G 盐田港2006年第一季度季度报告

             股票简称:G盐田港                股票代码:000088

              深圳市盐田港股份有限公司2006年第一季度季度报告

     1     重要提示
          1.1   本公司董事会及其董事保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性负个别及连带责任。
          1.2   没有董事对季度报告内容的真实性、准确性、完整性无法保证或存在异议。
          1.3   所有董事均出席董事会
          1.4   本报告期财务报告未经审计
          1.5   公司董事长陈钦硕、总经理徐晓阳、财务总监郑成浔和财务部经理赵红平声明:保证季度报告中财务报告的真实、完整。
     2     公司基本情况
     2.1   公司基本信息
        股票简称                 G盐田港           变更前简称(如有)            盐田港A
        股票代码                                          000088
                                    董事会秘书                            证券事务代表
          姓名                         华翔                                  林伟鑫
        联系地址         深圳市盐田区盐田港海港大厦1913室      深圳市盐田区盐田港海港大厦1913室
          电话                       25290180                               25290180
          传真                       25290932                               25290932
        电子信箱            huaxiang@yantian-port.com             linweixin@yantian-port.com
    2.2   财务资料
    2.2.1   主要会计数据及财务指标
                                                                               单位:(人民币)元
                                                                           本报告期末比上年度期末增
                               本报告期末                上年度期末
                                                                                   减(%)
          总资产                4,129,548,627.47          4,001,641,542.90                     3.20%
    股东权益(不含少数
                                3,519,853,880.15          3,376,288,317.59                     4.25%
        股东权益)
        每股净资产                          2.827                    2.712                     4.24%
    调整后的每股净资产                      2.819                    2.705                     4.21%
                                                                            本报告期比上年同期增减
                                 报告期              年初至报告期期末
                                                                                     (%)
    经营活动产生的现金
                                   77,965,114.85             77,965,114.85                    43.99%
         流量净额
         每股收益                           0.116                    0.116                    24.85%
       净资产收益率                         4.10%                    4.10%                     0.93%
    扣除非经常性损益后
                                            4.10%                    4.10%                     0.93%
      的净资产收益率
       非经常性损益项目                                                                    金额
    营业外收入                                                                              5,939.76
    营业外支出                                                                            -79,584.65
    所得税影响额                                                                          -11,420.48
    少数股东应占份额                                                                      -28,020.55
             合计                                                                         -34,203.86
     2.2.2   财务报表
     2.2.2.1    资产负债表
     编制单位:深圳市盐田港股份有限公司                 2006年3月31日               单位:人民币元
                                       期末数                                 期初数
           项目
                               合并              母公司              合并               母公司
    流动资产:
      货币资金            1,007,409,401.42     849,572,555.75    1,018,097,227.15     759,113,899.44
      短期投资
      应收票据                                                         600,000.00
      应收股利              535,837,977.00     539,509,862.84                           3,671,885.84
      应收利息
      应收账款              120,021,792.60      21,399,030.96      104,515,325.80      10,947,717.28
      其他应收款              8,658,767.62     145,535,117.88        3,923,066.15     208,270,586.43
      预付账款                5,379,792.00       5,071,999.00        5,987,025.49       5,708,775.49
      应收补贴款
      存货                    4,885,487.61                           4,391,021.89
      待摊费用                1,152,029.93                             842,595.37
      一年内到期的长期
    债权投资
      其他流动资产
      流动资产合计        1,683,345,248.18   1,561,088,566.43    1,138,356,261.85     987,712,864.48
    长期投资:
      长期股权投资        1,079,066,434.95   1,556,979,760.20    1,505,510,443.21   1,995,622,912.21
      长期债权投资
      长期投资合计        1,079,066,434.95   1,556,979,760.20    1,505,510,443.21   1,995,622,912.21
