以下是优秀的股票:

 西山煤电[000983] 财务分析  :【1.财务指标】
【历年简要财务指标】
┌─────────┬─────┬─────┬─────┬─────┐
|每股指标(单位)    |2008-03-31|2007-12-31|2007-09-30|2007-06-30|
├─────────┼─────┼─────┼─────┼─────┤
|每股收益(元)      |0.3900    |0.8680    |0.6690    |0.4900    |
|每股收益扣除(元)  |0.3900    |0.8750    |0.6720    |0.4900    |
|每股净资产(元)    |5.2600    |4.8690    |4.5400    |4.3600    |
|调整后每          |          |          |          |          |
|股净资产(元)      |-         |-         |-         |-         |
|净资产收益率(%)   |7.4600    |17.8200   |14.7400   |11.1800   |
|每股资本公积金(元)|1.3855    |1.3855    |1.2570    |1.2570    |
|每股未分配利润(元)|2.3780    |1.9858    |1.8666    |1.6847    |
|主营业务收入(万元)|231624.21 |780282.69 |570488.12 |369389.75 |
|主营业务利润(万元)|-         |-         |-         |-         |
|投资收益(万元)    |-         |1401.32   |-         |-         |
|净利润(万元)      |47544.10  |105146.49 |81084.40  |59037.69  |
└─────────┴─────┴─────┴─────┴─────┘

┌─────────┬─────┬─────┬─────┬─────┐
|每股指标(单位)    |2007-03-31|2006-12-31|2006-09-30|2006-06-30|
├─────────┼─────┼─────┼─────┼─────┤
|每股收益(元)      |0.2300    |0.8000    |0.6300    |0.4200    |
|每股收益扣除(元)  |0.2300    |0.7960    |0.6300    |0.4200    |
|每股净资产(元)    |4.1000    |4.2720    |4.0300    |3.8300    |
|调整后每          |          |          |          |          |
|股净资产(元)      |-         |-         |4.0000    |3.8000    |
|净资产收益率(%)   |5.6300    |18.6200   |15.6100   |11.0400   |
|每股资本公积金(元)|1.2570    |1.2570    |1.2133    |1.2133    |
|每股未分配利润(元)|1.4284    |1.6029    |1.4877    |1.2803    |
|主营业务收入(万元)|169057.88 |697738.34 |491472.43 |319308.71 |
|主营业务利润(万元)|-         |-         |-         |-         |
|投资收益(万元)    |-         |586.09    |94.81     |94.81     |
|净利润(万元)      |27985.02  |96432.68  |76348.62  |51204.36  |
└─────────┴─────┴─────┴─────┴─────┘

【每股指标】
┌─────────┬─────┬─────┬─────┬─────┐
|财务指标(单位)    |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├─────────┼─────┼─────┼─────┼─────┤
|审计意见          |          |标准无保留|标准无保留|标准无保留|
|                  |          |意见      |意见      |意见      |
|每股收益(元)      |0.3900    |0.8680    |0.8000    |0.8000    |
|每股收益扣除(元)  |0.3900    |0.8750    |0.7960    |0.8100    |
|每股净资产(元)    |5.2600    |4.8690    |4.2720    |3.8000    |
|每股资本公积金(元)|1.3855    |1.3855    |1.2570    |1.2133    |
|每股未分配利润(元)|2.3780    |1.9858    |1.6029    |1.2578    |
|每股经营活动      |          |          |          |          |
|现金流量(元)      |0.5942    |1.7184    |0.8424    |1.0204    |
|每股现金流量(元)  |0.4102    |0.7506    |-0.3445   |-0.1435   |
└─────────┴─────┴─────┴─────┴─────┘

