder relationship or concerted action, China Orient Asset Management Co., Ltd. holds the controlling shareholder of Shandong Ruyi Mao
31.86% of the shares of Textile Group Co., Ltd., the above shareholders have an associated relationship;
It is unknown whether other shareholders have an associated relationship, and it is not known whether they belong to the listed company.
The concerted action person specified in the Measures for the Administration of Information Disclosure of Shareholders' Shareholding Changes.
Description of the top 10 ordinary shareholders participating in the margin financing and securities lending business (if none
Have)
Whether the top 10 ordinary shareholders and the top 10 unrestricted ordinary shareholders of the company have agreed to buy back the transaction during the reporting period □ Yes √ No
The top 10 ordinary shareholders of the company and the top 10 unrestricted ordinary shareholders did not make the agreed purchase repurchase transactions during the reporting period. 2. The total number of preferred shareholders of the company and the shareholding of the top 10 preferred shareholders
□ Applicable √ Not applicable
Section III Important Matters
I. Changes in the main financial data and financial indicators during the reporting period and the reasons
√ Applicable □ Not applicable
1. Prepayments increased by 143.80% from the beginning of the period, mainly due to the increase in prepaid purchases of raw materials during the reporting period;
2. Non-current assets due within one year decreased by 75% from the beginning of the period, mainly due to the short period of amortization during the reporting period, and the balance at the end of the reporting period was less than that at the beginning of the period;
3. Fixed assets increased by 61.81% compared with the beginning of the period, mainly because the research and development center of the fundraising project was completed and put into use and transferred to fixed assets during the reporting period;
4. The construction in progress decreased by 63.07% compared with the beginning of the period, mainly because the project was completed and transferred to fixed assets during the reporting period. 5. The assets held for sale increased by 100% from the beginning of the period, mainly because the subject is a new subject. At the end of the reporting period, there are preparations for the sale of assets;
6. Other non-current assets decreased by 56.98% compared with the beginning of the period, mainly due to the completion of the fundraising project during the reporting period and the transfer of prepaid project funds into fixed assets;
7. Advance receipts increased by 57.14% from the beginning of the period, mainly due to the increase in advance receipts during the reporting period;
8. Taxes payable decreased by 32.80% from the beginning of the period, mainly due to the decrease in unpaid taxes payable at the end of the reporting period;
9. Interest payable decreased by 98.24% from the beginning of the period, mainly due to the decrease in unpaid interest payable at the end of the reporting period;
10. Other current liabilities increased by 100% from the beginning of the period, mainly due to the amount of VAT that was recognized as the output tax amount in the subsequent period when there was confirmed income but no VAT tax liability had occurred during the reporting period;
11. Asset impairment losses decreased by 219.36% as compared with the same period of last year, mainly due to the recovery of receivables during the reporting period and the reversal of bad debts; 12. Non-operating income decreased by 54% from the same period of the previous year, mainly due to receipt during the reporting period. Reduced government subsidies;
13. Income tax expenses decreased by 86.42% as compared with the same period of last year, which was mainly due to the increase in deductible temporary differences during the reporting period, which resulted in a decrease in deferred income tax expenses.
14. The net profit attributable to the parent company increased by 78.90% compared with the same period of last year, mainly because the company extended the industrial chain through non-public issuance, and the main business changed from a single worsted woolen fabric to fabric, garment design, production and sales. In one textile and garment group, the integration of resources, the widening of sales channels, the optimization of asset structure, the full play of synergies, and the company's competitiveness and profitability.
15. Earnings per share increased by 100% over the same period of last year, mainly due to the increase in net profit during the reporting period.
16. Net cash flow from operating activities increased by 79.86% over the same period of the previous year, mainly due to the decrease in cash paid for the purchase of goods, labor services and other cash related to operating activities during the reporting period.
2. Analysis of the progress of important events and their impacts and solutions
□ Applicable √ Not applicable
Third, the company's actual controllers, shareholders, related parties, purchasers and companies and other commitments related parties in the reporting period overdue failure to fulfill the commitments
√ Applicable □ Not applicable
Commitment is promised by the promised party
Type period
Commitment to share reform
First, in order to maintain the independence of Shandong Ruyi, Mr. Qiu Yafu and Ruyi Technology
Issue the following commitments: 1. Guarantee the independence and completeness of Shandong Ruyi Assets (1)
Mr. Qiu Yafu, Ruyi Technology and other companies controlled by it will not violate the regulations.
Use or control the funds or assets of Shandong Ruyi, and will not interfere with Shandong Ruyi
Management of its funds and assets; (2) Mr. Qiu Yafu, Ruyi
Science and technology will take effective measures to maintain the independence and integrity of Shandong Ruyi Assets, and
Independent of Mr. Qiu Yafu, Ruyi Technology and other companies controlled by it. 2,
Guarantee Shandong's financial independence (1) Mr. Qiu Yafu, Ruyi Technology will
Support Shandong Ruyi has an independent financial accounting department and an independent financial core
Calculation system and financial management system, support Shandong Ruyi's independent financial decision
Qiu Yafu on the same policy; (2) Mr. Qiu Yafu, Ruyi Technology and other companies controlled by it
The acquisition report Mr., the mountain industry competition, and Shandong Ruyi will not share a bank account; (3) Mr. Qiu Yafu, 2014
The book or the rights of the East Ruyi Ruyi Ruyi Technology and other enterprises controlled by it will be strictly in accordance with the law of Shandong Ruyi 02
The change report technology collects funds and funds are taxed. 3, to ensure that Shandong Ruyi's institutional independence guarantees Shandong Ruyi's long-term performance according to law.
The limited occupier of the group in the book owns and perfects the corporate governance structure, ensuring that Shandong Ruyi has independence and complete the day.
Committed to the company's organization and office space, with Mr. Qiu Yafu, Ruyi Technology and
The institutions of other companies controlled by Noki are completely separate. 4, to ensure that Shandong Ruyi
Business independence guarantees that Shandong Ruyi has assets for independent business activities,
Personnel, qualifications and abilities, and the ability to operate independently in the market,
Mr. Qiu Yafu, Ruyi Science and Technology, in addition to exercising shareholder rights according to law and according to Shandong
If the actual needs of the company need to send the necessary personnel for management support, it will not
Intervene in the normal business activities of listed companies. 5, to ensure Shandong Ruyi
Independent staff (1) Mr. Qiu Yafu, Ruyi Technology will take effective measures,
To ensure the general manager, deputy general manager, financial controller and director of Shandong Ruyi
Senior executives such as the Secretary of the Association are not in the minds of Science and Technology, concerted action and their
Other positions controlled by the company other than directors and supervisors; (2)
Mr. Qiu Yafu and Ruyi Technology will take effective measures to ensure Shandong Ruyi
The financial staff is not in Ruyi Technology, the concerted person and other controls
Part-time in the enterprise; (3) Mr. Qiu Yafu, Ruyi Technology to Shandong Ruyi
Recommend candidates for directors, supervisors, managers and other senior management personnel to pass legal
Procedures are carried out, respecting Shandong Ruyi’s board of directors and shareholders’ meeting to exercise their powers
Decisions on appointment and dismissal of personnel. Second, in order to standardize information disclosure obligors and
Actioners and Shandong Ruyi may generate related transactions in the future to ensure Shandong
If the interests of all shareholders are not damaged, Mr. Qiu Yafu and Ruyi Technology
Connaught, Mr. Qiu Yafu, Ruyi Technology and Mr. Qiu Yafu, Ruyi Technology Control
If the company and Shandong Ruyi have a related transaction, the following measures will be taken
Carry out the specification: 1. The transaction will be carried out in accordance with the principle of marketization, ensuring the association
Fairness and legality of the transaction; 2. The transaction will be subject to legal review
Vote and timely disclose information in accordance with the requirements of relevant laws and regulations;
3. Relevant shareholders and related directors should strictly implement the relevant transactions when they are reviewed.
