意见反馈 手机随时随地看行情

公司公告

天津磁卡:北京天健兴业资产评估有限公司为天津渤海石化有限公司出具的资产评估报告(天兴评报字[2019]第0933号《资产评估报告》)2019-09-24  

						~.~~.~HB~~0~~~ffHB
~~M~~&~~$m.~~~~0~
    IN:*~Wt[~ffr{RJ9!§

      ~~t-f1ti*~ 

     ~~W1~* [2019J ~ 0933      -5
         (~   1 fifL ~ 1:00)
                          (~                                       )

    ~fZi~f~~~~~:                    1111020141201900579

                                    ;R. jijH1\i;f( ~-FJ39:1#~' ~~ 1} Rj f~~ fr RiM!i!~
                             f* :   jt!lht a1J                  ~~ 1} Rj
                                       §




i5t o/j;   -* rm ~v1R W)lJ.! ~
                        1!
PI ............................................................................................................................... 1 



                           ............................................................................................................... 5 


          "                "                                                   t"J
   .:::::.."                                   m..................................................................................... 11 

          "                    .........................................................................................................12

   11, 
                       B ..................................................................................................... 12 

   -L.
   /\, 
                       ......................................................................................................... 13 


         "                     ......................................................................................................... 16


   J\"                                                     .............................................................................26 

   tL "        ~f1i5 fIlj i&t ................................................................................................ 


      "        ~f1i5~it ......................................................................................................... 30 


                                                                                           .......................................... 
 1



                                          1J1tJfl ~E!f1JU             ................................................................. 33 

                                           El ......................................................................................... 33 

                          I5H1if ..................................................................................................... 

                                     ~ri5fli51[lE1tffl       3El: 

                                            1tffl




                                     3
                                   1EllA:'f9;&:x1i5fl{5:x1            o



                    W{5;trL;t2J &
                               l*!I!tl ,
         ~                                  ~




~~,                            lrA 1m1J J:t 1iJti
    IJ                         "
                                                      0




         "      rW{5;trL:t2;] & ~ rW15 Yili
                        ; !3;rs




X1~&

    , fr II
~*o
    -t"       ~r    Wit ,f-J1:t2;] ill           ~r

    ~ 1P.l 1&;r1l ~~ 1M g}14 IJ ~~ flju ,

~               "   ~~fljIJg}1lf:"       N)3!J
~~~~.~H~~~0~m~fiH~M~ 

~~~.~~~~0~Ha~§mFW~*~                                                                                   _2M 

                              m~ 1T JR -B} 9l'iJ ~ f1f tz: ~bt             Er



(1m )      In.J ~     IJ AfIP,}Sfi5ll1!rftJil:1t
           IJ~"J~ ,                                     <>



eli)                IJ~~




                                                        (2018                Ji§-),

                                                        Jll!.    (   III
                                       rtJpJTt.f1flJm~:E1t 100%JH[tx"




(-) 



                                                    "
 tsp.1ilti1                           TW1il~ft              E3
333,949.91                                          133,611.29                            200,338.62
 o                                                               ( !j'if~~ Ji it 'f;i()

                       (     9)                303040            ~Yl!.                0




                                                                                           247,742.12

                                                                                            24,549.15

                                                                                            20,517.17




                                                                                             1,881.64

                                                                                           133,611.29
                                                                                          200,338.62




* (Ji:ltfW                      (2018) 38       );

      8.                                                  ( WtJ], (2017) 38                );

      9.                                                  (Ji:lWw (2017)                       ) ;




      11. {t~~                                           (   Ww     (2017) 42            ) ;

      1                                                       (    Wtl)        (2017) 46       )   ;


      13.                                                    tSw    (2017) 47            ) ;

      14.                                                     (Ji:lWtJ],       (2017) 48       ) ;

      15.                                                                            (    Ww (         7)

 )    ;


      16.                               '1      6

tSw        (2015) 67        ) ;

      17. Cryj:lihF1i51fr~.mm                Jk Jm~±:t!Mi51fr~.m~3D>      0




          (   )

      1.

                        t.Rili
      3.             :!;wJ.mtlJ ilf PI iiE "'
     4.

      5.

     6.