      合并价差
    固定资产:
      固定资产原价        1,783,284,144.84     481,699,386.28    1,746,251,516.60     492,221,803.64
        减:累计折旧        522,580,513.55      36,707,315.73      507,638,753.87      34,462,436.35
      固定资产净值        1,260,703,631.29     444,992,070.55    1,238,612,762.73     457,759,367.29
        减:固定资产减
    值准备
      固定资产净额        1,260,703,631.29     444,992,070.55    1,238,612,762.73     457,759,367.29
      工程物资
      在建工程               32,233,901.37      31,732,540.67       44,576,652.36      22,823,446.09
      固定资产清理                               5,677,499.04
      固定资产合计        1,292,937,532.66     482,402,110.26    1,283,189,415.09     480,582,813.38
    无形资产及其他资
    产:
      无形资产               73,160,200.26      36,923,754.56       73,859,395.87      37,141,097.90
      长期待摊费用            1,039,211.42         738,272.67          726,026.88         411,960.49
      其他长期资产
      无形资产及其他资
                             74,199,411.68      37,662,027.23       74,585,422.75      37,553,058.39
    产合计
    递延税项:
      递延税款借项
    资产总计              4,129,548,627.47   3,638,132,464.12    4,001,641,542.90   3,501,471,648.46
    流动负债:
      短期借款               12,000,000.00                          38,000,000.00
      应付票据                1,000,000.00                           1,000,000.00
      应付账款               73,559,309.69      15,640,581.87       73,784,896.27      22,638,646.65
      预收账款                   78,956.46                             132,641.74
      应付工资               27,960,125.13      12,858,832.47       28,311,642.70      11,876,094.43
      应付福利费              6,987,803.36       2,228,814.41        5,940,216.41       1,928,531.05
      应付股利                2,525,987.22                           2,525,987.22
      应交税金               14,869,123.31         726,237.46       14,486,509.49       1,080,820.23
      其他应交款                 57,149.25           8,251.55           89,247.02          17,930.56
      其他应付款             44,660,378.69       7,323,157.32       25,331,292.34       7,485,295.99
      预提费用               10,419,035.14       2,398,391.92        5,366,416.87       2,425,773.66
      预计负债
      一年内到期的长期
    负债
      其他流动负债
      流动负债合计          194,117,868.25      41,184,267.00      194,968,850.06      47,453,092.57
    长期负债:
      长期借款               91,727,600.40                          99,763,100.40
      应付债券
      长期应付款
      专项应付款
      其他长期负债
      长期负债合计           91,727,600.40                          99,763,100.40
    递延税项:
      递延税款贷项
    负债合计                285,845,468.65      41,184,267.00      294,731,950.46      47,453,092.57
    少数股东权益            323,849,278.67                         330,621,274.85
    所有者权益(或股东
    权益):
      实收资本(或股本)  1,245,000,000.00   1,245,000,000.00    1,245,000,000.00   1,245,000,000.00
        减:已归还投资
      实收资本(或股本)
                          1,245,000,000.00   1,245,000,000.00    1,245,000,000.00   1,245,000,000.00
    净额
      资本公积              785,814,829.21     859,771,581.16      786,588,855.50     860,545,607.44
      盈余公积              496,264,862.15     496,264,862.15      496,264,862.15     496,264,862.15
        其中:法定公益
                            145,613,524.31     145,613,524.31      145,613,524.31     145,613,524.31
    金
      未分配利润            992,774,188.79     995,911,753.81      848,434,599.94     852,208,086.30
        其中:现金股利      809,250,000.00     809,250,000.00      809,250,000.00     809,250,000.00
      未确认的投资损失
      外币报表折算差额
      所有者权益(或股
                          3,519,853,880.15   3,596,948,197.12    3,376,288,317.59   3,454,018,555.89
    东权益)合计
    负债和所有者权益
                          4,129,548,627.47   3,638,132,464.12    4,001,641,542.90   3,501,471,648.46
    (或股东权益)合计
     法定代表人:陈钦硕    主管会计机构负责人:徐晓阳     会计机构负责人:赵红平
     2.2.2.2    利润及利润分配表
     编制单位:深圳市盐田港股份有限公司                 2006年1?月                  单位:人民币元
                                        本期                                 上年同期
           项目
                               合并              母公司              合并               母公司
    一、主营业务收入        161,831,554.49      15,363,699.48      143,496,174.29      15,018,890.01
      减:主营业务成本       78,179,175.67       4,781,514.51       79,194,152.10      12,709,650.16
          主营业务税金
                              5,247,977.09         781,479.71        5,113,122.32         513,506.58
    及附加
    二、主营业务利润(亏
