|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
669,702
|
573,013
|
546,045
|
815,089
|
718,897
|
|
I. Cash and cash equivalents
|
11,023
|
56,152
|
87,738
|
244,784
|
179,449
|
|
1. Cash
|
11,023
|
56,152
|
87,738
|
244,784
|
179,449
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
138,468
|
247,642
|
11,912
|
143,433
|
70,625
|
|
1. Trading securities
|
0
|
0
|
0
|
0
|
0
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
0
|
|
3. Investments holding until maturity
|
138,468
|
247,642
|
11,912
|
143,433
|
70,625
|
|
III. Short-term receivables
|
351,454
|
199,019
|
403,409
|
419,939
|
463,492
|
|
1. Short-term receivables of customers
|
315,795
|
175,109
|
339,693
|
392,322
|
444,448
|
|
2. Prepayments to suppliers
|
3,015
|
3,247
|
26,766
|
21,122
|
2,344
|
|
3. Short-term intercompany receivables
|
0
|
0
|
0
|
0
|
0
|
|
4. Receivables according to the progress of construction contracts
|
0
|
0
|
0
|
0
|
0
|
|
5. Receivables on short-term loans
|
0
|
0
|
12,000
|
0
|
0
|
|
6. Other short-term receivables
|
32,644
|
20,663
|
25,722
|
7,344
|
20,143
|
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
-771
|
-849
|
-3,443
|
|
IV. Inventories
|
16,433
|
1,539
|
1,130
|
1,407
|
54
|
|
1. Inventories
|
16,433
|
1,539
|
1,130
|
1,407
|
54
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
152,323
|
68,661
|
41,856
|
5,526
|
5,277
|
|
1. Short-term prepaid expenses
|
151,572
|
68,283
|
41,083
|
5,526
|
5,277
|
|
2. Deductible VAT
|
751
|
359
|
504
|
0
|
0
|
|
3. Taxes and the State Receivables
|
0
|
18
|
269
|
0
|
0
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
0
|
0
|
0
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
254,468
|
178,922
|
95,262
|
82,275
|
64,132
|
|
I. Long-term receivables
|
3,441
|
3,082
|
1,786
|
1,791
|
1,672
|
|
1. Long-term customer's receivables
|
0
|
0
|
0
|
0
|
0
|
|
2. Business capital in the subsidiary units
|
0
|
0
|
0
|
0
|
0
|
|
3. Internal long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
4. Receivables on long-term loans
|
0
|
0
|
0
|
0
|
0
|
|
5. Other long-term receivables
|
3,441
|
3,082
|
1,786
|
1,791
|
1,672
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
30,085
|
19,078
|
7,462
|
2,532
|
1,220
|
|
1. Tangible fixed assets
|
5,215
|
3,454
|
1,356
|
577
|
277
|
|
- Cost
|
36,635
|
37,399
|
32,025
|
32,314
|
25,229
|
|
- Accumulated depreciation
|
-31,420
|
-33,945
|
-30,669
|
-31,737
|
-24,952
|
|
2. Fixed assets of financial leasing
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
3. Intangible fixed assets
|
24,871
|
15,624
|
6,106
|
1,955
|
943
|
|
- Cost
|
32,524
|
32,924
|
32,888
|
35,633
|
21,364
|
|
- Accumulated depreciation
|
-7,654
|
-17,300
|
-26,782
|
-33,678
|
-20,421
|
|
III. Real Estate Investments
|
21,163
|
20,115
|
19,068
|
18,021
|
16,973
|
|
- Cost
|
30,137
|
30,137
|
30,137
|
30,137
|
30,137
|
|
- Accumulated depreciation
|
-8,975
|
-10,022
|
-11,070
|
-12,117
|
-13,164
|
|
IV. Long-term assets in progress
|
0
|
0
|
1,572
|
9,350
|
0
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
0
|
0
|
1,572
|
9,350
|
0
|
|
IV. Long-term financial investments
|
195,082
|
133,126
|
64,687
|
43,806
|
43,806
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
5,952
|
6,096
|
35,438
|
35,438
|
35,438
|
|
3. Other investments in equity instruments
|
9,320
|
9,320
|
9,320
|
9,320
|
9,320
|
|
4. Provision for diminution in value of financial long-term investments
|
-100
|
-100
|
-31,001
|
-30,952
|
-30,952
|
|
5. Investments holding until maturity
|
179,910
|
117,810
|
50,930
|
30,000
|
30,000
|
|
V. Total other long-term assets
|
4,696
|
3,520
|
688
|
6,775
|
460
|
|