     7.
          ( )     W1i5~1fr1C(~

     1.                                                 :rru~v),   
     2. ~tS1i5tri1lLt~1jHrtJ 
                                      00
     3.       1:1$                                       (2014~) ;
  (2018 Jt&) ;

           5.                                              2016        ;


           6.                                                      2016

                                                         2016 fF:;
           8.                                              6       )   .,
           9.

           10. ;fJLZl1J                                    (                ,'}}.       ,,0
    12               12    )   ;


           11.     rp                             ill      ~JHW         (2019       )   ;




           13.                                             (~1±*[1984]~ 678                %) ;
           14.     HJL
           15.
~!3j.; .


           16.

           17.

           18.

           19.


       21. 




                 ~                   ' Y:.;;fjJ
                ~ 1=r ~iiU 1ir 1Ji *4 ;fIJ ~ 1ft ~~ 1Ji *4~    0




           -t,       tSJZ 1i:I11im

           (-) W1?:i1immi1t
             W1i51:irt.
                         ~~                               ~*~~~~~,~

11r 1i ~               " 4:iz ~ t ~ ffl A1* 1:im1~A?i JNfU1/T fJit1 m*0                     " 4:iz
~m~M~~~~                      ~                                                    ~ffl 


~iliL    





                                     "




                                  .*W~~§~.~.~.~mW~m

                              ~~~.~~                        ~~, A~~~

jU3J.. rzg                                   "

      4:iz~rt                      ~f91~~ffl ~ i'0,       xt19:
                                   4:iz~"




                                                                     f3!wIIJ~1%,       ~~JJj

                                                                  eTI~fU*~,    rzgJ1t*ozW1i5 

                   "


1E: illdm;f~ ,
             rzg
ft~          ,~~~~*~ffl~&. m~ffi

                                ~~11rm      $,
       -)