                             78,404,401.73       9,800,705.26       59,188,899.87       1,795,733.27
    损以“-”号填列)
      加:其他业务利润
                                242,434.36       1,711,092.78          259,097.30         460,197.83
    (亏损以“-”号填列)
      减:营业费用            1,455,220.04         527,670.36          723,213.33
          管理费用           17,139,231.55       8,283,314.87       16,320,766.87       8,776,687.57
          财务费用            7,705,471.94       8,324,445.18      -1,237,558.61       -1,088,283.08
    三、营业利润(亏损
                             52,346,912.56      -5,623,632.37       43,641,575.58      -5,432,473.39
    以“-”号填列)
      加:投资收益(亏
                            120,026,703.76     149,327,559.99       96,094,004.65     121,046,125.79
    损以“-”号填列)
          补贴收入
          营业外收入              5,939.76                               1,579.38              21.00
      减:营业外支出             79,584.65             260.11           70,224.87             604.01
    四、利润总额(亏损
                            172,299,971.43     143,703,667.51      139,666,934.74     115,613,069.39
    以“-”号填列)
      减:所得税             10,232,378.75                           7,609,087.63
          少数股东损益       17,728,003.83                          16,444,777.72
      加:未确认的投资
    损失本期发生额
    五、净利润(亏损以
                            144,339,588.85     143,703,667.51     115,613,069.39      115,613,069.39
    “-”号填列)
      加:年初未分配利
                            848,434,599.94     852,208,086.30     232,402,159.99      232,402,159.99
    润
          其他转入
    六、可供分配的利润      992,774,188.79     995,911,753.81     348,015,229.38      348,015,229.38
      减:提取法定盈余
    公积
          提取法定公益
    金
          提取职工奖励
    及福利基金
          提取储备基金
          提取企业发展
    基金
          利润归还投资
    七、可供投资者分配
                            992,774,188.79     995,911,753.81     348,015,229.38      348,015,229.38
    的利润
      减:应付优先股股
    利
          提取任意盈余
    公积
          应付普通股股
    利
          转作资本(或
    股本)的普通股股利
    八、未分配利润          992,774,188.79     995,911,753.81     348,015,229.38      348,015,229.38
    利润表(补充资料)
      1.出售、处置部门
    或被投资单位所得收
    益
      2.自然灾害发生的
    损失
      3.会计政策变更增
    加(或减少)利润总
    额
      4.会计估计变更增
    加(或减少)利润总
    额
      5.债务重组损失
      6.其他
     法定代表人:陈钦硕    主管会计机构负责人:徐晓阳     会计机构负责人:赵红平
     2.2.2.3    现金流量表
     编制单位:深圳市盐田港股份有限公司                 2006年1?月                  单位:人民币元
                                                                     本期
                     项目
                                                       合并                        母公司
    一、经营活动产生的现金流量:
      销售产品、提供劳务收到的现金                       157,503,390.85                 4,902,549.87
      收到的税费返还
      收到的其他与经营活动有关的现金                      25,983,688.08                 5,444,495.92
            现金流入小计                                 183,487,078.93                10,347,045.79
      购买商品、接受劳务支付的现金                        47,845,346.77                 1,378,441.50
      支付给职工以及为职工支付的现金                      19,792,840.32                 3,441,221.18
      支付的各项税费                                      18,424,739.82                 1,406,093.74
      支付的其他与经营活动有关的现金                      19,459,037.17                11,176,130.41
            现金流出小计                                 105,521,964.08                17,401,886.83
      经营活动产生的现金流量净额                          77,965,114.85                -7,054,841.04
    二、投资活动产生的现金流量:
      收回投资所收到的现金                                                             66,948,006.07
      取得投资收益所收到的现金                                                         41,500,000.00
      处置固定资产、无形资产和其他长期资
                                                              26,000.00
    产所收回的现金净额
      收到的其他与投资活动有关的现金
            现金流入小计                                      26,000.00               108,448,006.07
      购建固定资产、无形资产和其他长期资
                                                          29,489,889.50                10,934,508.72
    产所支付的现金
      投资所支付的现金                                    96,917,356.12               125,626,356.12
      支付的其他与投资活动有关的现金
            现金流出小计                                 126,407,245.62               136,560,864.84
      投资活动产生的现金流量净额                        -126,381,245.62               -28,112,858.77
    三、筹资活动产生的现金流量:
      吸收投资所收到的现金
      借款所收到的现金
      收到的其他与筹资活动有关的现金                         172,367.24
            现金流入小计                                     172,367.24
      偿还债务所支付的现金                                34,035,500.00