【利润构成与盈利能力】
┌─────────┬─────┬─────┬─────┬─────┐
|财务指标(单位)    |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├─────────┼─────┼─────┼─────┼─────┤
|主营业务收入(万元)|231624.21 |780282.69 |697738.34 |561708.14 |
|主营业务利润(万元)|-         |-         |-         |212742.13 |
|经营费用(万元)    |5765.23   |45790.01  |43121.94  |20579.50  |
|管理费用(万元)    |17861.73  |91839.23  |63441.84  |50777.75  |
|财务费用(万元)    |2620.49   |11387.12  |10459.56  |1610.74   |
|三项费用增长率(%) |8.86      |27.33     |60.37     |48.29     |
|营业利润(万元)    |64035.09  |159811.04 |143611.59 |141989.57 |
|投资收益(万元)    |-         |1401.32   |586.09    |791.61    |
|补贴收入(万元)    |-         |-         |-         |168.19    |
|营业外收支        |          |          |          |          |
|净额(万元)        |-210.50   |-1247.07  |-322.28   |-669.70   |
|利润总额(万元)    |63824.59  |158563.96 |143289.31 |142279.67 |
|所得税(万元)      |15609.74  |49223.83  |42311.17  |45544.10  |
|净利润(万元)      |47544.10  |105146.49 |96432.68  |97489.32  |
|销售毛利率(%)     |40.13     |40.57     |38.44     |38.83     |
|主营业务利润率(%) |-         |-         |-         |37.87     |
|净资产收益率(%)   |7.46      |17.82     |18.62     |21.14     |
└─────────┴─────┴─────┴─────┴─────┘

【经营与发展能力】
┌─────────┬─────┬─────┬─────┬─────┐
|财务指标(单位)    |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├─────────┼─────┼─────┼─────┼─────┤
|存货周转率(%)     |3.81      |14.55     |14.23     |11.14     |
|应收账款周转率(%) |5.29      |22.21     |20.99     |19.66     |
|总资产周转率(%)   |0.19      |0.70      |0.70      |0.66      |
|主营业务收        |          |          |          |          |
|入增长率(%)       |37.01     |11.83     |24.22     |49.40     |
|营业利润增长率(%) |43.49     |11.28     |1.14      |55.91     |
|税后利润增长率(%) |69.89     |9.04      |-1.08     |54.15     |
|净资产增长率(%)   |28.30     |13.95     |12.30     |20.10     |
|总资产增长率(%)   |17.72     |11.94     |12.03     |20.83     |
└─────────┴─────┴─────┴─────┴─────┘

【资产与负债】
┌────────┬─────┬─────┬─────┬─────┐
|每股指标(单位)  |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├────────┼─────┼─────┼─────┼─────┤
|资产总额(万元)  |1281636.81|1173514.48|1048372.92|935783.25 |
|负债总额(万元)  |575411.02 |533357.42 |498398.01 |447461.17 |
|流动负债(万元)  |288959.47 |283567.76 |239766.11 |228150.00 |
|长期负债(万元)  |-         |-         |-         |219311.16 |
|货币资金(万元)  |261093.79 |211374.31 |120397.08 |162156.54 |
|应收帐款(万元)  |53013.11  |34528.83  |35724.32  |30756.65  |
|其他应收款(万元)|10032.57  |5060.00   |8340.13   |9074.30   |
|坏帐准备(万元)  |-         |-         |-         |-         |
|股东权益(万元)  |637609.53 |590065.43 |517816.54 |461080.80 |
|资产负债率(%)   |44.8965   |45.4495   |47.5401   |47.8167   |
|股东权益比率(%) |49.7496   |50.2819   |49.3923   |49.2721   |
|流动比率(%)     |1.8319    |1.5251    |1.6765    |1.5117    |
|速动比率(%)     |1.7042    |1.3983    |1.5605    |1.3690    |
└────────┴─────┴─────┴─────┴─────┘

【现金流量】
┌────────┬─────┬─────┬─────┬─────┐
|财务指标(单位)  |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├────────┼─────┼─────┼─────┼─────┤
|销售商品收到    |          |          |          |          |
|的现金(万元)    |223001.49 |793407.12 |644344.43 |684443.50 |
|经营活动现金    |          |          |          |          |
|净流量(万元)    |72029.11  |208278.88 |102103.83 |123682.83 |
|现金净流量(万元)|49719.48  |90977.23  |-41759.46 |-17397.75 |
|经营活动现金净  |          |          |          |          |
|流量增长率(%)   |360.60    |103.98    |-17.44    |60.78     |
|销售商品收到现金|          |          |          |          |
|与主营收入比(%) |96.2773   |101.6820  |92.3476   |121.8504  |
|经营活动现金流量|          |          |          |          |
|与净利润比(%)   |-         |-         |-         |126.8681  |
|现金净流量与    |          |          |          |          |
|净利润比(%)     |-         |-         |-         |-17.8458  |
|投资活动的现    |          |          |          |          |
|金净流量(万元)  |-44307.99 |-90300.27 |-96279.57 |-126518.04|
|筹资活动的现    |          |          |          |          |
|金净流量(万元)  |21998.35  |-27001.38 |-47583.72 |-14562.53 |
└────────┴─────┴─────┴─────┴─────┘

