(上接D27版)
合并所有者权益变动表
编制单位:山东金晶科技股份有限公司 2012年1-6月 单位:元 币种:人民币
| 项目 | 本期金额 |
| 归属于母公司所有者权益 | 少数股东权益 | 所有者权益合计 |
| 实收资本(或股本) | 资本公积 | 减:库存股 | 专项储备 | 盈余公积 | 一般风险准备 | 未分配利润 | 其他 |
| 一、上年年末余额 | 1,422,707,400.00 | 1,873,561,886.50 | | | 108,103,318.41 | | 1,021,923,042.97 | | 84,512,951.96 | 4,510,808,599.84 |
| 加:会计政策变更 | | | | | | | | | | |
| 前期差错更正 | | | | | | | | | | |
| 其他 | | | | | | | | | | |
| 二、本年年初余额 | 1,422,707,400.00 | 1,873,561,886.50 | | | 108,103,318.41 | | 1,021,923,042.97 | | 84,512,951.96 | 4,510,808,599.84 |
| 三、本期增减变动金额(减少以“-”号填列) | | | | | | | -122,816,720.20 | | -6,067,777.93 | -128,884,498.13 |
| (一)净利润 | | | | | | | -122,816,720.20 | | -67,777.93 | -122,884,498.13 |
| (二)其他综合收益 | | | | | | | | | | |
| 上述(一)和(二)小计 | | | | | | | -122,816,720.20 | | -67,777.93 | -122,884,498.13 |
| (三)所有者投入和减少资本 | | | | | | | | | | |
| 1.所有者投入资本 | | | | | | | | | | |
| 2.股份支付计入所有者权益的金额 | | | | | | | | | | |
| 3.其他 | | | | | | | | | | |
| (四)利润分配 | | | | | | | | | -6,000,000.00 | -6,000,000.00 |
| 1.提取盈余公积 | | | | | | | | | | |
| 2.提取一般风险准备 | | | | | | | | | | |
| 3.对所有者(或股东)的分配 | | | | | | | | | -6,000,000.00 | -6,000,000.00 |
| 4.其他 | | | | | | | | | | |
| (五)所有者权益内部结转 | | | | | | | | | | |
| 1.资本公积转增资本(或股本) | | | | | | | | | | |
| 2.盈余公积转增资本(或股本) | | | | | | | | | | |
| 3.盈余公积弥补亏损 | | | | | | | | | | |
| 4.其他 | | | | | | | | | | |
| (六)专项储备 | | | | | | | | | | |
| 1.本期提取 | | | | | | | | | | |
| 2.本期使用 | | | | | | | | | | |
| (七)其他 | | | | | | | | | | |
| 四、本期期末余额 | 1,422,707,400.00 | 1,873,561,886.50 | | | 108,103,318.41 | | 899,106,322.77 | | 78,445,174.03 | 4,381,924,101.71 |
| 项目 | 上年同期金额 |
| 归属于母公司所有者权益 | 少数股东权益 | 所有者权益合计 |
| 实收资本(或股本) | 资本公积 | 减:库存股 | 专项储备 | 盈余公积 | 一般风险准备 | 未分配利润 | 其他 |
| 一、上年年末余额 | 590,083,700.00 | 1,162,505,786.50 | | | 98,897,546.16 | | 843,435,424.41 | | 77,402,396.64 | 2,772,324,853.71 |
| 加:会计政策变更 | | | | | | | | | | |
| 前期差错更正 | | | | | | | | | | |
| 其他 | | | | | | | | | | |
| 二、本年年初余额 | 590,083,700.00 | 1,162,505,786.50 | | | 98,897,546.16 | | 843,435,424.41 | | 77,402,396.64 | 2,772,324,853.71 |
| 三、本期增减变动金额(减少以“-”号填列) | 832,623,700.00 | 711,056,100.00 | | | | | 136,229,527.58 | | -1,157,765.85 | 1,678,751,561.73 |
| (一)净利润 | | | | | | | 136,229,527.58 | | -1,157,765.85 | 135,071,761.73 |
| (二)其他综合收益 | | | | | | | | | | |
| 上述(一)和(二)小计 | | | | | | | 136,229,527.58 | | -1,157,765.85 | 135,071,761.73 |
| (三)所有者投入和减少资本 | 121,270,000.00 | 1,422,409,800.00 | | | | | | | | 1,543,679,800.00 |
| 1.所有者投入资本 | 121,270,000.00 | 1,422,409,800.00 | | | | | | | | 1,543,679,800.00 |
| 2.股份支付计入所有者权益的金额 | | | | | | | | | | |
| 3.其他 | | | | | | | | | | |
| (四)利润分配 | | | | | | | | | | |
| 1.提取盈余公积 | | | | | | | | | | |
| 2.提取一般风险准备 | | | | | | | | | | |
| 3.对所有者(或股东)的分配 | | | | | | | | | | |
| 4.其他 | | | | | | | | | | |
| (五)所有者权益内部结转 | 711,353,700.00 | -711,353,700.00 | | | | | | | | |
| 1.资本公积转增资本(或股本) | 711,353,700.00 | -711,353,700.00 | | | | | | | | |
| 2.盈余公积转增资本(或股本) | | | | | | | | | | |
| 3.盈余公积弥补亏损 | | | | | | | | | | |
| 4.其他 | | | | | | | | | | |
| (六)专项储备 | | | | | | | | | | |