      分配股利、利润或偿付利息所支付的现
                                                          25,072,038.50
    金
      支付的其他与筹资活动有关的现金                          16,204.00
            现金流出小计                                  59,123,742.50
      筹资活动产生的现金流量净额                         -58,951,375.26
    四、汇率变动对现金的影响                                -237,675.82
    五、现金及现金等价物净增加额                        -107,605,181.85               -35,167,699.81
    现金流量表补充资料
      1.将净利润调节为经营活动现金流量:
        净利润                                           144,339,588.85               143,703,667.51
        加:计提的资产减值准备                                   623.39                       623.39
            固定资产折旧                                  18,400,641.62                 4,007,017.73
            无形资产摊销                                     700,906.60                   217,343.34
            长期待摊费用摊销                                  81,216.27                    69,467.82
            待摊费用减少(减:增加)                        -195,892.03
            预提费用增加(减:减少)                       5,417,736.92                   520,658.33
            处置固定资产、无形资产和其他
                                                              -1,263.55
    长期资产的损失(减:收益)
            固定资产报废损失
            财务费用                                       7,705,471.94                 8,324,445.18
            投资损失(减:收益)                        -120,026,703.76              -149,327,559.99
            递延税款贷项(减:借项)
            存货的减少(减:增加)                          -494,465.72
            经营性应收项目的减少(减:增
                                                         -19,373,291.78               -18,074,553.07
    加)
            经营性应付项目的增加(减:减
                                                          23,682,613.27                 3,504,048.72
    少)
            其他                                                 -71.00
            少数股东损益                                  17,728,003.83
        经营活动产生的现金流量净额                        77,965,114.85                -7,054,841.04
      2.不涉及现金收支的投资和筹资活动:
        债务转为资本
        一年内到期的可转换公司债券
        融资租入固定资产
      3.现金及现金等价物净增加情况:
        现金的期末余额                                   187,673,854.15                38,337,008.48
        减:现金的期初余额                               295,279,036.00                73,504,708.29
        加:现金等价物期末余额
        减:现金等价物期初余额
        现金及现金等价物净增加额                        -107,605,181.85               -35,167,699.81
     法定代表人:陈钦硕    主管会计机构负责人:徐晓阳     会计机构负责人:赵红平
     2.3   报告期末股东总数及前十名股东持股数
             报告期末股东总数                                     60,716
    前十名无限售条件流通股股东持股情况
             股东名称(全称)           期末持有无限售条件流通股股份数量    种类(A、B、H股或其它)
    中国银行-嘉实服务增值行业证券投资
                                                  20,815,820.00                        A股
    基金
    中国平安人寿保险股份有限公司-传统
                                                  11,618,598.00                        A股
    -普通保险产品
    中国工商银行-融通蓝筹成长证券投资
                                                   7,002,699.00                        A股
    基金
    中国银行-易方达深证100交易型开放
                                                   6,211,400.00                        A股
    式指数证券投资基金
    鸿阳证券投资基金                               5,000,000.00                        A股
    申银万国-花旗-UBS LIMITED                      4,609,777.00                        A股
    国际金融-工行-CREDIT SUISSE FIRST
                                                   4,324,065.00                        A股
    BOSTON(HONGKONG)LIMITED
    深圳市亿鑫投资有限公司                         4,019,962.00                        A股
    新华人寿保险股份有限公司-分红-个
                                                   3,899,813.00                        A股
    人分红-018L-FH002深
    中原证券股份有限公司                           3,190,478.00                        A股
    
      3     管理层讨论与分析
     3.1   公司报告期内经营活动总体状况的简要分析
          报告期内公司总体经营情况良好。报告期内,盐田港一、二期码头完成集装箱吞吐量105.47万TEU,同比增长17.41%;盐田港西港区完成集装箱吞吐量8.87万TEU,同比增长60.40%。报告期内,公司完成主营业务收入16,183万元,比上年同期增加1,833万元,增长12.77%;实现净利润14,434万元,同比增加2,873万元,增长24.85%。净利润增长的主要原因:一是公司参股企业盐田国际集装箱码头有限公司累计实现权益净利润11,728万元,同比增加2,277万元,增长24.09%;二是公司控股企业深圳惠盐高速公路有限公司实现权益净利润2,673万元,同比增加921万元,增长52.54%。该公司利润增长的主要原因是收入同比增加1,122万元,由于调整折旧标准导致成本下降589万元。
     3.1.1   占主营收入或主营业务利润总额10%以上的主营行业或产品情况
     √适用□不适用
    
                                                                              单位:(人民币)万元
                                           主营业务分行业情况
                            主营业务收入           主营业务成本               毛利率(%)