【2.异动分析】
【异动财务指标】
┌──────────┬───────┬───────┬──────┐
|财务指标(单位)      |2008-03-31    |2007-03-31    |变动幅度(%) |
├──────────┼───────┼───────┼──────┤
|货币资金(万元)      |261093.79     |119251.50     |118.94      |
|预付账款(万元)      |37657.19      |24084.91      |56.35       |
|长期股权投资(万元)  |48478.86      |24834.32      |95.21       |
|工程物资(万元)      |7.45          |20968.33      |-99.96      |
|在建工程(万元)      |165782.34     |75696.87      |119.01      |
|其他长期资产(万元)  |-             |5738.63       |-100.00     |
|应付账款(万元)      |132836.20     |79836.50      |66.39       |
|预收账款(万元)      |61961.05      |28509.52      |117.33      |
|应付股利(万元)      |-             |48480.00      |-100.00     |
|其他应付款(万元)    |14968.60      |64556.94      |-76.81      |
|其他流动负债(万元)  |17614.55      |8957.53       |96.65       |
|长期应付款(万元)    |25422.45      |11696.18      |117.36      |
|少数股东权益(万元   |68616.25      |34088.12      |101.29      |
|未分配利润(万元)    |288219.50     |173127.41     |66.48       |
|净利润(万元)        |47544.10      |27985.02      |69.89       |
|销售商品、提供劳    |              |              |            |
|务收到的现金(万元)  |223001.49     |134585.48     |65.70       |
|(经营)现金流入      |              |              |            |
|小计(万元)          |227239.79     |137915.15     |64.77       |
|购买商品、接受劳务  |              |              |            |
|支付的现金(万元)    |54140.72      |34599.01      |56.48       |
|支付的各项税费(万元)|42230.61      |24509.31      |72.30       |
|经营活动产生的现金  |              |              |            |
|现金流量净额(万元)  |72029.11      |15637.80      |360.61      |
|购建固定资产、无形  |              |              |            |
|资产、其他长期资产  |              |              |            |
|所支付的现金(万元)  |40749.18      |13609.89      |199.41      |
|(投资)现金流出      |              |              |            |
|小计(万元)          |44610.02      |13699.61      |225.63      |
|投资活动产生的      |              |              |            |
|现金流量净额(万元)  |-44307.99     |-13659.59     |-224.37     |
|(筹资)现金流入      |              |              |            |
|小计(万元)          |41070.58      |16.82         |244040.19   |
|(筹资)现金流出      |              |              |            |
|小计(万元)          |19072.23      |3140.62       |507.28      |
|筹资活动产生的      |              |              |            |
|现金流量净额(万元)  |21998.35      |-3123.79      |804.22      |
|现金及现金等        |              |              |            |
|价物净增加额(万元)  |49719.48      |-1145.59      |4440.08     |
|现金及现金等        |              |              |            |
|净利润(万元)        |47544.10      |27985.02      |69.89       |
|现金期末余额(万元)  |261093.79     |119251.50     |118.94      |
|减:现金期初余额(万元|211374.31     |120397.08     |75.56       |
|(附注)现金及现金等  |              |              |            |
|价物净增加额(万元)  |49719.48      |-1145.59      |4440.08     |
└──────────┴───────┴───────┴──────┘

【3.环比分析】
【单季度财务分析】
┌─────────────────────────────────┐
|                              2007年                              |
├───────┬──────┬─────┬──────┬─────┤
|              |  主营收入  |占年度比重|  净利润    |占年度比重|
|              |   (万元)   |   (%)   |  (万元)    |   (%)   |
├───────┼──────┼─────┼──────┼─────┤
|第一季度      |   169057.88|     21.67|    27985.02|     26.62|
|第二季度      |   200331.87|     25.67|    31052.68|     29.53|
|第三季度      |   201098.36|     25.77|    22046.71|     20.97|
|第四季度      |   209794.58|     26.89|    24062.09|     22.88|
└───────┴──────┴─────┴──────┴─────┘