1. Long-term prepaid expenses
|
4,662
|
3,067
|
684
|
6,771
|
456
|
|
2. Deferred income tax assets
|
35
|
453
|
4
|
4
|
4
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
924,169
|
751,935
|
641,307
|
897,364
|
783,029
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
1,151,263
|
201,184
|
143,102
|
406,486
|
281,282
|
|
I. Current liabilities
|
1,144,132
|
193,791
|
141,991
|
405,222
|
279,743
|
|
1. Borrowings and short-term financial leased liabilities
|
201,850
|
23,612
|
11,000
|
264,268
|
155,841
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
31,389
|
11,368
|
18,542
|
19,310
|
10,132
|
|
4. Advances from customers
|
4,975
|
3,518
|
3,313
|
2,913
|
240
|
|
5. Taxes and other payables to the State Budget
|
4,347
|
4,028
|
345
|
2,917
|
1,671
|
|
6. Payables to employees
|
20,802
|
11,844
|
2,933
|
3,664
|
2,198
|
|
7. Short-term accrued expenses
|
37,915
|
31,201
|
13,309
|
9,704
|
5,851
|
|
8. Short-term intercompany payables
|
0
|
0
|
0
|
0
|
0
|
|
9. Payables to the scheduled progress of construction contracts
|
0
|
0
|
0
|
0
|
0
|
|
10. Short-term unrealized Revenue
|
0
|
0
|
0
|
0
|
1,517
|
|
11. Other short-term payables
|
5,918
|
5,233
|
5,862
|
6,080
|
6,775
|
|
12. Provision for short term payables
|
821,752
|
100,982
|
80,370
|
87,803
|
87,803
|
|
13. Bonus and welfare fund
|
15,184
|
2,005
|
6,318
|
8,563
|
7,715
|
|
14. Price stabilization fund
|
0
|
0
|
0
|
0
|
0
|
|
15. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
II. Long-term liabilities
|
7,131
|
7,393
|
1,110
|
1,264
|
1,539
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
0
|
|
2. Long-term accrued expenses
|
0
|
0
|
0
|
0
|
0
|
|
3. Intercompany payables on business capital
|
0
|
0
|
0
|
0
|
0
|
|
4. Long-term intra-company payables
|
0
|
0
|
0
|
0
|
0
|
|
5. Other long-term payables
|
1,129
|
1,393
|
1,110
|
1,264
|
1,352
|
|
6. Borrowings and long-term financial leased liabilities
|
0
|
0
|
0
|
0
|
0
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
6,000
|
6,000
|
0
|
0
|
0
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
0
|
0
|
0
|
0
|
0
|
|
11. Long-term unrealized revenue
|
2
|
0
|
0
|
0
|
188
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
-227,093
|
550,751
|
498,205
|
490,878
|
501,747
|
|
I. ShareHolder's equity
|
-227,093
|
550,751
|
498,205
|
490,878
|
501,747
|
|
1. Owner's investment capital
|
203,930
|
203,930
|
203,930
|
203,930
|
203,930
|
|
2. Share capital surplus
|
239,364
|
239,364
|
239,364
|
239,364
|
239,364
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-111
|
-111
|
-111
|
-111
|
-111
|
|
6. Differences upon asset revaluation
|
0
|
0
|
0
|
0
|
0
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
0
|
|
8. Investment and development funds
|
1,723
|
1,723
|
13,425
|
25,904
|
25,904
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
0
|
0
|
0
|
0
|
0
|
|
11. After tax undistributed profit
|
-719,206
|
58,509
|
41,597
|
21,791
|
32,660
|
|
- After tax undistributed profit accumulated to the end of prior period
|
-132,256
|
-719,206
|
15,273
|
14,764
|
21,791
|
|
- Profit after tax undistributed this period
|
-586,951
|
777,716
|
26,324
|
7,027
|
10,869
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
0
|
0
|
|
13. Assistance fund for arrangement of enterprises
|
0
|
0
|
0
|
0
|
0
|
|
14. interest of shareholders who not control
|
47,207
|
47,335
|
0
|
0
|
0
|
|
II. Funding resources and other funds
|
0
|
0
|
0
|
0
|
0
|
|
1. Funding resources
|
0
|
0
|
0
|
0
|
0
|
|
2. Funding resources that form fixed assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL CAPITAL RESOURCES
|
924,169
|
751,935
|
641,307
|
897,364
|
783,029
|