    交通运输辅助业                   1,904.49               1,854.26                           2.64%
    公路运输业                       9,852.87               2,087.45                          78.81%
    水泥制造业                       3,907.49               3,583.49                           8.29%
    仓储业                             527.64                 356.10                          32.51%
      其中:关联交易                   586.18                 579.59                           1.12%
                                           主营业务分产品情况
    -                                    0.00                   0.00                           0.00%
      其中:关联交易                     0.00                   0.00                           0.00%
    
     3.1.2   公司经营的季节性或周期性特征
     □适用√不适用
     3.1.3   报告期利润构成情况(主营业务利润、其他业务利润、期间费用、投资收益、补贴收入与营业外收支净额在利润总额中所占比例与前一报告期相比的重大变动及原因的说明)
     □适用√不适用
     3.1.4   主营业务及其结构与前一报告期相比发生重大变化的情况及原因说明
     □适用√不适用
     3.1.5   主营业务盈利能力(毛利率)与前一报告期相比发生重大变化的情况及其原因说明
     √适用□不适用
     报告期内,公司主营业务盈利能力(毛利率)与前一报告期相比总体上没有发生重大变化,但港口运输业毛利率为2.64%,比去年同期下降13.99个百分点,主要原因是公司控股企业深圳盐田西港区码头有限公司新泊位投产导致成本增加所致。
     3.2   重大事项及其影响和解决方案的分析说明
     □适用√不适用
     非经营性资金占用及清欠进展情况
     □适用√不适用
     3.3   会计政策、会计估计、合并范围变化以及重大会计差错的情况及原因说明
     □适用√不适用
     3.4   经审计且被出具“非标意见”情况下董事会和监事会出具的相关说明
     □适用√不适用
     3.5   预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生大幅
     度变动的警示及原因说明
     □适用√不适用
     3.6   公司对已披露的年度经营计划或预算的滚动调整情况
     □适用√不适用
     3.7   原非流通股东在股权分置改革过程中做出的特殊承诺及其履行情况
     √适用□不适用
    
        股东名称                          特殊承诺                       履约情况     承诺履行情况
                     公司控股股东盐田港集团除履行法定承诺义务外,还做
                     出如下特别承诺:(1)盐田港集团将严格遵守股权分
                     置改革的相关规定,自改革方案实施之日后十二个月锁
                     定期满后的二十四个月内盐田港集团将不通过证券交
                     易所挂牌交易出售原非流通股股票,如确需交易,将通
                     过大宗交易、战略配售等方式进行;(2)盐田港集团
                     承诺:自获得上市流通权之日起至2010年12月31日
    深圳市盐田港集团 止,盐田港集团公司将保持对盐田港股份的绝对控股地                上述承诺正在履
                                                                       履约中
    有限公司         位(持股比例不低于总股本的51%);(3)盐田港集                     行中
                     团承诺:从2005年度起至2010年度止,将在期间每年
                     年度股东大会上提出盐田港股份的利润分配比例不低
                     于当年实现的可供股东分配利润(非累计可分配利润)
                     的50%的分红议案,并保证在股东大会表决时对该议案
                     投赞成票;(4)盐田港集团承诺:一如既往地支持上
                     市公司,在做大做强中,积极创造条件,迎接新一轮整
                     合,确保上市公司的可持续发展。
                     
    深圳市盐田港股份有限公司
    二〇〇六年第一季度财务会计报告
    公司法定代表人:陈钦硕
    公司主管会计工作负责人:徐晓阳
    公司会计机构负责人:赵红平
                     二〇〇六年四月二十六日
                                              合并资产负债表
    编制单位:深圳市盐田港股份有限公司                                                            金额单位:人民币元
                    资       产                                           2006-3-31                           2005-12-31
    流动资产:
           货币资金                                                1,007,409,401.42                     1,018,097,227.15
           短期投资
           应收票据                                                                                           600,000.00
           应收股利                                                  535,837,977.00
           应收帐款                                                  120,021,792.60                       104,515,325.80
           其他应收款                                                  8,658,767.62                         3,923,066.15
           预付帐款                                                    5,379,792.00                         5,987,025.49
           存货                                                        4,885,487.61                         4,391,021.89
           待摊费用                                                    1,152,029.93                           842,595.37
           其他流动资产
                  流动资产合计                                     1,683,345,248.18                     1,138,356,261.85
    长期投资:
           长期股权投资                                            1,079,066,434.95                     1,505,510,443.21
           长期债权投资
                  长期投资合计                                     1,079,066,434.95                     1,505,510,443.21
    固定资产:
           固定资产原值                                            1,783,284,144.84                     1,746,251,516.60
           减:累计折旧                                              522,580,513.55                       507,638,753.87
           固定资产净值                                            1,260,703,631.29                     1,238,612,762.73
