ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
420,463
|
498,683
|
528,116
|
579,184
|
609,779
|
I. Cash and cash equivalents
|
14,869
|
24,177
|
8,884
|
28,594
|
13,948
|
1. Cash
|
14,869
|
18,677
|
8,384
|
28,594
|
13,948
|
2. Cash equivalents
|
0
|
5,500
|
500
|
0
|
0
|
II. Short-term financial investments
|
3,019
|
0
|
959
|
6,098
|
6,098
|
1. Trading securities
|
0
|
0
|
959
|
1,098
|
1,098
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
0
|
3. Investments holding until maturity
|
3,019
|
0
|
0
|
5,000
|
5,000
|
III. Short-term receivables
|
197,475
|
202,096
|
231,730
|
239,342
|
258,783
|
1. Short-term receivables of customers
|
146,918
|
149,115
|
180,555
|
170,380
|
179,485
|
2. Prepayments to suppliers
|
7,426
|
9,768
|
11,450
|
12,601
|
11,396
|
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
|
45,109
|
46,940
|
43,993
|
60,710
|
72,278
|
7. Provision for doubtful short-term receivables
|
-1,978
|
-3,726
|
-4,269
|
-4,349
|
-4,375
|
IV. Inventories
|
196,323
|
258,984
|
272,282
|
290,486
|
308,381
|
1. Inventories
|
196,323
|
258,984
|
272,282
|
290,486
|
308,381
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
8,777
|
13,426
|
14,261
|
14,665
|
22,568
|
1. Short-term prepaid expenses
|
787
|
0
|
636
|
593
|
522
|
2. Deductible VAT
|
7,990
|
13,391
|
13,625
|
14,015
|
22,047
|
3. Taxes and the State Receivables
|
0
|
35
|
0
|
57
|
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
|
178,748
|
172,187
|
274,324
|
318,579
|
484,500
|
I. Long-term receivables
|
11,743
|
5,104
|
8,342
|
9,210
|
4,954
|
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
|
11,743
|
5,104
|
8,342
|
9,210
|
4,954
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
136,743
|
131,358
|
208,939
|
242,845
|
409,569
|
1. Tangible fixed assets
|
95,672
|
89,129
|
145,602
|
172,015
|
332,661
|
- Cost
|
159,954
|
166,791
|
238,659
|
285,732
|
467,835
|
- Accumulated depreciation
|
-64,282
|
-77,662
|
-93,056
|
-113,716
|
-135,174
|
2. Fixed assets of financial leasing
|
18,764
|
20,198
|
41,578
|
49,199
|
55,315
|
- Cost
|
21,659
|
27,276
|
48,921
|
59,290
|
72,154
|
- Accumulated depreciation
|
-2,895
|
-7,078
|
-7,344
|
-10,091
|
-16,839
|
3. Intangible fixed assets
|
22,307
|
22,032
|
21,759
|
21,631
|
21,594
|
- Cost
|
23,918
|
23,918
|
23,918
|
23,918
|
23,918
|
- Accumulated depreciation
|
-1,611
|
-1,887
|
-2,160
|
-2,287
|
-2,325
|
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
|
8,572
|
20,259
|
32,049
|
44,025
|
47,428
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
8,572
|
20,259
|
32,049
|
44,025
|
47,428
|
IV. Long-term financial investments
|
10,310
|
12,587
|
22,269
|
17,131
|
17,131
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
4,643
|
6,921
|
17,131
|
17,131
|
17,131
|
3. Other investments in equity instruments
|
5,667
|
667
|
138
|
0
|
0
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
5. Investments holding until maturity
|
0
|
5,000
|
5,000
|
0
|
0
|
V. Total other long-term assets
|
11,380
|
2,878
|
2,725
|
5,368
|
5,418
|
1. Long-term prepaid expenses
|
11,380
|
2,878
|
2,725
|
5,368
|
5,418
|
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
|
599,211
|
670,870
|
802,440
|
897,763
|
1,094,279
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
381,442
|
438,640
|
488,272
|
543,079
|
694,419
|
I. Current liabilities
|
363,738
|
415,893
|
456,231
|
525,294
|
575,850
|
1. Borrowings and short-term financial leased liabilities
|
274,239
|
300,431
|
333,490
|
393,090
|
422,757
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
61,076
|
76,424
|
87,297
|
99,388
|
116,186
|
4. Advances from customers
|
1,291
|
2,032
|
3,189
|
1,774
|
5,841
|
5. Taxes and other payables to the State Budget
|
8,116
|
10,970
|
6,838
|
10,444
|
11,518
|
6. Payables to employees
|
287
|
3,337
|
0
|
0
|
0
|
7. Short-term accrued expenses
|
863
|
987
|
1,375
|
824
|
1,014
|
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
|
154
|
128
|
123
|
611
|
380
|
11. Other short-term payables
|
2,261
|
1,557
|
1,955
|
1,418
|
1,091
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
15,450
|
20,027
|
21,964
|
17,746
|
17,063
|
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
|
17,705
|
22,747
|
32,041
|
17,786
|
118,569
|
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
|
0
|
0
|
0
|
0
|
0
|
6. Borrowings and long-term financial leased liabilities
|
17,705
|
22,747
|
32,041
|
17,786
|
118,569
|
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
|
217,769
|
232,230
|
314,168
|
354,684
|
399,859
|
I. ShareHolder's equity
|
217,769
|
232,230
|
314,168
|
354,684
|
399,859
|
1. Owner's investment capital
|
128,352
|
128,352
|
179,692
|
206,645
|
231,439
|
2. Share capital surplus
|
15,459
|
15,459
|
25,727
|
25,727
|
25,727
|
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
|
45,088
|
55,193
|
65,838
|
78,700
|
93,804
|
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
|
28,870
|
33,226
|
42,910
|
43,613
|
48,890
|
- After tax undistributed profit accumulated to the end of prior period
|
0
|
0
|
0
|
0
|
0
|
- Profit after tax undistributed this period
|
28,870
|
33,226
|
42,910
|
43,613
|
48,890
|
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
|
599,211
|
670,870
|
802,440
|
897,763
|
1,094,279
|