                                                                 a


       1


i}J

$fifiJ "Afm$fiff~" 
                                             o



       CI)
                                                       o



       (2)
      .~~         ~~~$~~~~~~~, ~.~§~~                                    a


~~~*~                                                       ~~~~~~~m~~w~
                                                            ~~   ~   §




      W:;fj *4:                a1 ra]    ,,fr[ Z9J tBEt "
      Ii W~ j]] 11rm 1iftJ ~ WfiS ill;
~ff1tt            a        Ii 

      rJJX.    ::;$:
                ffJ fJ:dYf Jg! E:L& ~ ~ 1lftl
2.                  ffJtf1~

 0)                (g) ~40/.1




                                                              ,#




Jt .                     ~r*J 


*~:Wi ff ~ 19F flfQ t.th /J;f§

E3




                                         (      )



                                  x60%+
      :   .




                                                    ) xlOO%
~.~      ~.~~.0~m~ff.~M~
                                 §

                               ,7
                (~)m~&.m~M~~~,                     ,
                                               o



         (B)




         (2)

        1)   tIL ~ i)!: ~ IJ tf1i!l
        *iXfJl    ~ i)!: ~




                                                               +A1m


        (A)

                       m
                    i)!:~~1I1fr,                         m0    itu1fr,
                  ,     ~               Il1J       1fr~1iftj

1fr1J                  1fr~m.$mfftf~o

                   19: ~ !J!t]111fr ,
        i)!:~1J   FOB        elF 1fr,   ~                          IJ FOB :sJG       1fr
                                                                         IJ ~ 7~ ~ *'ftr
                                            ~~1&1i-,

                                                     , *ffl
                     (2014 ,ltlR)" :nH                   . 
                              (2018 Jt!R)
                                                 "
   (B)




R-t~

   (C)




                                             "
   ( )

  ;flUfS i9: ~ IJ if ~ ,                                      ,
                                     "
   (            Jrffl
  Am                                            ~,~rr   "


   (P)

                 s                          a
         ~ ~::H1N:A it If)( " 


                 (


             x 112




   (A) 

          "


          ,]'



 (B) 


                     (   rAJ



                               ~~xlOO%




                                         1'8] ,




2)       ErtlW1t 

        (3)




                                                              fj{J 115 tfr

                                                    , ~m:!tl!tfr      *
                               , *fj\W1i5*ffl m:l:t&




                                                   ffi:~1tf   us, 
tfr ~ 1tf, til'                         ,   ~;f'F 1& 1i-1~

   m,                            79{~15Ut~R~~~~Q                      $U
~1tf,                                       ~1tf~$                   it
                           "
        (5)




        (6)

      tE~ftm~r.,

F ~O ;f)(.;fU tfrWI if 

        (7)
~~~~.~.~~~0~m~~.~~~
~~  ~~~~0~.~~§m~w~*~

~~~§~M~, ~~~m~~oo~~~W~~o

    -=)t&~~

   *~~~~W~*ffl~~~.~~~, ~*~~~~.D~~~~~~~~

~, ~ttM~~.~~~~W~*~*~~M*~$~~~mo

   *~W~~**~~~~~~~~~~~~~~.~~*m, *ffl~~~~
$1JTf~J§1JQ/~, it;w1~tf:l~~.~g~-rt~f=~~~, ~J§W1JQ.r.&~~f=~ ~~~

gtt~f=~~.~~~~~~tf:lM*~$~~~~o

   1. it;wt~ID!

   E=V-D 




   .r.:rt:* :
   E: M*~$~~~~;
   V: ~~.~~~;

   D: M,I~H~~W1il~~;

   P: ~rg-rt~f=W1il~m;

   c[:    &~~f=W1il~1!;

   C2 : ~~~rg-rt~f=W1il~/OO:;

   E':      (*-tEf~~AE9=I~m~) *MM~t9:~W1il1fl'mo

   ~9=I, 0:rt:=9=I~gtt~f=W~~~p~~~0:rt:**:


   p =       t, [H,   x   (1   + r   J' 1+   ( / ~+'g ) x   (1   + r   t   i':Et

   .r.:rt:~*$*~~~m.M~~, J§*$*~~~M~m(~~)



   ~: ~~m.M~.tM~~~~~~~~

   t:    ~1ifffm~IJMjtJH& 0,5,1.5,2.5, "', n;

   f:   1JTf~$;
           Rn+!:    jk~M{t:~ El83IJil~ftf.j

       g:                  8"J ~       ,:<$: (j("VfZ1j:j
       n:            tYl~UMm*:o

       2. 
          *
        1)     fW M41<: ~ 8"J 1ifti IE 





                                                                                          xCI




       :1l:~UdfHR W1j:j       *8"J
    1t ill:   **41<:   ~ , *!5! Wi
                8"J41<:~M                                      ~!5!M~&o

                              7G~~:~~f1=7'J4~~M            0    *,                        19     7 f] 1       a ~ 2024
:    12                                                                                          ,   41<:~}j;JC VL~ T

              ; m-            2025         1 f] 1   a                     ,   a.tl:tWlm:*'&:tf1j:j1till:~4iwJ~~

    8"J ~5fU 71< -If   0




       3) m;t;~$IJ1iJfl)E

                                                                                     IJ                         , *iX
                                                                                               /;-"}JAI/;-"   CWACC)
       o




       5)
                                                                                    ~I.u.   1& tIi5
                                                                                            [PJ }iff ~/,j   EfJ




                                                                                o




         1.               ~m

             (1) ~                     ~~0i§j                   EfJ:ft
         §L                                                     0                                    7!A:tff~

§l   EfJ,    Wf~X1~       ml,                 B,                                           ~IUJ

              IPJ         ito
             (2)                 EfJ*f~,                                  Wf~       1~



                                                             o



             0)




              ~

        i~~mIftA1      n 2019      7    1   B 7 R 10 B   0




             (1)                       EfJ 

                                                    $        ~~m,

                                                             , IVJim iA :&i F :;fQ                  EfJ
         ~ffl~~ffl*, W~A~*~.~~~, ~~~,

                                 Pil   ,                    frtJ            o




                                                             ~;f§              ffrtJiJtit" hmI
                                                                   l~:l:m !JJ   ,fA mHijfl
             o




   o




                          o




                                                                                     J
                                                                                 o



                                             frtJ
                                             ,   Jtt1r~[!~.:71 tff;

~ if!. {i'[.&~   *                         , $;*,

          *:3tH~1tVfL 1m ~~U 




  Ihli
       3.




                                                                 ,El3        §



       ~M-J3t:I 1tutl'SJY9         2019        7        30   E3 -8      26   B    0




        fL.. t:lJl{t:dN11t
        (     )


       1.       ~'I~i&::

       Er-J3t~~1!f~;fjtf~ rtf:f:Jjillir1i51fr           0




      2.           m:f:J&11~hJt: : 

ff Er-J rtf:f:Jj ~1!f
~H:,

                           ~ IfX JE fi$ rtf:f:Jj 1i§                   rEi] ,
                              t'roFG ~ ~tHlilJ 

     4.                                                                              ill IJW1ii'ffXJE   0




                                                                                              r-t;:oJE:
                                                                                                ~

                  0                        E3             IJ   ~~~f,                     o



      ( -=)           1*
               411:.fui W1iifFl W: :
     l.       ~nJiHf                   ,                       ,~   
                           ; *~
 ~~ 1J?fi~:tfu 
                                                                       gffi~IIJ*D

mn                                         0




                                                    IJ,
     3.


                           o



     5.

                 o



     6.



     8.

                               E3
     10.   fFll&!:Jm1t151{",                                            &~   


                                ~.1J~IJ~1t~~.fui~~~*ID~. 


                                                                                 E3 at MJL,    .1.JfFl


                                                o
~~~~.~.ffi~~0~m~fi.ffi~~ 