           减:固定资产减值准备
           固定资产净额                                            1,260,703,631.29                     1,238,612,762.73
           在建工程                                                   32,233,901.37                        44,576,652.36
           固定资产清理
                  固定资产合计                                     1,292,937,532.66                     1,283,189,415.09
    无形资产及其他资产:
           无形资产                                                   73,160,200.26                        73,859,395.87
           长期待摊费用                                                1,039,211.42                           726,026.88
            无形资产及其他资产合计                                    74,199,411.68                        74,585,422.75
                 资   产   总   计                                 4,129,548,627.47                     4,001,641,542.90
                                         合并资产负债表(续)
    编制单位:深圳市盐田港股份有限公司                                                          金额单位:人民币元
                负债和股东权益                                           2006-3-31                         2005-12-31
    流动负债:
           短期借款                                                  12,000,000.00                       38,000,000.00
           应付票据                                                   1,000,000.00                        1,000,000.00
           应付帐款                                                  73,559,309.69                       73,784,896.27
           预收帐款                                                      78,956.46                          132,641.74
           应付工资                                                  27,960,125.13                       28,311,642.70
           应付福利费                                                 6,987,803.36                        5,940,216.41
           应付股利                                                   2,525,987.22                        2,525,987.22
           应交税金                                                  14,869,123.31                       14,486,509.49
           其他应交款                                                    57,149.25                           89,247.02
           其他应付款                                                44,660,378.69                       25,331,292.34
           预提费用                                                  10,419,035.14                        5,366,416.87
           预计负债
                 流动负债合计                                       194,117,868.25                      194,968,850.06
    长期负债:
           长期借款                                                  91,727,600.40                       99,763,100.40
           长期应付款
           其他长期负债
                 长期负债合计                                        91,727,600.40                       99,763,100.40
                    负债合计                                        285,845,468.65                      294,731,950.46
    少数股东权益                                                    323,849,278.67                      330,621,274.85
    股东权益:
           股本                                                   1,245,000,000.00                    1,245,000,000.00
           资本公积                                                 785,814,829.21                      786,588,855.50
           盈余公积                                                 496,264,862.15                      496,264,862.15
           其中:法定公益金                                         145,613,524.31                      145,613,524.31
           现金股利                                                 809,250,000.00                      809,250,000.00
           未分配利润                                               183,524,188.79                       39,184,599.94
                 股东权益合计                                     3,519,853,880.15                    3,376,288,317.59
              负债和股东权益总计                                  4,129,548,627.47                    4,001,641,542.90
                                                  合并利润表
    编制单位:深圳市盐田港股份有限公司                                                            金额单位:人民币元
              项                 目                                 2006年1-3月                         2005年1-3月
    一、主营业务收入                                                161,831,554.49                      143,496,174.29
                减:主营业务成本                                     78,179,175.67                        79,194,152.10
