|
1. Total business operating revenue
|
464,706
|
349,953
|
440,295
|
486,435
|
470,545
|
|
2. Deductions of revenue
|
55
|
955
|
9
|
9
|
909
|
|
3. Net revenues (1)-(2)
|
464,651
|
348,999
|
440,286
|
486,426
|
469,635
|
|
4. Cost of goods sold
|
343,616
|
276,013
|
337,631
|
365,869
|
367,868
|
|
5. Gross profit (3)-(4)
|
121,035
|
72,986
|
102,655
|
120,557
|
101,768
|
|
6. Revenue of financial operations
|
8,195
|
8,821
|
7,817
|
9,455
|
6,301
|
|
7. Financial expense
|
18,248
|
15,866
|
14,626
|
18,485
|
21,894
|
|
-In which: Loan interest expenses
|
14,293
|
13,935
|
13,243
|
17,727
|
19,223
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
|
|
9. Cost of sales
|
54,331
|
10,300
|
32,805
|
44,354
|
42,798
|
|
10. Enterprise administration expenses
|
20,235
|
24,110
|
23,777
|
28,330
|
30,678
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
36,414
|
31,530
|
39,264
|
38,843
|
12,698
|
|
12. Other income
|
0
|
6,265
|
0
|
6
|
3
|
|
13. Other expenses
|
64
|
441
|
108
|
167
|
160
|
|
14. Other profit (12)-(13)
|
-64
|
5,823
|
-108
|
-161
|
-157
|
|
15. Total accounting profit before tax (11)+(14)
|
36,350
|
37,354
|
39,156
|
38,681
|
12,541
|
|
16. Costs of current corporate income tax
|
4,967
|
3,311
|
5,881
|
7,453
|
1,328
|
|
17. Costs of deferred corporate income tax
|
-1,006
|
3,396
|
1,220
|
-1,099
|
1,041
|
|
18. Costs of corporate income tax (16)+(17)
|
3,961
|
6,706
|
7,101
|
6,354
|
2,369
|
|
19. Profit after corporate income tax (15)-(18)
|
32,389
|
30,648
|
32,056
|
32,327
|
10,172
|
|
20. Interest after tax of shareholders who not control
|
-775
|
2,202
|
1,707
|
1,925
|
-424
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
33,164
|
28,446
|
30,349
|
30,402
|
10,596
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|