┌─────────────────────────────────┐
|                              2006年                              |
├───────┬──────┬─────┬──────┬─────┤
|              |  主营收入  |占年度比重|  净利润    |占年度比重|
|              |   (万元)   |   (%)   |  (万元)    |   (%)   |
├───────┼──────┼─────┼──────┼─────┤
|第一季度      |   142304.82|     20.40|    25581.80|     26.53|
|第二季度      |   182065.16|     26.09|    25622.56|     26.57|
|第三季度      |   173586.57|     24.88|    25144.27|     26.07|
|第四季度      |   199781.79|     28.63|    20084.06|     20.83|
└───────┴──────┴─────┴──────┴─────┘

【4.财务预警】
【z值预警】
截至日期:2008-03-31
┌───────────┬──────┬─────┬──────┐
| 指标名称             |   指标值   |    z值   |   警度     |
├───────────┼──────┼─────┼──────┤
|净营运资金/资产总计   |      0.1875|          |            |
|留存收益/资产总计     |      0.2719|          |            |
|息税前利润/资产总计   |      0.2073|    2.1960|    轻警    |
|股东权益合计/负债合计 |      1.1080|          |            |
|主营业务收入/资产总计 |      0.7229|          |            |
└───────────┴──────┴─────┴──────┘

【财务风险综合指数预警】
┌───────────┬─────┬─────┬─────┬─────┐
| 名称                 |      2004|      2003|      2002|      2001|
├───────────┴─────┴─────┴─────┴─────┤
|经营预警                                                              |
├───────────┬─────┬─────┬─────┬─────┤
|经营性现金盈利率      |     -0.83|     -3.69|     -0.41|     -0.90|
|总资产现金回收率      |      2.63|      1.44|      1.30|      2.06|
|净利润率              |      2.38|      0.69|      0.55|      1.31|
|应收帐款              |      0.46|      0.40|     -0.02|     -0.06|
|经营预警综合指数      |      1.11|     -0.46|      0.37|      0.60|
├───────────┼─────┼─────┼─────┼─────┤
|投资预警                                                              |
├───────────┬─────┬─────┬─────┬─────┤
|权益现金报酬率        |     -0.58|     -1.45|     -2.30|     -0.90|
|现金盈利留存率        |     -0.77|      2.55|     -1.14|     -0.43|
|留存盈利              |     -8.09|      7.94|      1.45|      5.31|
|净资产收益率          |    273.55|    149.67|    108.50|    138.47|
|投资预警综合指数      |     52.69|     31.85|     20.96|     28.36|
├───────────┼─────┼─────┼─────┼─────┤
|筹资预警                                                              |
├───────────┬─────┬─────┬─────┬─────┤
|权益乘数              |      0.43|      0.55|      0.59|      0.59|
|经营现金流入利息支出比|      0.43|      0.55|      0.59|      0.59|
|支付现金股利          |      1.02|      1.20|      0.77|      1.36|
|银行贷款率            |      0.68|      0.78|      0.74|      0.71|
|筹资预警综合指数      |      0.47|      0.73|      0.74|      0.72|
├───────────┴─────┴─────┴─────┴─────┤
├───────────┬─────┬─────┬─────┬─────┤
|财务预警综合指数fewci |     16.45|      9.62|      6.65|      9.01|
├───────────┬─────┬─────┬─────┬─────┤
|警度                  |   无警   |   轻警   |   轻警   |   轻警   |
└───────────┴─────┴─────┴─────┴─────┘

 

k线图
 
 菲达环保[600526]财务分析 :【1.财务指标】
【历年简要财务指标】
┌─────────┬─────┬─────┬─────┬─────┐
|每股指标(单位)    |2008-03-31|2007-12-31|2007-09-30|2007-06-30|
├─────────┼─────┼─────┼─────┼─────┤
|每股收益(元)      |0.0300    |0.0900    |0.0882    |0.0269    |
|每股收益扣除(元)  |0.0260    |-0.0080   |0.0650    |0.0144    |
|每股净资产(元)    |3.5500    |3.5200    |3.4900    |3.4400    |
|调整后每          |          |          |          |          |
|股净资产(元)      |-         |-         |-         |-         |
|净资产收益率(%)   |0.8400    |2.5100    |2.4200    |0.7800    |
|每股资本公积金(元)|1.3902    |1.3902    |1.3902    |1.3902    |
|每股未分配利润(元)|1.0022    |0.9701    |0.9289    |0.8710    |
|主营业务收入(万元)|32244.27  |138333.94 |94479.78  |60295.57  |
|主营业务利润(万元)|-         |-         |-         |-         |
|投资收益(万元)    |-         |0.04      |0.04      |0.04      |
|净利润(万元)      |433.40    |1208.02   |1188.26   |377.24    |
└─────────┴─────┴─────┴─────┴─────┘