~~WJ~~1t.~~~0~.~~~ ~f"W1MfH§'                                                        m30gt 

m~m~~~*~~~~~~~~#~~~~, W~~~~~~~*~~~o

        +.        i,Sf1ii~~

            c-)   ~f=1itlllt;;W1il~i~

       ~IH,§~f=1itll!~f1ilJ§8"J/\~H~f=n 342,279.13JjiG, ffd~n 133,611.29JjiG,

~~f=n 208,667.84JjiG, if1ilt~1t 8,329.22JjiG, t~1t$ 4.16 %0

       W1il[:l~!,'~~{5L tf ~   "F ~:


                                                                                 .1lL: JjiG
                                  ~tE 00 1ftft      iffi51ftft      j:~~ft           ~1i~Wo
                                        52,399.32      53,547.15      1,147.83                 2.19
                                       281,550.59     288,731.98      7,181.39                 2.55

                                       247,742.12     250,764.78      3,022.66                  1.22
                                        24,549.15      28,707.88      4,158.73                16.94

                                        20,517.17      23,779.51      3,262.34                15.90
                                         9,259.32        9,259.32
                                                                      8,329.22                2.49




t1r53U'Z:                                                             8,329.22                4.16



        c=)       t&.@.1t;;~f1il~*

      ~UFJ 45?:.@.!W1ilJ§ B"JmliJ~ 1tJR*~$;t)(~1fr1tn 205,108.14 JjiG, W1il~

11[ 4,769.52JjiG,       t~{!$n       2.38%0




*,    oo.w~.~mH                ~~~f=~~n~~&~m,                       ~~.-~~~*.~
OO~*Q, ~OO~~~~~B"J~~, mM~0~~U~*~~~~~-~$~~

~; .W~.~f=~~g~B"J~~, ~~~n.~~.-~~~mm*.~*,

~~.~~.~~~~0~~f=m~8"J~~, ~~"FM~~~~I,*~~~M
 IJ                   208,667.84 





                                                                       "



                 IS                                     "

               " ±:tm W1ii                     tf:::
LY~L 





               (-)                           1~ ~'rfJX1 J:lJTW1ii
{P..
...:.:r.   ,                       B                                                fj{J§
                 Et-J 0- ft 1iim~ 3t1 ,
               (-)    1l*.~                                         §Et-J ,   07f-m;i:m
Et-J J* WU TiJfJ IE     o ft1ft1!,
Et-J it§                                                                  0     ii; /FJ5Y.
                                          Et-J'i*iiL
          ([1d)       {E                                             " rP j~}'f1r ~ :& it 11I;j:,iFIt
                at,                                         Wfli~i~o

          (Ji)




1[ ffJ -fr      ,                  RL201S021   ,*{I:q:-LJ                       494,620,749.35
jGA          ffi,                                                               ~7'1;tx

  (201S)                                       1001311       !J ~~,,",/-A.      o




                                                3




:itE1Tiiffli ,             TiJ~~

*!J    '~Q!OJ   0



         (j\.)

        1, *iXiiffli        ,
rt*:fill: i[lij ,
        !J
       2,    *{j;:iiffli ,                                                                     (

~ H~JiJT~~~~~!J$*) {w:rt*:fill:~~u,
     (   )                                   n

     (/\ )                     ?61Bt:mJ tD ~ 91 ffl
iWW1ii{JUtJ                      ~,&t§

     (   )




              a 79 2019   8

          tfif1M~
___ ~"""--'-- . +t 1&
          41000959