Avoiding the voting system; 4. The board of directors will regularly implement the related party transactions.
Check the situation; 5, Shandong Ruyi’s independent directors
Admissibility and necessity to express independent opinions. 3. Mr. Qiu Yafu and Ruyi Branch
The technology made the following commitments: During the actual controller of Shandong Ruyi,
Commitment from the date of signing this commitment to 60 months after the completion of this equity change
Internal (hereinafter referred to as "commitment period"), through the following measures to avoid and solve with mountains
East Ruyi's horizontal competition: 1. During the commitment period, if Mr. Qiu Yafu and
Enterprises that are actually controlled by Ruyi Technology and have the same industry competition in Shandong Ruyi
Produce better returns and promise to hold when Shandong intends to acquire
The equity of the relevant company is transferred to the listed company according to the market evaluation price; otherwise,
Commitment to adopt other methods determined by mutual agreement to eliminate
Horizontal competition between the two; 2, except for the British Taylor & Lodge (Hudders
Outside of Field) Ltd., if any other existing business or assets are present
In the future or in the future with Shandong Ruyi, concerted people and other companies controlled by them
Constituting substantial inter-industry competition, Mr. Qiu Yafu and Ruyi Technology promised the mountain
East Ruyi and other companies controlled by it can acquire it or by Qiu Yafu
Mr. and the enterprises controlled by Ruyi Technology will give up on their own; 3. Future Qiu Yafu
Shenghe Ruyi Technology acquired the same or similar acquisitions as Shandong Ruyi’s business,
Development and investment opportunities will be immediately notified to Shandong Ruyi, giving priority to
Shandong wishfully made a choice and made every effort to promote these business opportunities.
The conditions for transfer to Shandong Ruyi; 4. Mr. Qiu Yafu and Ruyi Branch
Technology directly or indirectly maintains a substantial equity control relationship with listed companies
To ensure that they do not use their own control over the listed company to engage or participate.
Engage in acts that harm the interests of listed companies and their minority shareholders.
Asset restructuring
Time commitment
promise
For the first time, Shandong Russell Co., Ltd. as the controlling shareholder of Shandong Jining Ruyi Wool Textile Co., Ltd.
Issue or re-intentional wool textile competition, East, to ensure that Shandong Jining Ruyi Wool Textile Co., Ltd. and its shareholders are long-term and strict
The Group has related interests, and the Company promises that the Company and other subsidiaries controlled by the Company will perform 12
Responsibility is limited when financing, funds are no longer invested and Shandong Jining Ruyi Wool Textile Co., Ltd. production and operation month 07
The company that promises the company’s occupier’s products and business is no longer engaged in the Shandong Jining Ruyi Woolen Day.
The company's production and operation of the same business activities, and guaranteed in the phase
Priority is given to Shandong Jining Ruyi Wool Textile Co., Ltd. when transferring equipment and technology
Limited. If the company and other subsidiaries controlled by the company are in the same industry
The cause of competition caused Shandong Jining Ruyi Wool Textile Co., Ltd. to suffer damage
If it is lost, the company and other subsidiaries controlled by the company are responsible for all compensation.
Reimbursement; in the company and other subsidiaries controlled by the company and Jining, Shandong
During the existence of the relationship between Yimao Textile Co., Ltd., this undertaking is
Effective commitment.
Shandong passed the non-public offering of shares to repay the bank loan proceeds this time
The fundraising will be set up by the company's board of directors, and will be funded according to relevant requirements.
The clothing collection fund uses the three-party supervision of funds collection. The company promises that this non-public offering of stocks will be strictly funded for the year 01.
The proceeds from the group's commitment to repay bank loans will not be used or disguised for implementation.
Limited public investment and asset purchase program. Day is over
After the division
Qiu Yafu;
Shandong, after the completion of this non-public offering, I/We are controlled by the company
Yimao Textile Purchasing and Sales Department and its related personnel entered Shandong Jining Ruyi Woolen
The group has about Tongzhi Co., Ltd. (hereinafter referred to as "Shandong Ruyi"); I / the company
Enterprises that compete and control the liability industry will not trade raw materials with Shandong Ruyi and its subsidiaries 2016
Company; At the same time, I / the company and the controlled companies will be as strict as possible with the year 01
Ning Ruyi Yi, other related transactions between Shandong and Ruyi. For unavoidable or have a long-term performance
Investing in connected transactions that have a plausible reason, I / the company promises to follow the marketization day
Limited company; the principle of face bearing, in accordance with relevant laws, regulations, regulatory documents and Shandong Ruyi
Shandong Ruinuo’s “Articles of Association†and other relevant regulations fulfill the decision-making procedures for connected transactions and guarantee
Italian Technology does not damage the legitimate rights and interests of Shandong Ruyi and its shareholders through related party transactions.
Group has
Limited company
1. The British Taylor Company is the holding subsidiary of Ruyi Technology, which is controlled by me.
On September 3, 2015, Ruyi Technology signed with Bahman Mostaghimi
Equity transfer agreement, stipulated that Ruyi Technology will hold its British Taylor company
Transfer of the entire equity to a third party, Bahman Mostaghimi, the above equity transfer
The issue of the same will be implemented by the end of March 2016, except for the above.
Industry competition, other companies controlled by myself and myself are not produced and developed in the same market 2016
Associated with any products produced by listed companies and their controlled subsidiaries constitutes a competitive year 01
Qiu Yafu Yi, a fund dispute or a product that may compete, does not directly or indirectly operate any of the long-term performance with the listed public moon 21
The business operated by the occupying party and its controlled subsidiaries constitutes a competition or may constitute a day
Face-to-face competition business; second, I will not obtain any
Products or business operations produced by Novo listed companies and their controlled subsidiaries
Control of other companies that constitute competition or may constitute competition;
People will follow laws and regulations and the China Securities Regulatory Commission on the governance of listed companies
Relevant regulations to ensure the integrity of the listed company's assets, business, finance, institutions,
Independent staff, independent and complete business system, independent and independent operation;
4. I will treat the enterprises that are invested or controlled fairly, and will not use them.
The status of the actual controller of the city company is not conducive to the listed company and is conducive to
Decisions or judgments of other companies; if I directly intervene in the specific
When business activities lead to competition in the same industry and cause losses to listed companies,
I will bear the relevant responsibilities; 5. If the listed company determines that I or I
Other businesses that are under control or are about to engage in business with their peers
In case of dispute, I will either ask for the relevant enterprise after the listed company raises an objection.
