|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
805,864
|
1,258,374
|
1,212,831
|
1,056,131
|
1,273,058
|
|
I. Cash and cash equivalents
|
71,794
|
31,644
|
28,449
|
38,860
|
33,358
|
|
1. Cash
|
10,094
|
31,644
|
28,449
|
13,860
|
33,358
|
|
2. Cash equivalents
|
61,700
|
0
|
0
|
25,000
|
0
|
|
II. Short-term financial investments
|
68,000
|
207,008
|
104,363
|
213,351
|
28,196
|
|
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
|
68,000
|
207,008
|
104,363
|
213,351
|
28,196
|
|
III. Short-term receivables
|
305,936
|
514,416
|
604,946
|
241,582
|
257,071
|
|
1. Short-term receivables of customers
|
113,832
|
111,003
|
135,976
|
56,681
|
23,963
|
|
2. Prepayments to suppliers
|
31,667
|
86,785
|
52,687
|
38,865
|
8,747
|
|
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
|
7,500
|
69,620
|
139,586
|
58,000
|
170,500
|
|
6. Other short-term receivables
|
152,937
|
247,008
|
276,697
|
88,036
|
53,861
|
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
IV. Inventories
|
359,594
|
498,650
|
473,106
|
560,562
|
951,275
|
|
1. Inventories
|
359,594
|
498,650
|
473,106
|
560,562
|
951,275
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
541
|
6,655
|
1,967
|
1,775
|
3,158
|
|
1. Short-term prepaid expenses
|
182
|
352
|
295
|
359
|
538
|
|
2. Deductible VAT
|
341
|
6,303
|
1,668
|
1,416
|
2,616
|
|
3. Taxes and the State Receivables
|
17
|
1
|
4
|
0
|
4
|
|
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
|
92,908
|
108,276
|
114,100
|
135,459
|
266,961
|
|
I. Long-term receivables
|
153
|
0
|
29
|
18,900
|
19,465
|
|
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
|
153
|
0
|
29
|
18,900
|
19,465
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
38,822
|
44,636
|
35,047
|
34,478
|
26,363
|
|
1. Tangible fixed assets
|
32,035
|
39,112
|
34,499
|
34,070
|
26,095
|
|
- Cost
|
56,868
|
95,236
|
97,822
|
104,691
|
94,395
|
|
- Accumulated depreciation
|
-24,834
|
-56,125
|
-63,323
|
-70,621
|
-68,300
|
|
2. Fixed assets of financial leasing
|
6,787
|
4,837
|
0
|
0
|
0
|
|
- Cost
|
8,528
|
6,442
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
-1,741
|
-1,605
|
0
|
0
|
0
|
|
3. Intangible fixed assets
|
0
|
688
|
548
|
408
|
268
|
|
- Cost
|
0
|
919
|
919
|
919
|
919
|
|
- Accumulated depreciation
|
0
|
-231
|
-371
|
-511
|
-651
|
|
III. Real Estate Investments
|
2,516
|
2,078
|
1,641
|
1,203
|
766
|
|
- Cost
|
3,500
|
3,500
|
3,500
|
3,500
|
3,500
|
|
- Accumulated depreciation
|
-984
|
-1,422
|
-1,859
|
-2,297
|
-2,734
|
|
IV. Long-term assets in progress
|
136
|
365
|
482
|
1,232
|
3,212
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
136
|
365
|
482
|
1,232
|
3,212
|
|
IV. Long-term financial investments
|
49,991
|
54,710
|
71,469
|
75,333
|
211,309
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
22,991
|
27,710
|
22,194
|
37,833
|
94,709
|
|
3. Other investments in equity instruments
|
27,000
|
27,000
|
49,275
|
37,500
|
116,600
|
|
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
|
1,290
|
2,594
|
1,953
|
4,312
|
5,846
|
|
1. Long-term prepaid expenses
|
1,290
|
2,594
|
1,953
|
1,011
|
2,522
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
235
|
672
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
3,893
|
3,480
|
3,066
|
2,653
|
|
TOTAL ASSETS
|
898,772
|
1,366,650
|
1,326,932
|
1,191,589
|
1,540,019
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
191,836
|
606,339
|
498,138
|
341,837
|
647,251
|
|
I. Current liabilities
|
151,866
|
571,496
|
480,030
|
341,367
|
380,636
|
|
1. Borrowings and short-term financial leased liabilities
|
126,499
|
481,748
|
333,161
|
267,863
|
160,163
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
21,101
|
59,495
|
118,688
|
45,268
|
65,643
|
|
4. Advances from customers
|
547
|
16,536
|
17,674
|
12,625
|
29,342
|
|
5. Taxes and other payables to the State Budget
|
3,257
|
8,194
|
8,402
|
9,578
|
19,920
|
|
6. Payables to employees
|
76
|
1,724
|
1,103
|
1,922
|
2,564
|
|
7. Short-term accrued expenses
|
121
|
3,344
|
458
|
3,713
|
1,246
|
|
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
|
7,107
|
|
11. Other short-term payables
|
264
|
157
|
330
|
234
|
94,344
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
0
|
298
|
216
|
165
|
307
|
|
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
|
39,970
|
34,842
|
18,107
|
470
|
266,615
|
|
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
|
34,456
|
0
|
0
|
0
|
|
6. Borrowings and long-term financial leased liabilities
|
39,970
|
0
|
17,841
|
470
|
266,105
|
|
7. Convertible bonds
|
0
|
387
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
0
|
267
|
0
|
510
|
|
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
|
706,936
|
760,311
|
828,794
|
849,752
|
892,767
|
|
I. ShareHolder's equity
|
706,936
|
760,311
|
828,794
|
849,752
|
892,767
|
|
1. Owner's investment capital
|
600,000
|
600,000
|
618,000
|
618,000
|
618,000
|
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
1,000
|
2,000
|
2,500
|
3,000
|
|
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
|
22,278
|
46,558
|
36,221
|
51,734
|
91,102
|
|
- After tax undistributed profit accumulated to the end of prior period
|
5,733
|
20,778
|
26,629
|
34,821
|
50,334
|
|
- Profit after tax undistributed this period
|
16,546
|
25,780
|
9,592
|
16,913
|
40,768
|
|
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
|
84,658
|
112,752
|
172,573
|
177,519
|
180,666
|
|
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
|
898,772
|
1,366,650
|
1,326,932
|
1,191,589
|
1,540,019
|