                     主营业务税金及附加                               5,247,977.09                         5,113,122.32
    二、主营业务利润                                                 78,404,401.73                        59,188,899.87
                加:其他业务利润                                        242,434.36                           259,097.30
                减:营业费用                                          1,455,220.04                           723,213.33
                     管理费用                                        17,139,231.55                        16,320,766.87
                     财务费用                                         7,705,471.94                       (1,237,558.61)
    三、营业利润                                                     52,346,912.56                       43,641,575.58
                加:投资收益                                        120,026,703.76                        96,094,004.65
                     补贴收入
                     营业外收入                                           5,939.76                             1,579.38
                减:营业外支出                                           79,584.65                            70,224.87
    四、利润总额                                                    172,299,971.43                       139,666,934.74
                减:所得税                                           10,232,378.75                         7,609,087.63
                     少数股东损益                                    17,728,003.83                        16,444,777.72
    五、净利润                                                      144,339,588.85                       115,613,069.39
                 加:年初未分配利润                                   39,184,599.94                       232,402,159.99
                       其他转入
    六、可供分配的利润                                              183,524,188.79                      348,015,229.38
                减:提取法定盈余公积
                     提取法定公益金
    七、可供投资者分配的利润                                        183,524,188.79                      348,015,229.38
                减:提取任意盈余公积
                     应付普通股股利
    八、未分配利润                                                  183,524,188.79                      348,015,229.38
    补充资料:
                  项         目                                     2006年1-3月                         2005年1-3月
    1、出售、处置部门或被投资单位所得收益
    2、自然灾害发生的损失
    3、会计政策变更增加利润总额
    4、会计估计变更增加利润总额
    5、债务重组损失
    6、其他
                                        合并现金流量表
    编制单位:深圳市盐田港股份有限公司                                                        金额单位:人民币元
                     项                 目                    2006年1-3月         2005年1-3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                          157,503,390.85      148,491,084.48
          收到的税费返还                                                     -                   -
          收到的其他与经营活动有关的现金                         25,983,688.08        9,091,679.62
                         现金流入小计                           183,487,078.93      157,582,764.10
          购买商品、接受劳务支付的现金                           47,845,346.77       49,779,665.90
          支付给职工以及为职工支付的现金                         19,792,840.32       16,553,833.56
          支付的各项税费                                         18,424,739.82       12,732,118.30
          支付的其他与经营活动有关的现金                         19,459,037.17       24,371,929.23
                          现金流出小计                          105,521,964.08      103,437,546.99
          经营活动产生的现金流量净额                             77,965,114.85       54,145,217.11
    二、投资活动产生的现金流量:
          收回投资所收到的现金                                               -       18,463,050.00
          取得投资收益所收到的现金                                           -                   -
          处置固定资产、无形资产和其他长期资产所收回的现金净额       26,000.00                   -
          收到的其他与投资活动有关的现金
                         现金流入小计                                26,000.00       18,463,050.00
          购建固定资产、无形资产和其他长期资产所支付的现金       29,489,889.50       41,141,545.88
          投资所支付的现金                                       96,917,356.12                   -
          支付的其他与投资活动有关的现金                                     -                   -
                         现金流出小计                           126,407,245.62       41,141,545.88
          投资活动产生的现金流量净额                          (126,381,245.62)     (22,678,495.88)
    三、筹资活动产生的现金流量:
          吸收投资所收到的现金                                      &nbs