The business is terminated or transferred in a timely manner. The city company mentioned the transfer request,
I shall be unconditionally audited by an intermediary with securities qualifications or
The fair price after the evaluation prioritizes the above business and assets to the listed public
Secretary. The above commitments are valid during the period when I have a controlling relationship with the listed company.
1. The company and other companies controlled by the company are not in the same market.
Produce and develop any production produced by a listed company and its controlled subsidiaries
Products that constitute competition or may compete, do not directly or indirectly operate any
Competing with the business of a listed company and its controlled subsidiaries or
May constitute a competitive business; Second, the company does not take investment or other means
Any product or product produced by a listed company and its controlled subsidiaries
The business of the battalion constitutes the control of competition or other enterprises that may constitute competition
About the same rights; Third, the company will follow laws and regulations and the China Securities Regulatory Commission on listing
Shandong Ruye Competition, Corporate Governance regulations, guarantee the integrity of listed companies' assets, business,
Italian wool textiles are related to financial, institutional and personnel independence, and have an independent and complete business system.
The group has easy and funds to operate independently; Fourth, the company will treat investment or control in a fair manner in each year. 01 Long-term strict
Limit the occupier of the occupier, do not take advantage of the status of the controlling shareholder of the listed company to make it unfavorable for the listing month 21
The company's company is beneficial to other companies' decisions or judgments; if the company is directly dry
Connaught pre-related business specific activities led to competition in the same industry and led to listing
If the company suffers losses, the company will bear the relevant responsibilities;
The company determines that the company or other companies controlled by the company are or will be
The business of the business and its existence of horizontal competition, the company will be listed in the listed company
After the objection, the company or the relevant enterprise shall be terminated or transferred in time.
Business. If the company submits a request for transfer, the company shall unconditionally
The fair price after the audit or evaluation of an intermediary with securities qualifications will be
The above businesses and assets are prioritized for transfer to listed companies. The above commitments are in this public
The company is effective during the period of control relationship with the listed company.
1. The company and other companies controlled by the company are not in the same market.
Produce and develop any production produced by a listed company and its controlled subsidiaries
Regarding products that compete or may compete with the same product, do not directly or indirectly operate any
Shandong Ruyi competes with the business of listed companies and their controlled subsidiaries or 2016
Italian technology related links may constitute a competitive business; Second, the company does not invest through investment, etc.
The Group has any funds and funds to produce products with listed companies and their controlled subsidiaries or long-term performance through the month 21
The control company that occupies the business of Fangying to constitute competition or other enterprises that may constitute competition
Third, the company will follow laws and regulations and the China Securities Regulatory Commission on listing
The relevant regulations of the company's corporate governance ensure the integrity of the listed company's assets, business,
Financial, institutional and personnel independence, with independent and complete business system, independent
Establish independent business; Fourth, the company will treat investment or control in a fair manner
Enterprises, not taking advantage of the controlling shareholder status of listed companies, are not conducive to the public
The division is conducive to the decision or judgment of other companies; if the company directly intervenes
Related business activities of affiliated companies lead to competition in the same industry and lead to public listing
If the company suffers losses, the company will bear the relevant responsibilities;
The company determines that the company or other companies controlled by the company are or will be engaged in
The business will compete with its peers, then the company will propose in the listed company
After the objection, the relevant enterprise shall be terminated or transferred in a timely manner.
If the above-mentioned company submits a request for transfer, the company shall unconditionally press the certificate.
The fair price after the audit or evaluation of the intermediary of the vouchers is the above
Business and assets are prioritized for transfer to listed companies. The above commitments are in the company and
The listed company is effective during the control relationship.
1. The company and other companies controlled by the company are not in the same market.
Produce and develop any production produced by a listed company and its controlled subsidiaries
Products that constitute competition or may compete, do not directly or indirectly operate any
Competing with the business of a listed company and its controlled subsidiaries or
May constitute a competitive business; Second, the company does not take investment or other means
Any product or product produced by a listed company and its controlled subsidiaries
The business of the battalion constitutes the control of competition or other enterprises that may constitute competition
About the same rights; Third, the company will follow laws and regulations and the China Securities Regulatory Commission on listing
Industry competition, corporate governance regulations, to ensure the integrity of listed companies, business,
Jining has independent financial and institutional and personnel independence, and has an independent and complete business system.
It is easy to invest, and the funds are set up to operate independently; Fourth, the company will treat investment or control in a fair year. 01 Long-term strict
A limited public occupier’s enterprise does not use the indirect controlling position of the listed company to make it unfavorable for the listing of the public month 21
The division's contract is beneficial to the decision or judgment of other companies; if the company directly intervenes in the day
The specific business activities of the affiliated companies have led to competition in the same industry and led to the listing of public
If the company suffers losses, the company will bear the relevant responsibilities;
The company determines that the company or other companies controlled by the company are or will be engaged in
The business will compete with its peers, then the company will propose in the listed company
After the objection, the relevant enterprise shall be terminated or transferred in a timely manner.
If the above-mentioned company submits a request for transfer, the company shall unconditionally press the certificate.
The fair price after the audit or evaluation of the intermediary of the vouchers is the above
Business and assets are prioritized for transfer to listed companies. The above commitments are in the company and
The listed company is effective during the control relationship.
About the same
Industry competition, from the date of issuance of this letter of commitment, I and my subordinate enterprises will continue to 2016
The related party promotes the independence of the listed company and other standard operations, ensuring that the new capital year is not strict.
Qiu Yafu Yi, the capital of production funds is controlled by the controlling shareholder, the actual controller and its related parties.
The situation of the occupant. day
Face bearing
promise
Shandong as for the same 1, as of the date of issuance of this letter of commitment, the company and its subsidiaries do not exist non-2016 strict
The Italian wool textile industry competes and occupies the assets of the target of the issuance of this investment (Taian Ruyi, such as the year 01 long-term performance
The group has related funds for technology and apparel assets, Wenzhou Zhuangji); 2. From this letter of commitment 21
Limited liability, fund issuance day, will continue to promote the independence of listed companies and other standard operations, guarantee date
The company’s occupier does not newly develop the underlying asset funds and is controlled by the controlling shareholder and the actual controller.
The situation of the contractor’s non-operating occupation.
promise
About the same
Shandong Ruye Competition, 2016
The Italian technology association is handed over from the date of issuance of this letter of commitment. If the underlying assets enter the listed company in the future, the year 01 is strict.
The Group has the funds and funds to guarantee that the newly-developed assets will be fulfilled by the company and its subsidiaries for a long period of time.
