1. Total business operating revenue
|
26,179
|
29,798
|
32,056
|
35,335
|
37,003
|
2. Deductions of revenue
|
1
|
|
0
|
|
0
|
3. Net revenues (1)-(2)
|
26,178
|
29,798
|
32,056
|
35,335
|
37,003
|
4. Cost of goods sold
|
15,269
|
19,385
|
20,901
|
25,185
|
26,096
|
5. Gross profit (3)-(4)
|
10,909
|
10,413
|
11,154
|
10,150
|
10,907
|
6. Revenue of financial operations
|
154
|
135
|
273
|
306
|
57
|
7. Financial expense
|
|
|
0
|
|
0
|
-In which: Loan interest expenses
|
|
|
0
|
|
0
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
|
0
|
9. Cost of sales
|
5,412
|
5,901
|
6,632
|
5,649
|
5,948
|
10. Enterprise administration expenses
|
2,854
|
2,361
|
2,892
|
2,973
|
3,640
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
2,797
|
2,285
|
1,904
|
1,833
|
1,375
|
12. Other income
|
11
|
17
|
18
|
3
|
69
|
13. Other expenses
|
42
|
372
|
35
|
619
|
81
|
14. Other profit (12)-(13)
|
-31
|
-355
|
-16
|
-616
|
-12
|
15. Total accounting profit before tax (11)+(14)
|
2,766
|
1,931
|
1,888
|
1,217
|
1,363
|
16. Costs of current corporate income tax
|
388
|
422
|
456
|
423
|
374
|
17. Costs of deferred corporate income tax
|
|
31
|
0
|
|
8
|
18. Costs of corporate income tax (16)+(17)
|
388
|
453
|
456
|
423
|
382
|
19. Profit after corporate income tax (15)-(18)
|
2,378
|
1,478
|
1,431
|
795
|
981
|
20. Interest after tax of shareholders who not control
|
|
|
0
|
|
0
|
21. Profit after tax of parent company shareholders (19)-(20)
|
2,378
|
1,478
|
1,431
|
795
|
981
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|