┌─────────┬─────┬─────┬─────┬─────┐
|每股指标(单位)    |2007-03-31|2006-12-31|2006-09-30|2006-06-30|
├─────────┼─────┼─────┼─────┼─────┤
|每股收益(元)      |0.0400    |0.1600    |0.0900    |0.0500    |
|每股收益扣除(元)  |0.0400    |0.1500    |0.0900    |0.0600    |
|每股净资产(元)    |3.4600    |3.4300    |3.2800    |3.2600    |
|调整后每          |          |          |          |          |
|股净资产(元)      |-         |-         |3.2800    |3.2600    |
|净资产收益率(%)   |1.2700    |4.8800    |2.6300    |1.6600    |
|每股资本公积金(元)|1.3902    |1.3902    |1.3961    |1.4048    |
|每股未分配利润(元)|0.8988    |0.8876    |0.7342    |0.7021    |
|主营业务收入(万元)|28100.57  |135896.11 |86200.52  |55577.38  |
|主营业务利润(万元)|-         |-         |-         |-         |
|投资收益(万元)    |-         |18.51     |-34.83    |-2.75     |
|净利润(万元)      |615.69    |2305.84   |1286.16   |954.84    |
└─────────┴─────┴─────┴─────┴─────┘

【每股指标】
┌─────────┬─────┬─────┬─────┬─────┐
|财务指标(单位)    |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├─────────┼─────┼─────┼─────┼─────┤
|审计意见          |          |标准无保留|标准无保留|标准无保留|
|                  |          |意见      |意见      |意见      |
|每股收益(元)      |0.0300    |0.0900    |0.1600    |0.1700    |
|每股收益扣除(元)  |0.0260    |-0.0080   |0.1500    |0.1600    |
|每股净资产(元)    |3.5500    |3.5200    |3.4300    |3.3000    |
|每股资本公积金(元)|1.3902    |1.3902    |1.3902    |1.3993    |
|每股未分配利润(元)|1.0022    |0.9701    |0.8876    |0.7480    |
|每股经营活动      |          |          |          |          |
|现金流量(元)      |-0.1808   |-0.1323   |-0.2652   |-0.5584   |
|每股现金流量(元)  |-0.0489   |-0.5349   |0.2567    |-0.2750   |
└─────────┴─────┴─────┴─────┴─────┘

【利润构成与盈利能力】
┌─────────┬─────┬─────┬─────┬─────┐
|财务指标(单位)    |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├─────────┼─────┼─────┼─────┼─────┤
|主营业务收入(万元)|32244.27  |138333.94 |135896.11 |124239.32 |
|主营业务利润(万元)|-         |-         |-         |17853.16  |
|经营费用(万元)    |459.50    |2512.18   |2461.56   |1573.39   |
|管理费用(万元)    |3041.38   |9638.37   |8382.78   |9429.86   |
|财务费用(万元)    |961.01    |3395.40   |2916.18   |1787.92   |
|三项费用增长率(%) |15.21     |12.97     |7.57      |67.66     |
|营业利润(万元)    |530.54    |1842.92   |3198.64   |5899.58   |
|投资收益(万元)    |-         |0.04      |18.51     |-112.75   |
|补贴收入(万元)    |-         |-         |-         |239.30    |
|营业外收支        |          |          |          |          |
|净额(万元)        |69.37     |579.77    |208.40    |-81.10    |
|利润总额(万元)    |599.91    |2422.69   |3407.04   |5945.03   |
|所得税(万元)      |247.09    |1140.45   |961.38    |3372.51   |
|净利润(万元)      |433.40    |1208.02   |2305.84   |2427.39   |
|销售毛利率(%)     |16.65     |13.50     |14.17     |14.72     |
|主营业务利润率(%) |-         |-         |-         |14.37     |
|净资产收益率(%)   |0.84      |2.51      |4.88      |5.26      |
└─────────┴─────┴─────┴─────┴─────┘