Limit the occupation of the company by the company. day
Face bearing
promise
Qiu Yafu;
Shandong, after the completion of this non-public offering, I/We are controlled by the company
Yimao Textile Purchasing and Sales Department and its related personnel entered Shandong Jining Ruyi Woolen
The group has about Tongzhi Co., Ltd. (hereinafter referred to as "Shandong Ruyi"); I / the company
Enterprises that compete and control the liability industry will not trade raw materials with Shandong Ruyi and its subsidiaries 2016
Company; At the same time, I / the company and the controlled company will be as strict as possible with the year 08
Ning Ruyi Yi, other related transactions between Shandong and Ruyi. For unavoidable or have a long-term performance of the month 16
Investing in connected transactions that have a plausible reason, I / the company promises to follow the marketization day
Limited company; the principle of face bearing, in accordance with relevant laws, regulations, regulatory documents and Shandong Ruyi
Shandong Ruinuo’s “Articles of Association†and other relevant regulations fulfill the decision-making procedures for connected transactions and guarantee
Italian Technology does not damage the legitimate rights and interests of Shandong Ruyi and its shareholders through related party transactions.
Group has
Limited company
Wenzhou Zhuangji's 2015 annual operating income is not less than 179.841 million yuan, 2016
Annual operating income is not less than 189,016,800 yuan, 2017 annual operating income
Not less than 19,836,260 yuan, 2018 annual operating income is not lower than
20,798.98 million yuan, 2019 annual operating income is not less than 218,280,500
Jining Ruyuan. If Wenzhou Zhuangji 2015, 2016, 2017, 2018 and 2015 2019
The actual investment income of the annual investment in 2019 is lower than the above-mentioned business year of the year.
If the limited public revenue forecast is used, the company will be compensated according to the agreement. At the same time, the month of January 31
Snow, Wenzhou Zhuangji's 2016 audited net profit is not less than 2,306.69 days
10,000 yuan, the audited net profit for 2017 is not less than 23,737,000 yuan,
The audited net profit for 2018 is not less than RMB 23,786,200. If Wenzhou Zhuang
Actual net profit realized by Kyrgyzstan in 2016, 2017 and 2018
If the number is lower than the forecast of the net profit for the current year, the company will be directed by the agreement.
Make compensation.
Equity incentive
committed to
Other to the public
Secretary of the company
East
promise
Is the promise
Fulfill on time
4. Estimation of operating results from January to June 2018
Estimated operating results from January to June 2018: The net profit attributable to shareholders of listed companies is positive and does not fall into a profit-making situation
The net profit attributable to the shareholders of the listed company is positive and does not belong to the situation of turning losses into profits.
Net profit attributable to shareholders of listed companies from January to June 2018 10.00% to 50.00%
Range of change
Net profit attributable to shareholders of listed companies from January to June 2018 2,129.05 to 2,903.25
Change range (ten thousand yuan)
Net profit attributable to shareholders of listed companies from January to June 2017, 1,935.50
(ten thousand yuan)
Reasons for the increase in net profit attributable to shareholders of listed companies from January to June 2018: First, this non-
The reason for the change in performance indicates that after the completion of the public offering, the company’s business scale has expanded, the industrial chain has been extended, and fabric clothing has been enlarged.
Synergies, mutual promotion of upstream and downstream business, and improved ability of the company's profitability;
The company's fundraising project has reached a usable state and will further enhance the company's profitability.