| 1.本期提取 | | | | | | | | | | |
| 2.本期使用 | | | | | | | | | | |
| (七)其他 | | | | | | | | | | |
| 四、本期期末余额 | 1,422,707,400.00 | 1,873,561,886.50 | | | 98,897,546.16 | | 979,664,951.99 | | 76,244,630.79 | 4,451,076,415.44 |
法定代表人:王刚 主管会计工作负责人:曹廷发 会计机构负责人:栾尚运
母公司所有者权益变动表
编制单位:山东金晶科技股份有限公司 2012年1-6月 单位:元 币种:人民币
| 项目 | 本期金额 |
| 实收资本(或股本) | 资本公积 | 减:库存股 | 专项储备 | 盈余公积 | 一般风险准备 | 未分配利润 | 所有者权益合计 |
| 一、上年年末余额 | 1,422,707,400.00 | 1,888,050,858.71 | | | 108,103,318.41 | | 658,554,639.67 | 4,077,416,216.79 |
| 加:会计政策变更 | | | | | | | | |
| 前期差错更正 | | | | | | | | |
| 其他 | | | | | | | | |
| 二、本年年初余额 | 1,422,707,400.00 | 1,888,050,858.71 | | | 108,103,318.41 | | 658,554,639.67 | 4,077,416,216.79 |
| 三、本期增减变动金额(减少以“-”号填列) | | | | | | | -54,874,810.16 | -54,874,810.16 |
| (一)净利润 | | | | | | | -54,874,810.16 | -54,874,810.16 |
| (二)其他综合收益 | | | | | | | | |
| 上述(一)和(二)小计 | | | | | | | -54,874,810.16 | -54,874,810.16 |
| (三)所有者投入和减少资本 | | | | | | | | |
| 1.所有者投入资本 | | | | | | | | |
| 2.股份支付计入所有者权益的金额 | | | | | | | | |
| 3.其他 | | | | | | | | |
| (四)利润分配 | | | | | | | | |
| 1.提取盈余公积 | | | | | | | | |
| 2.提取一般风险准备 | | | | | | | | |
| 3.对所有者(或股东)的分配 | | | | | | | | |
| 4.其他 | | | | | | | | |
| (五)所有者权益内部结转 | | | | | | | | |
| 1.资本公积转增资本(或股本) | | | | | | | | |
| 2.盈余公积转增资本(或股本) | | | | | | | | |
| 3.盈余公积弥补亏损 | | | | | | | | |
| 4.其他 | | | | | | | | |
| (六)专项储备 | | | | | | | | |
| 1.本期提取 | | | | | | | | |
| 2.本期使用 | | | | | | | | |
| (七)其他 | | | | | | | | |
| 四、本期期末余额 | 1,422,707,400.00 | 1,888,050,858.71 | | | 108,103,318.41 | | 603,679,829.51 | 4,022,541,406.63 |
| 项目 | 上年同期金额 |
| 实收资本(或股本) | 资本公积 | 减:库存股 | 专项储备 | 盈余公积 | 一般风险准备 | 未分配利润 | 所有者权益合计 |
| 一、上年年末余额 | 590,083,700.00 | 1,176,994,758.71 | | | 98,897,546.16 | | 575,702,689.40 | 2,441,678,694.27 |
| 加:会计政策变更 | | | | | | | | |
| 前期差错更正 | | | | | | | | |
| 其他 | | | | | | | | |
| 二、本年年初余额 | 590,083,700.00 | 1,176,994,758.71 | | | 98,897,546.16 | | 575,702,689.40 | 2,441,678,694.27 |
| 三、本期增减变动金额(减少以“-”号填列) | 832,623,700.00 | 711,056,100.00 | | | | | 33,415,752.93 | 1,577,095,552.93 |
| (一)净利润 | | | | | | | 33,415,752.93 | 33,415,752.93 |
| (二)其他综合收益 | | | | | | | | |
| 上述(一)和(二)小计 | | | | | | | 33,415,752.93 | 33,415,752.93 |
| (三)所有者投入和减少资本 | 121,270,000.00 | 1,422,409,800.00 | | | | | | 1,543,679,800.00 |
| 1.所有者投入资本 | 121,270,000.00 | 1,422,409,800.00 | | | | | | 1,543,679,800.00 |
| 2.股份支付计入所有者权益的金额 | | | | | | | | |
| 3.其他 | | | | | | | | |
| (四)利润分配 | | | | | | | | |
| 1.提取盈余公积 | | | | | | | | |
| 2.提取一般风险准备 | | | | | | | | |
| 3.对所有者(或股东)的分配 | | | | | | | | |
| 4.其他 | | | | | | | | |
| (五)所有者权益内部结转 | 711,353,700.00 | -711,353,700.00 | | | | | | |
| 1.资本公积转增资本(或股本) | 711,353,700.00 | -711,353,700.00 | | | | | | |
| 2.盈余公积转增资本(或股本) | | | | | | | | |
| 3.盈余公积弥补亏损 | | | | | | | | |
| 4.其他 | | | | | | | | |
| (六)专项储备 | | | | | | | | |
| 1.本期提取 | | | | | | | | |
| 2.本期使用 | | | | | | | | |
| (七)其他 | | | | | | | | |
| 四、本期期末余额 | 1,422,707,400.00 | 1,888,050,858.71 | | | 98,897,546.16 | | 609,118,442.33 | 4,018,774,247.20 |
法定代表人:王刚 主管会计工作负责人:曹廷发 会计机构负责人:栾尚运