【经营与发展能力】
┌─────────┬─────┬─────┬─────┬─────┐
|财务指标(单位)    |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├─────────┼─────┼─────┼─────┼─────┤
|存货周转率(%)     |0.34      |1.54      |1.58      |1.69      |
|应收账款周转率(%) |1.16      |4.02      |4.14      |6.23      |
|总资产周转率(%)   |0.17      |0.73      |0.76      |0.82      |
|主营业务收        |          |          |          |          |
|入增长率(%)       |14.75     |1.79      |9.38      |31.13     |
|营业利润增长率(%) |-29.20    |-42.38    |-45.78    |-25.36    |
|税后利润增长率(%) |-29.61    |-47.61    |-5.01     |-47.63    |
|净资产增长率(%)   |2.80      |2.51      |4.05      |5.68      |
|总资产增长率(%)   |-9.96     |-2.29     |15.24     |21.25     |
└─────────┴─────┴─────┴─────┴─────┘

【资产与负债】
┌────────┬─────┬─────┬─────┬─────┐
|每股指标(单位)  |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├────────┼─────┼─────┼─────┼─────┤
|资产总额(万元)  |182999.19 |186955.34 |191339.22 |166036.44 |
|负债总额(万元)  |131880.88 |136189.84 |141883.96 |118603.44 |
|流动负债(万元)  |131259.88 |135568.84 |137662.96 |110222.44 |
|长期负债(万元)  |-         |-         |-         |8381.00   |
|货币资金(万元)  |31645.40  |32331.29  |38194.31  |32924.15  |
|应收帐款(万元)  |26825.15  |28996.69  |39770.81  |25852.08  |
|其他应收款(万元)|7606.96   |5180.13   |4170.69   |4086.00   |
|坏帐准备(万元)  |-         |-         |-         |-         |
|股东权益(万元)  |49730.87  |49267.47  |48059.45  |46190.96  |
|资产负债率(%)   |72.0663   |72.8461   |74.1530   |71.4321   |
|股东权益比率(%) |27.1754   |26.3525   |25.1174   |27.8197   |
|流动比率(%)     |1.1796    |1.1688    |1.1890    |1.3084    |
|速动比率(%)     |0.5996    |0.5763    |0.6468    |0.6450    |
└────────┴─────┴─────┴─────┴─────┘

【现金流量】
┌────────┬─────┬─────┬─────┬─────┐
|财务指标(单位)  |2008-03-31|2007-12-31|2006-12-31|2005-12-31|
├────────┼─────┼─────┼─────┼─────┤
|销售商品收到    |          |          |          |          |
|的现金(万元)    |33848.73  |173886.66 |135311.86 |133170.88 |
|经营活动现金    |          |          |          |          |
|净流量(万元)    |-2531.83  |-1852.77  |-3714.05  |-7818.15  |
|现金净流量(万元)|-685.89   |-7489.21  |3593.91   |-3850.26  |
|经营活动现金净  |          |          |          |          |
|流量增长率(%)   |-73.73    |-50.11    |-52.49    |-289.20   |
|销售商品收到现金|          |          |          |          |
|与主营收入比(%) |104.9760  |125.7007  |99.5701   |107.1890  |
|经营活动现金流量|          |          |          |          |
|与净利润比(%)   |-         |-144.4946 |-151.8630 |-322.0809 |
|现金净流量与    |          |          |          |          |
|净利润比(%)     |-         |-584.0723 |146.9506  |-158.6175 |
|投资活动的现    |          |          |          |          |
|金净流量(万元)  |-190.76   |-2462.46  |-5434.33  |-7818.53  |
|筹资活动的现    |          |          |          |          |
|金净流量(万元)  |2036.70   |-3173.99  |12742.28  |11786.42  |
└────────┴─────┴─────┴─────┴─────┘

【2.异动分析】
【异动财务指标】
┌──────────┬───────┬───────┬──────┐
|财务指标(单位)      |2008-03-31    |2007-03-31    |变动幅度(%) |
├──────────┼───────┼───────┼──────┤
|其他应付款(万元)    |3725.06       |9316.34       |-60.02      |
|支付其他与经营      |              |              |            |
|活动有关现金(万元)  |17851.26      |9719.06       |83.67       |
|经营活动产生的现金  |              |              |            |
|现金流量净额(万元)  |-2531.83      |-9637.91      |73.73       |
|现金及现金等        |              |              |            |
|价物净增加额(万元)  |-685.89       |-6397.12      |89.28       |
└──────────┴───────┴───────┴──────┘