V. Financial assets measured at fair value
√ Applicable □ Not applicable
unit: yuan
Initial investment of assets The fair value of the current period is included in the equity period of the investment period.
Category cost value change gains and losses accumulated fair value inflow amount
Value change
Stock 616,000.00 -12,144.00 1,600,992.80 0.00 0.00 791,535.20 2,501,664.00 Buy
Total 616,000.00 -12,144.00 1,600,992.80 0.00 0.00 791,535.20 2,501,664.00 --
6. Non-compliance with external guarantees
□ Applicable √ Not applicable The company has no illegal external guarantees during the reporting period.
VII. Non-operating capital occupation of listed companies by controlling shareholders and their related parties
□ Applicable √ Not applicable The company did not have any non-operating capital of the controlling company and its related parties to the listed company during the reporting period.
8. Registration form for receiving research, communication, interviews, etc. during the reporting period
√ Applicable □ Not applicable
Reception time reception mode reception object type investigation basic situation index
On January 29, 2018, telephone communication, personal inquiry about employee shareholding matters
On February 28, 2018, telephone communication personally asked about the company's performance
On March 27, 2018, telephone communication, personal inquiry about the company's annual report
Section IV Financial Statements
I. Financial statements 1. Consolidated balance sheet Prepared by: Shandong Ruyi Woolen Garment Group Co., Ltd.
March 31, 2018
unit: yuan
Project opening balance at the end of the period
Current assets:
Monetary funds 1,074,758,088.14 1,263,942,824.75
Settlement provisions
Withdrawal of funds
Measured at fair value with changes
Financial assets of current profit and loss
Derivative financial assets
Notes receivable 2,180,000.00 2,108,680.00
Accounts receivable 592,488,668.47 524,751,816.40
Prepayments 67,943,139.05 27,868,814.77
Premium receivable
Receivables
Receivable contract reserve
Interest receivable 3,897,976.23 4,101,976.24
Dividend receivable
Other receivables 18,921,733.63 17,057,767.09
Buy back resale financial assets
Inventory 637,447,965.12 573,594,867.64
Assets held for sale 494,677.40
Non-current assets due within one year 527,703.75 2,110,815.20
Other current assets 520,584,528.33 516,770,690.97
Total current assets 2,919,244,480.12 2,932,308,253.06
Non-current assets:
Loans and advances
Available-for-sale financial assets 5,501,664.00 5,513,808.00
Held to maturity investments
Long-term receivables
Long-term equity investment
Investment real estate
Fixed assets 1,183,520, 592.54 731,431,429.86
Construction in progress 187,766,431.71 508,383,536.54
Engineer material
Fixed assets cleanup
Productive biological assets
Oil and gas assets
Intangible assets 187,440,204.24 189,429,291.40
Development expenditure
Goodwill
Long-term prepaid expenses
Deferred income tax assets 14,950,417.28 13,692,225.22
Other non-current assets 87,818,564.74 204,113,334.73
Non-current assets total 1,666,997,874.51 1,652,563,625.75
Total assets 4,586,242,354.63 4,584,871,878.81
Current liabilities:
Short-term loans 875,345,755.56 902,071,037.66
Borrowing from the central bank
Deposits and deposits
Unpacking funds
Measured at fair value with changes
Financial liabilities for current profits and losses
Derivative financial liabilities
Notes payable 275,750,000.00 279,350,000.00
Accounts payable 243,204,284.95 249,247,800.91
Advance receipts 119,191,708.47 75,850,259.07
Selling repurchased financial assets
Fees and commissions
Employee benefits payable 19,885,876.73 21,411,843.70
Taxes payable 18,800,047.73 27,975,344.35
Interest payable 39,296.32 2,236,203.16
Dividend payable 16,437,254.00 16,437,254.00
Other payables 18,598,598.56 19,438,625.01
Coping with reinsurance
Insurance contract reserve
Agent trading securities
Agency underwriting securities
Liabilities held for sale
