|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
455,390
|
1,003,084
|
980,372
|
1,679,286
|
1,365,526
|
|
I. Cash and cash equivalents
|
58,653
|
101,330
|
5,208
|
37,078
|
166,741
|
|
1. Cash
|
10,611
|
30,862
|
5,208
|
32,078
|
26,741
|
|
2. Cash equivalents
|
48,042
|
70,469
|
0
|
5,000
|
140,000
|
|
II. Short-term financial investments
|
8,828
|
41,695
|
25,425
|
939,963
|
240,266
|
|
1. Trading securities
|
4,014
|
1,695
|
1,695
|
739,963
|
220,266
|
|
2. Provision for diminution in value of trading securities
|
-186
|
0
|
-368
|
0
|
0
|
|
3. Investments holding until maturity
|
5,000
|
40,000
|
24,098
|
200,000
|
20,000
|
|
III. Short-term receivables
|
279,869
|
699,650
|
801,385
|
511,419
|
703,443
|
|
1. Short-term receivables of customers
|
153,360
|
578,021
|
530,514
|
300,848
|
412,577
|
|
2. Prepayments to suppliers
|
114,608
|
102,484
|
175,997
|
157,135
|
267,504
|
|
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
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
20,231
|
29,220
|
106,717
|
66,081
|
34,801
|
|
7. Provision for doubtful short-term receivables
|
-8,330
|
-10,075
|
-11,844
|
-12,644
|
-11,438
|
|
IV. Inventories
|
106,460
|
157,462
|
145,533
|
188,892
|
243,246
|
|
1. Inventories
|
106,541
|
157,462
|
145,533
|
188,892
|
243,246
|
|
2. Provision for decline in value of inventories
|
-81
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
1,580
|
2,946
|
2,821
|
1,935
|
11,829
|
|
1. Short-term prepaid expenses
|
908
|
1,147
|
1,086
|
1,050
|
1,221
|
|
2. Deductible VAT
|
671
|
1,800
|
1,735
|
885
|
10,609
|
|
3. Taxes and the State Receivables
|
2
|
0
|
0
|
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
|
187,082
|
91,099
|
174,621
|
315,035
|
205,433
|
|
I. Long-term receivables
|
0
|
397
|
50,000
|
240,000
|
139,802
|
|
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
|
0
|
397
|
50,000
|
240,000
|
139,802
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
85,451
|
77,362
|
70,645
|
63,977
|
60,105
|
|
1. Tangible fixed assets
|
47,187
|
47,973
|
41,979
|
36,036
|
31,782
|
|
- Cost
|
265,872
|
268,976
|
269,223
|
269,358
|
265,788
|
|
- Accumulated depreciation
|
-218,685
|
-221,003
|
-227,244
|
-233,322
|
-234,006
|
|
2. Fixed assets of financial leasing
|
0
|
0
|
0
|
0
|
1,680
|
|
- Cost
|
0
|
0
|
0
|
0
|
1,680
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
3. Intangible fixed assets
|
38,264
|
29,390
|
28,665
|
27,941
|
26,644
|
|
- Cost
|
42,901
|
34,118
|
34,118
|
34,118
|
33,545
|
|
- Accumulated depreciation
|
-4,637
|
-4,728
|
-5,453
|
-6,177
|
-6,901
|
|
III. Real Estate Investments
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term assets in progress
|
22,703
|
353
|
980
|
178
|
1,095
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
22,703
|
353
|
980
|
178
|
1,095
|
|
IV. Long-term financial investments
|
68,650
|
6,900
|
48,209
|
6,900
|
2,024
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
61,750
|
0
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
6,900
|
6,900
|
6,900
|
6,900
|
2,024
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
|
5. Investments holding until maturity
|
0
|
0
|
41,309
|
0
|
0
|
|
V. Total other long-term assets
|
10,278
|
6,086
|
4,787
|
3,979
|
2,406
|
|
1. Long-term prepaid expenses
|
10,278
|
6,086
|
4,787
|
3,979
|
2,406
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
642,472
|
1,094,183
|
1,154,993
|
1,994,321
|
1,570,959
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
243,969
|
668,956
|
705,250
|
1,518,397
|
1,049,619
|
|
I. Current liabilities
|
243,956
|
668,563
|
704,857
|
1,518,003
|
1,048,103
|
|
1. Borrowings and short-term financial leased liabilities
|
224,323
|
564,133
|
615,507
|
614,252
|
737,037
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
11,952
|
83,295
|
64,455
|
147,850
|
265,644
|
|
4. Advances from customers
|
4,123
|
3,935
|
4,536
|
2,178
|
22,283
|
|
5. Taxes and other payables to the State Budget
|
1,441
|
445
|
6,294
|
4,877
|
12,085
|
|
6. Payables to employees
|
0
|
0
|
0
|
20
|
0
|
|
7. Short-term accrued expenses
|
526
|
2,279
|
1,400
|
1,316
|
2,042
|
|
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
|
2,629
|
|
11. Other short-term payables
|
1,583
|
13,711
|
10,968
|
745,595
|
4,723
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
8
|
764
|
1,696
|
1,914
|
1,660
|
|
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
|
14
|
394
|
394
|
394
|
1,516
|
|
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
|
14
|
394
|
394
|
394
|
584
|
|
6. Borrowings and long-term financial leased liabilities
|
0
|
0
|
0
|
0
|
932
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
398,503
|
425,227
|
449,743
|
475,925
|
521,340
|
|
I. ShareHolder's equity
|
398,503
|
425,227
|
449,743
|
475,925
|
521,340
|
|
1. Owner's investment capital
|
350,000
|
350,000
|
350,000
|
350,000
|
350,000
|
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
0
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
0
|
0
|
0
|
0
|
0
|
|
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
|
9,201
|
10,252
|
11,684
|
13,010
|
14,410
|
|
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
|
39,302
|
64,974
|
88,059
|
112,915
|
156,930
|
|
- After tax undistributed profit accumulated to the end of prior period
|
18,264
|
36,348
|
61,544
|
84,904
|
109,610
|
|
- Profit after tax undistributed this period
|
21,038
|
28,626
|
26,516
|
28,012
|
47,320
|
|
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
|
0
|
0
|
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
|
642,472
|
1,094,183
|
1,154,993
|
1,994,321
|
1,570,959
|