【3.环比分析】
【单季度财务分析】
┌─────────────────────────────────┐
|                              2007年                              |
├───────┬──────┬─────┬──────┬─────┤
|              |  主营收入  |占年度比重|  净利润    |占年度比重|
|              |   (万元)   |   (%)   |  (万元)    |   (%)   |
├───────┼──────┼─────┼──────┼─────┤
|第一季度      |    28100.57|     20.31|      615.69|     50.97|
|第二季度      |    32195.00|     23.27|     -238.45|    -19.74|
|第三季度      |    34184.21|     24.71|      811.02|     67.14|
|第四季度      |    43854.16|     31.70|       19.77|      1.64|
└───────┴──────┴─────┴──────┴─────┘

┌─────────────────────────────────┐
|                              2006年                              |
├───────┬──────┬─────┬──────┬─────┤
|              |  主营收入  |占年度比重|  净利润    |占年度比重|
|              |   (万元)   |   (%)   |  (万元)    |   (%)   |
├───────┼──────┼─────┼──────┼─────┤
|第一季度      |    26288.61|     19.34|      684.86|     29.70|
|第二季度      |    29898.30|     22.00|      269.98|     11.71|
|第三季度      |    30622.79|     22.53|      331.32|     14.37|
|第四季度      |    49086.40|     36.12|     1019.68|     44.22|
└───────┴──────┴─────┴──────┴─────┘

【4.财务预警】
【z值预警】
截至日期:2008-03-31
┌───────────┬──────┬─────┬──────┐
| 指标名称             |   指标值   |    z值   |   警度     |
├───────────┼──────┼─────┼──────┤
|净营运资金/资产总计   |      0.1288|          |            |
|留存收益/资产总计     |      0.0888|          |            |
|息税前利润/资产总计   |      0.0341|    1.1355|    重警    |
|股东权益合计/负债合计 |      0.3770|          |            |
|主营业务收入/资产总计 |      0.7047|          |            |
└───────────┴──────┴─────┴──────┘

【财务风险综合指数预警】
┌───────────┬─────┬─────┬─────┬─────┐
| 名称                 |      2004|      2003|      2002|      2001|
├───────────┴─────┴─────┴─────┴─────┤
|经营预警                                                              |
├───────────┬─────┬─────┬─────┬─────┤
|经营性现金盈利率      |     -0.92|     -1.33|      0.11|     -1.10|
|总资产现金回收率      |     14.01|      2.20|     16.68|    -25.17|
|净利润率              |      1.71|      0.44|      3.62|      3.78|
|应收帐款              |     -1.53|     -1.22|     -0.21|     -0.07|
|经营预警综合指数      |      3.96|      0.11|      5.72|     -7.14|
├───────────┼─────┼─────┼─────┼─────┤
|投资预警                                                              |
├───────────┬─────┬─────┬─────┬─────┤
|权益现金报酬率        |     -0.73|     -1.12|     -1.06|     -0.83|
|现金盈利留存率        |     -0.34|     -2.00|     -1.51|     -0.18|
|留存盈利              |      1.71|      0.44|     -1.25|      3.78|
|净资产收益率          |    175.67|     66.00|    104.97|    370.31|
|投资预警综合指数      |     35.15|     12.35|     19.98|     74.51|
├───────────┼─────┼─────┼─────┼─────┤
|筹资预警                                                              |
├───────────┬─────┬─────┬─────┬─────┤
|权益乘数              |      0.84|      0.88|      0.95|      0.93|
|经营现金流入利息支出比|      0.84|      0.88|      0.95|      0.93|
|支付现金股利          |      0.96|      0.26|      1.36|      1.00|
|银行贷款率            |          |          |      0.38|          |
|筹资预警综合指数      |      0.81|      0.82|      0.92|      0.94|
├───────────┴─────┴─────┴─────┴─────┤
├───────────┬─────┬─────┬─────┬─────┤
|财务预警综合指数fewci |     12.34|      3.90|      8.57|     19.73|
├───────────┬─────┬─────┬─────┬─────┤
|警度                  |   无警   |   轻警   |   轻警   |   无警   |
└───────────┴─────┴─────┴─────┴─────┘
 
k线图