Non-current liabilities due within one year 80,000,000.00 80,270,011.95
Other current liabilities 396,396.40
Total current liabilities 1,667,649,218.72 1,674,288,379.81
Non-current liabilities:
Long-term loan 240,000,000.00 240,000,000.00
Bonds payable
Of which: preferred stock
Perpetual bond
Long-term payables
Long-term payroll pay
Special payable
Estimated liabilities
Deferred income 24,115,508.35 26,005,229.62
Deferred income tax liabilities
Other non-current liabilities 1,803,707.50 1,803,707.50
Total non-current liabilities 265,919,215.85 267,808,937.12
Total liabilities 1,933,568,434.57 1,942,097,316.93
Owners' equity:
Share capital 261,715,550.00 261,715,550.00
Other equity instruments
Of which: preferred stock
Perpetual bond
Capital reserve 1,595,657,328.30 1,595,657,328.30
Less: treasury shares
å…¶ä»–ç»¼åˆæ”¶ç›Š1,602,814.40 1,613,136.80
专项储备
盈余公积68,712,488.21 68,712,488.21
一般风险准备
未分é…利润614,910,779.05 605,254,020.19
归属于æ¯å…¬å¸æ‰€æœ‰è€…æƒç›Šåˆè®¡2,542,598,959.96 2,532,952,523.50
少数股东æƒç›Š110,074,960.10 109,822,038.38
所有者æƒç›Šåˆè®¡2,652,673,920.06 2,642,774,561.88
负债和所有者æƒç›Šæ€»è®¡4,586,242,354.63 4,584,871,878.81æ³•å®šä»£è¡¨äººï¼šé‚±äºšå¤«ä¸»ç®¡ä¼šè®¡å·¥ä½œè´Ÿè´£äººï¼šå¼ ä¹‰è‹±ä¼šè®¡æœºæž„è´Ÿè´£äººï¼šå¼ ä¹‰è‹±2ã€æ¯å…¬å¸èµ„产负债表
å•ä½ï¼šå…ƒ
é¡¹ç›®æœŸæœ«ä½™é¢æœŸåˆä½™é¢
æµåŠ¨èµ„äº§ï¼š
è´§å¸èµ„金725,026,518.94 839,856,237.34
以公å…价值计é‡ä¸”å…¶å˜åŠ¨è®¡å…¥
当期æŸç›Šçš„金èžèµ„产
è¡ç”Ÿé‡‘èžèµ„产
应收票æ®2,080,000.00 1,890,000.00
应收账款392,025,732.15 314,635,088.28
预付款项65,181,626.57 30,226,548.16
应收利æ¯2,764,332.40 2,764,332.40
应收股利
其他应收款8,023,778.24 7,993,424.48
å˜è´§403,291,454.79 364,261,171.60
æŒæœ‰å¾…售的资产494,677.40
ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨èµ„äº§527,703.75 2,110,815.20
å…¶ä»–æµåŠ¨èµ„äº§505,718,818.53 500,118,697.56
æµåŠ¨èµ„äº§åˆè®¡2,105,134,642.77 2,063,856,315.02
éžæµåŠ¨èµ„äº§ï¼š
å¯ä¾›å‡ºå”®é‡‘èžèµ„产5,501,664.00 5,513,808.00
æŒæœ‰è‡³åˆ°æœŸæŠ•资
长期应收款
é•¿æœŸè‚¡æƒæŠ•èµ„650,992,287.21 650,992,287.21
投资性房地产
固定资产865,675,344.86 409,186,297.46
在建工程184,024,926.68 506,632,094.43
工程物资
固定资产清ç†
生产性生物资产
油气资产
æ— å½¢èµ„äº§95,917,112.99 96,707,231.21
开呿”¯å‡º
商誉
长期待摊费用
递延所得税资产10,204,433.55 8,699,113.89
å…¶ä»–éžæµåŠ¨èµ„äº§54,717,608.51 171,012,378.50
éžæµåŠ¨èµ„äº§åˆè®¡1,867,033,377.80 1,848,743,210.70
资产总计3,972,168,020.57 3,912,599,525.72
æµåŠ¨è´Ÿå€ºï¼š
çŸæœŸå€Ÿæ¬¾693,045,755.56 719,771,037.66
以公å…价值计é‡ä¸”å…¶å˜åŠ¨è®¡å…¥
当期æŸç›Šçš„金èžè´Ÿå€º
è¡ç”Ÿé‡‘èžè´Ÿå€º
应付票æ®245,750,000.00 304,350,000.00
应付账款189,952,120.59 171,204,281.37
预收款项27,215,664.09 26,106,628.48
应付èŒå·¥è–ªé…¬17,186,798.86 17,984,300.25
应交税费14,588,960.56 16,008,453.30
应付利æ¯1,279,191.25
应付股利16,437,254.00 16,437,254.00
其他应付款211,078,208.98 94,974,608.50
æŒæœ‰å¾…售的负债
ä¸€å¹´å†…åˆ°æœŸçš„éžæµåŠ¨è´Ÿå€º270,011.95
å…¶ä»–æµåŠ¨è´Ÿå€º396,396.40
æµåŠ¨è´Ÿå€ºåˆè®¡1,415,651,159.04 1,368,385,766.76
éžæµåŠ¨è´Ÿå€ºï¼š
长期借款
应付债券
å…¶ä¸ï¼šä¼˜å…ˆè‚¡
æ°¸ç»å€º
长期应付款
长期应付èŒå·¥è–ªé…¬
专项应付款
预计负债
递延收益18,277,938.09 18,500,992.78
递延所得税负债
å…¶ä»–éžæµåŠ¨è´Ÿå€º1,803,707.50 1,803,707.50
éžæµåŠ¨è´Ÿå€ºåˆè®¡20,081,645.59 20,304,700.28
负债åˆè®¡1,435,732,804.63 1,388,690,467.04
所有者æƒç›Šï¼š
股本261,715,550.00 261,715,550.00
å…¶ä»–æƒç›Šå·¥å…·
å…¶ä¸ï¼šä¼˜å…ˆè‚¡
æ°¸ç»å€º
资本公积1,605,756,234.54 1,605,756,234.54
å‡ï¼šåº“å˜è‚¡
å…¶ä»–ç»¼åˆæ”¶ç›Š1,602,814.40 1,613,136.80
专项储备
盈余公积68,712,488.21 68,712,488.21
未分é…利润598,648,128.79 586,111,649.13
所有者æƒç›Šåˆè®¡2,536,435,215.94 2,523,909,058.68
负债和所有者æƒç›Šæ€»è®¡3,972,168,020.57 3,912,599,525.72
3ã€åˆå¹¶åˆ©æ¶¦è¡¨
å•ä½ï¼šå…ƒ
项目本期å‘生é¢ä¸ŠæœŸå‘生é¢
一ã€è¥ä¸šæ€»æ”¶å…¥226,071,859.29 200,016,771.06
å…¶ä¸ï¼šè¥ä¸šæ”¶å…¥226,071,859.29 200,016,771.06
åˆ©æ¯æ”¶å…¥
已赚ä¿è´¹
手ç»è´¹åŠä½£é‡‘æ”¶å…¥
二ã€è¥ä¸šæ€»æˆæœ¬218,107,556.06 195,214,868.55
å…¶ä¸ï¼šè¥ä¸šæˆæœ¬181,353,744.89 157,184,337.06
åˆ©æ¯æ”¯å‡º
手ç»è´¹åŠä½£é‡‘支出
退ä¿é‡‘
赔付支出净é¢
æå–ä¿é™©åˆåŒå‡†å¤‡é‡‘净
é¢
ä¿å•红利支出
分ä¿è´¹ç”¨
税金åŠé™„åŠ 2,704,575.11 2,127,474.05
销售费用11,631,973.81 10,883,716.22
管ç†è´¹ç”¨13,338,419.67 15,251,501.03
财务费用10,546,946.75 8,537,898.64
资产å‡å€¼æŸå¤±-1,468,104.17 1,229,941.55
