|
1. Total business operating revenue
|
465,511
|
526,243
|
493,828
|
542,577
|
661,460
|
|
2. Deductions of revenue
|
112
|
51
|
96
|
196
|
330
|
|
3. Net revenues (1)-(2)
|
465,400
|
526,192
|
493,732
|
542,380
|
661,130
|
|
4. Cost of goods sold
|
387,121
|
443,371
|
403,125
|
451,614
|
536,630
|
|
5. Gross profit (3)-(4)
|
78,279
|
82,821
|
90,607
|
90,766
|
124,500
|
|
6. Revenue of financial operations
|
12,425
|
7,875
|
6,931
|
29,648
|
6,748
|
|
7. Financial expense
|
14,602
|
12,770
|
12,701
|
17,728
|
12,983
|
|
-In which: Loan interest expenses
|
12,966
|
12,706
|
11,803
|
12,728
|
12,331
|
|
8. Profit or loss from joint ventures, associated companies
|
-3,041
|
-1,353
|
179
|
-8,807
|
|
|
9. Cost of sales
|
4,232
|
4,749
|
4,554
|
5,353
|
6,391
|
|
10. Enterprise administration expenses
|
46,819
|
60,243
|
49,156
|
55,063
|
54,179
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
22,009
|
11,582
|
31,307
|
33,463
|
57,696
|
|
12. Other income
|
570
|
6,581
|
833
|
1,687
|
460
|
|
13. Other expenses
|
1,228
|
3,064
|
1,382
|
3,103
|
2,708
|
|
14. Other profit (12)-(13)
|
-659
|
3,517
|
-549
|
-1,416
|
-2,247
|
|
15. Total accounting profit before tax (11)+(14)
|
21,350
|
15,099
|
30,758
|
32,047
|
55,449
|
|
16. Costs of current corporate income tax
|
5,991
|
9,738
|
7,067
|
2,915
|
10,249
|
|
17. Costs of deferred corporate income tax
|
-753
|
-1,030
|
-565
|
840
|
-1,222
|
|
18. Costs of corporate income tax (16)+(17)
|
5,238
|
8,709
|
6,502
|
3,755
|
9,028
|
|
19. Profit after corporate income tax (15)-(18)
|
16,112
|
6,390
|
24,256
|
28,292
|
46,421
|
|
20. Interest after tax of shareholders who not control
|
8,248
|
7,469
|
8,843
|
0
|
15,345
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
7,864
|
-1,079
|
15,413
|
28,292
|
31,076
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
