ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
136,582
|
409,796
|
721,663
|
948,686
|
1,210,577
|
I. Cash and cash equivalents
|
10,718
|
55,373
|
9,407
|
69,972
|
77,510
|
1. Cash
|
10,718
|
55,373
|
9,407
|
19,852
|
29,199
|
2. Cash equivalents
|
0
|
0
|
0
|
50,120
|
48,310
|
II. Short-term financial investments
|
362
|
362
|
23,362
|
24,000
|
34,908
|
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
|
362
|
362
|
23,362
|
24,000
|
34,908
|
III. Short-term receivables
|
44,131
|
138,641
|
273,087
|
409,755
|
642,711
|
1. Short-term receivables of customers
|
36,499
|
53,355
|
165,061
|
195,828
|
508,334
|
2. Prepayments to suppliers
|
7,533
|
85,167
|
107,854
|
213,515
|
127,265
|
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
|
100
|
119
|
172
|
412
|
7,112
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
0
|
0
|
0
|
IV. Inventories
|
65,268
|
203,065
|
403,997
|
438,414
|
435,942
|
1. Inventories
|
65,268
|
203,065
|
403,997
|
438,414
|
435,942
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
16,102
|
12,356
|
11,809
|
6,546
|
19,506
|
1. Short-term prepaid expenses
|
9,878
|
8,493
|
5,522
|
5,299
|
7,472
|
2. Deductible VAT
|
6,224
|
3,862
|
6,287
|
1,246
|
7,024
|
3. Taxes and the State Receivables
|
0
|
0
|
0
|
0
|
5,010
|
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
|
178,108
|
167,620
|
158,342
|
120,456
|
406,616
|
I. Long-term receivables
|
45,000
|
50
|
50
|
150
|
150
|
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
|
45,000
|
50
|
50
|
150
|
150
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
131,090
|
141,710
|
137,499
|
99,642
|
309,761
|
1. Tangible fixed assets
|
129,078
|
139,949
|
132,026
|
95,833
|
307,189
|
- Cost
|
166,079
|
192,662
|
200,077
|
175,242
|
397,976
|
- Accumulated depreciation
|
-37,001
|
-52,713
|
-68,050
|
-79,409
|
-90,786
|
2. Fixed assets of financial leasing
|
964
|
716
|
469
|
221
|
0
|
- Cost
|
990
|
990
|
990
|
990
|
0
|
- Accumulated depreciation
|
-26
|
-274
|
-521
|
-769
|
0
|
3. Intangible fixed assets
|
1,049
|
1,045
|
5,004
|
3,588
|
2,571
|
- Cost
|
1,049
|
1,424
|
6,098
|
6,098
|
6,098
|
- Accumulated depreciation
|
0
|
-378
|
-1,095
|
-2,511
|
-3,527
|
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
|
24
|
4,554
|
3,524
|
3,485
|
74,727
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
24
|
4,554
|
3,524
|
3,485
|
74,727
|
IV. Long-term financial investments
|
0
|
0
|
0
|
0
|
0
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
0
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
0
|
0
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
V. Total other long-term assets
|
1,656
|
21,232
|
17,169
|
16,753
|
20,427
|
1. Long-term prepaid expenses
|
1,575
|
17,480
|
15,739
|
15,132
|
18,188
|
2. Deferred income tax assets
|
81
|
3,752
|
1,429
|
1,622
|
2,239
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
VI. Goodwills
|
337
|
74
|
100
|
426
|
1,551
|
TOTAL ASSETS
|
314,689
|
577,416
|
880,005
|
1,069,143
|
1,617,193
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
155,949
|
205,188
|
448,750
|
587,618
|
1,078,128
|
I. Current liabilities
|
154,645
|
194,218
|
440,733
|
581,778
|
921,919
|
1. Borrowings and short-term financial leased liabilities
|
49,838
|
134,743
|
326,168
|
452,883
|
705,672
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
41,053
|
31,819
|
52,645
|
91,018
|
135,367
|
4. Advances from customers
|
40,838
|
1,542
|
42,318
|
8,753
|
55,686
|
5. Taxes and other payables to the State Budget
|
10,994
|
19,782
|
16,237
|
24,895
|
19,641
|
6. Payables to employees
|
4,421
|
3,549
|
2,345
|
3,628
|
2,500
|
7. Short-term accrued expenses
|
0
|
165
|
0
|
438
|
0
|
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
|
878
|
11. Other short-term payables
|
6,934
|
2,112
|
1,019
|
162
|
817
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
566
|
506
|
0
|
0
|
1,357
|
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
|
1,303
|
10,971
|
8,017
|
5,840
|
156,209
|
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
|
966
|
6. Borrowings and long-term financial leased liabilities
|
1,303
|
10,971
|
8,017
|
5,840
|
155,243
|
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
|
158,741
|
372,228
|
431,255
|
481,524
|
539,065
|
I. ShareHolder's equity
|
158,741
|
372,228
|
431,255
|
481,524
|
539,065
|
1. Owner's investment capital
|
80,000
|
200,000
|
249,999
|
249,999
|
312,494
|
2. Share capital surplus
|
0
|
79,813
|
79,978
|
79,978
|
79,978
|
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
|
1,698
|
1,698
|
1,698
|
1,698
|
3,055
|
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
|
66,057
|
84,275
|
91,949
|
137,173
|
123,811
|
- After tax undistributed profit accumulated to the end of prior period
|
34,218
|
22,638
|
24,276
|
91,936
|
70,623
|
- Profit after tax undistributed this period
|
31,839
|
61,637
|
67,672
|
45,237
|
53,188
|
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
|
10,985
|
6,441
|
7,631
|
12,676
|
19,726
|
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
|
314,689
|
577,416
|
880,005
|
1,069,143
|
1,617,193
|