åŠ ï¼šå…¬å…价值å˜åŠ¨æ”¶ç›Šï¼ˆæŸå¤±ä»¥
“ï¼â€ å·å¡«åˆ—)
投资收益(æŸå¤±ä»¥â€œï¼â€ å·
填列)
å…¶ä¸ï¼šå¯¹è”è¥ä¼ä¸šå’Œåˆè¥ä¼
业的投资收益
汇兑收益(æŸå¤±ä»¥â€œ-†å·å¡«
列)
资产处置收益(æŸå¤±ä»¥â€œ-â€
å·å¡«åˆ—)
其他收益127,990.91
三ã€è¥ä¸šåˆ©æ¶¦ï¼ˆäºæŸä»¥â€œï¼â€ å·å¡«åˆ—) 8,092,294.14 4,801,902.51
åŠ ï¼šè¥ä¸šå¤–æ”¶å…¥2,470,194.67 5,370,334.70
å‡ï¼šè¥ä¸šå¤–支出60,000.00 5,778.19
å››ã€åˆ©æ¶¦æ€»é¢ï¼ˆäºæŸæ€»é¢ä»¥â€œï¼â€ å·10,502,488.81 10,166,459.02
填列)
å‡ï¼šæ‰€å¾—税费用592,808.23 4,365,563.10
五ã€å‡€åˆ©æ¶¦ï¼ˆå‡€äºæŸä»¥â€œï¼â€ å·å¡«åˆ—) 9,909,680.58 5,800,895.92
(一)æŒç»ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€äºæŸ
以“ï¼â€ å·å¡«åˆ—)
(二)终æ¢ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€äºæŸ
以“ï¼â€ å·å¡«åˆ—)
归属于æ¯å…¬å¸æ‰€æœ‰è€…的净利润9,656,758.86 5,397,779.70
少数股东æŸç›Š252,921.72 403,116.22
å…ã€å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢-10,322.40 158,276.80
归属æ¯å…¬å¸æ‰€æœ‰è€…çš„å…¶ä»–ç»¼åˆæ”¶10,322.40 158,276.80
益的税åŽå‡€é¢
(一)以åŽä¸èƒ½é‡åˆ†ç±»è¿›æŸç›Šçš„
å…¶ä»–ç»¼åˆæ”¶ç›Š
1.釿–°è®¡é‡è®¾å®šå—益计划
净负债或净资产的å˜åЍ
2.æƒç›Šæ³•下在被投资å•ä½
ä¸èƒ½é‡åˆ†ç±»è¿›æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶ç›Š
ä¸äº«æœ‰çš„份é¢
(二)以åŽå°†é‡åˆ†ç±»è¿›æŸç›Šçš„å…¶10,322.40 158,276.80
ä»–ç»¼åˆæ”¶ç›Š
1.æƒç›Šæ³•下在被投资å•ä½
以åŽå°†é‡åˆ†ç±»è¿›æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶
益ä¸äº«æœ‰çš„份é¢
2.å¯ä¾›å‡ºå”®é‡‘èžèµ„产公å…10,322.40 158,276.80
价值å˜åЍæŸç›Š
3.æŒæœ‰è‡³åˆ°æœŸæŠ•资é‡åˆ†ç±»
为å¯ä¾›å‡ºå”®é‡‘èžèµ„产æŸç›Š
4.现金æµé‡å¥—期æŸç›Šçš„æœ‰
效部分
5.外å¸è´¢åŠ¡æŠ¥è¡¨æŠ˜ç®—å·®é¢
6.å…¶ä»–
å½’å±žäºŽå°‘æ•°è‚¡ä¸œçš„å…¶ä»–ç»¼åˆæ”¶ç›Š
的税åŽå‡€é¢
七ã€ç»¼åˆæ”¶ç›Šæ€»é¢9,899,358.18 5,959,172.72
归属于æ¯å…¬å¸æ‰€æœ‰è€…çš„ç»¼åˆæ”¶9,646,436.46 5,556,056.50
益总é¢
å½’å±žäºŽå°‘æ•°è‚¡ä¸œçš„ç»¼åˆæ”¶ç›Šæ€»252,921.72 403,116.22
é¢
å…«ã€æ¯è‚¡æ”¶ç›Šï¼š
(一)基本æ¯è‚¡æ”¶ç›Š0.04 0.02
(二)稀释æ¯è‚¡æ”¶ç›Š0.04 0.02
本期å‘生åŒä¸€æŽ§åˆ¶ä¸‹ä¼ä¸šåˆå¹¶çš„,被åˆå¹¶æ–¹åœ¨åˆå¹¶å‰å®žçŽ°çš„å‡€åˆ©æ¶¦ä¸ºï¼š 0.00 元,上期被åˆå¹¶æ–¹å®žçŽ°çš„å‡€åˆ©æ¶¦ä¸ºï¼š 822,686.16
å…ƒã€‚æ³•å®šä»£è¡¨äººï¼šé‚±äºšå¤«ä¸»ç®¡ä¼šè®¡å·¥ä½œè´Ÿè´£äººï¼šå¼ ä¹‰è‹±ä¼šè®¡æœºæž„è´Ÿè´£äººï¼šå¼ ä¹‰è‹±4ã€æ¯å…¬å¸åˆ©æ¶¦è¡¨
å•ä½ï¼šå…ƒ
项目本期å‘生é¢ä¸ŠæœŸå‘生é¢
一ã€è¥ä¸šæ”¶å…¥190,324,104.65 171,749,413.12
å‡ï¼šè¥ä¸šæˆæœ¬156,350,965.22 142,360,875.15
税金åŠé™„åŠ 1,667,285.34 1,195,344.74
销售费用7,871,633.77 6,464,482.84
管ç†è´¹ç”¨6,433,286.84 9,112,850.86
财务费用7,920,818.79 4,398,841.14
资产å‡å€¼æŸå¤±-1,468,104.17 1,229,941.55
åŠ ï¼šå…¬å…价值å˜åŠ¨æ”¶ç›Šï¼ˆæŸå¤±
以“ï¼â€ å·å¡«åˆ—)
投资收益(æŸå¤±ä»¥â€œï¼â€
å·å¡«åˆ—)
å…¶ä¸ï¼šå¯¹è”è¥ä¼ä¸šå’Œåˆè¥
ä¼ä¸šçš„æŠ•资收益
资产处置收益(æŸå¤±ä»¥â€œ-â€
å·å¡«åˆ—)
其他收益109,090.91
二ã€è¥ä¸šåˆ©æ¶¦ï¼ˆäºæŸä»¥â€œï¼â€ å·å¡«11,657,309.77 6,987,076.84
列)
åŠ ï¼šè¥ä¸šå¤–æ”¶å…¥2,408,773.78 4,080,940.89
å‡ï¼šè¥ä¸šå¤–支出
三ã€åˆ©æ¶¦æ€»é¢ï¼ˆäºæŸæ€»é¢ä»¥â€œï¼â€ 14,066,083.55 11,068,017.73
å·å¡«åˆ—)
å‡ï¼šæ‰€å¾—税费用1,529,603.89 1,685,983.80
å››ã€å‡€åˆ©æ¶¦ï¼ˆå‡€äºæŸä»¥â€œï¼â€ å·å¡«12,536,479.66 9,382,033.93
列)
(一)æŒç»ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€äº
æŸä»¥â€œï¼â€ å·å¡«åˆ—)
(二)终æ¢ç»è¥å‡€åˆ©æ¶¦ï¼ˆå‡€äº
æŸä»¥â€œï¼â€ å·å¡«åˆ—)
五ã€å…¶ä»–ç»¼åˆæ”¶ç›Šçš„税åŽå‡€é¢-10,322.40 158,276.80
(一)以åŽä¸èƒ½é‡åˆ†ç±»è¿›æŸç›Š
çš„å…¶ä»–ç»¼åˆæ”¶ç›Š
1.釿–°è®¡é‡è®¾å®šå—益计
划净负债或净资产的å˜åЍ
2.æƒç›Šæ³•下在被投资å•
ä½ä¸èƒ½é‡åˆ†ç±»è¿›æŸç›Šçš„å…¶ä»–ç»¼åˆæ”¶
益ä¸äº«æœ‰çš„份é¢
(二)以åŽå°†é‡åˆ†ç±»è¿›æŸç›Šçš„10,322.40 158,276.80
å…¶ä»–ç»¼åˆæ”¶ç›Š
1.æƒç›Šæ³•下在被投资å•
ä½ä»¥åŽå°†é‡åˆ†ç±»è¿›æŸç›Šçš„其他综åˆ
收益ä¸äº«æœ‰çš„份é¢
2.å¯ä¾›å‡ºå”®é‡‘èžèµ„产公10,322.40 158,276.80
å…价值å˜åЍæŸç›Š
3.æŒæœ‰è‡³åˆ°æœŸæŠ•资é‡åˆ†
类为å¯ä¾›å‡ºå”®é‡‘èžèµ„产æŸç›Š
4.现金æµé‡å¥—期æŸç›Šçš„
有效部分
5.外å¸è´¢åŠ¡æŠ¥è¡¨æŠ˜ç®—å·®
é¢
6.å…¶ä»–
å…ã€ç»¼åˆæ”¶ç›Šæ€»é¢12,526,157.26 9,540,310.73
ä¸ƒã€æ¯è‚¡æ”¶ç›Šï¼š
(一)基本æ¯è‚¡æ”¶ç›Š0.05 0.04
(二)稀释æ¯è‚¡æ”¶ç›Š0.05 0.04
5ã€åˆå¹¶çް金æµé‡è¡¨
å•ä½ï¼šå…ƒ
项目本期å‘生é¢ä¸ŠæœŸå‘生é¢
一ã€ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡ï¼š
销售商å“ã€æä¾›åŠ³åŠ¡æ”¶åˆ°çš„çŽ°194,619,000.88 267,960,151.73
金
å®¢æˆ·å˜æ¬¾å’ŒåŒä¸šå˜æ”¾æ¬¾é¡¹å‡€å¢ž
åŠ é¢
å‘ä¸å¤®é“¶è¡Œå€Ÿæ¬¾å‡€å¢žåŠ é¢
å‘å…¶ä»–é‡‘èžæœºæž„拆入资金净增
åŠ é¢
收到原ä¿é™©åˆåŒä¿è´¹å–得的现
金
收到å†ä¿é™©ä¸šåŠ¡çŽ°é‡‘å‡€é¢
ä¿æˆ·å‚¨é‡‘åŠæŠ•èµ„æ¬¾å‡€å¢žåŠ é¢
处置以公å…价值计é‡ä¸”å…¶å˜åЍ
计入当期æŸç›Šçš„金èžèµ„äº§å‡€å¢žåŠ é¢
æ”¶å–利æ¯ã€æ‰‹ç»è´¹åŠä½£é‡‘的现
金
æ‹†å…¥èµ„é‡‘å‡€å¢žåŠ é¢
回è´ä¸šåŠ¡èµ„é‡‘å‡€å¢žåŠ é¢
收到的税费返还8,704,559.99 3,874,928.45
收到其他与ç»è¥æ´»åŠ¨æœ‰å…³çš„çŽ°19,882,923.44 56,560,999.69
金
ç»è¥æ´»åŠ¨çŽ°é‡‘æµå…¥å°è®¡223,206,484.31 328,396,079.87
è´ä¹°å•†å“ã€æŽ¥å—劳务支付的现183,401,728.98 384,838,627.87
金
客户贷款åŠåž«æ¬¾å‡€å¢žåŠ é¢
å˜æ”¾ä¸å¤®é“¶è¡Œå’ŒåŒä¸šæ¬¾é¡¹å‡€å¢ž
åŠ é¢
支付原ä¿é™©åˆåŒèµ”付款项的现
金
支付利æ¯ã€æ‰‹ç»è´¹åŠä½£é‡‘的现
金
支付ä¿å•红利的现金
支付给èŒå·¥ä»¥åŠä¸ºèŒå·¥æ”¯ä»˜çš„52,773,209.58 43,834,009.47
现金
支付的å„项税费16,773,710.06 57,921,653.61
支付其他与ç»è¥æ´»åŠ¨æœ‰å…³çš„çŽ°22,348,010.34 100,427,349.35
金
ç»è¥æ´»åŠ¨çŽ°é‡‘æµå‡ºå°è®¡275,296,658.96 587,021,640.30
ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡å‡€é¢-52,090,174.65 -258,625,560.43
äºŒã€æŠ•èµ„æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡ï¼š
收回投资收到的现金
å–得投资收益收到的现金
å¤„ç½®å›ºå®šèµ„äº§ã€æ— 形资产和其
他长期资产收回的现金净é¢
处置åå…¬å¸åŠå…¶ä»–è¥ä¸šå•使”¶
到的现金净é¢
收到其他与投资活动有关的现
金
投资活动现金æµå…¥å°è®¡
è´å»ºå›ºå®šèµ„äº§ã€æ— 形资产和其26,118,694.20 20,851,090.24
他长期资产支付的现金
投资支付的现金
è´¨æŠ¼è´·æ¬¾å‡€å¢žåŠ é¢
å–å¾—åå…¬å¸åŠå…¶ä»–è¥ä¸šå•使”¯
付的现金净é¢
支付其他与投资活动有关的现81,760,000.00
金
投资活动现金æµå‡ºå°è®¡26,118,694.20 102,611,090.24
投资活动产生的现金æµé‡å‡€é¢-26,118,694.20 -102,611,090.24
三ã€ç¹èµ„活动产生的现金æµé‡ï¼š
叿”¶æŠ•资收到的现金
å…¶ä¸ï¼šåå…¬å¸å¸æ”¶å°‘数股东投
资收到的现金
å–得借款收到的现金263,195,755.56 206,950,000.00
å‘行债券收到的现金
收到其他与ç¹èµ„活动有关的现364,400,000.00 43,000,000.00
金
ç¹èµ„活动现金æµå…¥å°è®¡627,595,755.56 249,950,000.00
å¿è¿˜å€ºåŠ¡æ”¯ä»˜çš„çŽ°é‡‘289,921,037.66 206,423,384.00
分é…股利ã€åˆ©æ¶¦æˆ–å¿ä»˜åˆ©æ¯æ”¯14,630,818.45 11,592,499.43
付的现金
å…¶ä¸ï¼šå公叿”¯ä»˜ç»™å°‘数股东
的股利ã€åˆ©æ¶¦
支付其他与ç¹èµ„活动有关的现387,940,000.00 175,805,000.00
金
ç¹èµ„活动现金æµå‡ºå°è®¡692,491,856.11 393,820,883.43
ç¹èµ„活动产生的现金æµé‡å‡€é¢-64,896,100.55 -143,870,883.43
å››ã€æ±‡çއå˜åŠ¨å¯¹çŽ°é‡‘åŠçް金ç‰ä»·ç‰©635,064.45 70,155.24
的影å“
五ã€çް金åŠçް金ç‰ä»·ç‰©å‡€å¢žåŠ é¢-143,740,033.85 -505,037,378.86
åŠ ï¼šæœŸåˆçް金åŠçް金ç‰ä»·ç‰©ä½™1,022,638,042.59 1,624,698,172.22
é¢
å…ã€æœŸæœ«çް金åŠçް金ç‰ä»·ç‰©ä½™é¢878,898,008.74 1,119,660,793.366ã€æ¯å…¬å¸çް金æµé‡è¡¨
å•ä½ï¼šå…ƒ
项目本期å‘生é¢ä¸ŠæœŸå‘生é¢
一ã€ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡ï¼š
销售商å“ã€æä¾›åŠ³åŠ¡æ”¶åˆ°çš„çŽ°93,363,666.53 163,899,544.49
金
收到的税费返还3,553,257.89
收到其他与ç»è¥æ´»åŠ¨æœ‰å…³çš„çŽ°7,286,591.84 9,624,686.10
金
ç»è¥æ´»åŠ¨çŽ°é‡‘æµå…¥å°è®¡104,203,516.26 173,524,230.59
è´ä¹°å•†å“ã€æŽ¥å—劳务支付的现121,536,384.23 254,215,321.88
金
支付给èŒå·¥ä»¥åŠä¸ºèŒå·¥æ”¯ä»˜çš„26,519,440.99 22,899,077.87
现金
支付的å„项税费6,435,745.00 6,018,248.95
支付其他与ç»è¥æ´»åŠ¨æœ‰å…³çš„çŽ°9,655,414.70 67,813,131.44
金
ç»è¥æ´»åŠ¨çŽ°é‡‘æµå‡ºå°è®¡164,146,984.92 350,945,780.14
ç»è¥æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡å‡€é¢-59,943,468.66 -177,421,549.55
äºŒã€æŠ•èµ„æ´»åŠ¨äº§ç”Ÿçš„çŽ°é‡‘æµé‡ï¼š
收回投资收到的现金
å–得投资收益收到的现金
å¤„ç½®å›ºå®šèµ„äº§ã€æ— 形资产和其
他长期资产收回的现金净é¢
处置åå…¬å¸åŠå…¶ä»–è¥ä¸šå•使”¶
到的现金净é¢
收到其他与投资活动有关的现
金
投资活动现金æµå…¥å°è®¡
è´å»ºå›ºå®šèµ„äº§ã€æ— 形资产和其11,605,354.20 11,556,365.39
他长期资产支付的现金
投资支付的现金
å–å¾—åå…¬å¸åŠå…¶ä»–è¥ä¸šå•使”¯81,760,000.00
付的现金净é¢
支付其他与投资活动有关的现
金
投资活动现金æµå‡ºå°è®¡11,605,354.20 93,316,365.39
投资活动产生的现金æµé‡å‡€é¢-11,605,354.20 -93,316,365.39
三ã€ç¹èµ„活动产生的现金æµé‡ï¼š
叿”¶æŠ•资收到的现金
å–得借款收到的现金263,195,755.56 206,950,000.00
å‘行债券收到的现金
收到其他与ç¹èµ„活动有关的现484,400,000.00 224,500,000.00
金
ç¹èµ„活动现金æµå…¥å°è®¡747,595,755.56 431,450,000.00
å¿è¿˜å€ºåŠ¡æ”¯ä»˜çš„çŽ°é‡‘289,921,037.66 141,423,384.00
分é…股利ã€åˆ©æ¶¦æˆ–å¿ä»˜åˆ©æ¯æ”¯8,710,297.19 6,445,224.42
付的现金
支付其他与ç¹èµ„活动有关的现454,140,000.00 360,305,000.00
金
ç¹èµ„活动现金æµå‡ºå°è®¡752,771,334.85 508,173,608.42
ç¹èµ„活动产生的现金æµé‡å‡€é¢-5,175,579.29 -76,723,608.42
å››ã€æ±‡çއå˜åŠ¨å¯¹çŽ°é‡‘åŠçް金ç‰ä»·ç‰©160,613.49 69,575.61
的影å“
五ã€çް金åŠçް金ç‰ä»·ç‰©å‡€å¢žåŠ é¢-76,885,015.64 -347,391,947.75
åŠ ï¼šæœŸåˆçް金åŠçް金ç‰ä»·ç‰©ä½™668,551,455.18 1,053,569,607.42
é¢
å…ã€æœŸæœ«çް金åŠçް金ç‰ä»·ç‰©ä½™é¢591,666,439.54 706,177,659.67
二ã€å®¡è®¡æŠ¥å‘Š
第一å£åº¦æŠ¥å‘Šæ˜¯å¦ç»è¿‡å®¡è®¡â–¡ 是√ å¦
å…¬å¸ç¬¬ä¸€å£åº¦æŠ¥å‘Šæœªç»å®¡è®¡ã€‚
å±±ä¸œå¦‚æ„æ¯›çººæœè£…集团股份有é™å…¬å¸
法定代表人:邱亚夫
2018年04月26 日
WUJIANG HUATIAN TEXTILE TRADING CO.,LTD , https://www.huatiantextile.com