|
1. Total business operating revenue
|
338,074
|
1,047,499
|
1,249,444
|
1,144,998
|
909,731
|
|
2. Deductions of revenue
|
3
|
26
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
338,070
|
1,047,473
|
1,249,444
|
1,144,998
|
909,731
|
|
4. Cost of goods sold
|
298,900
|
984,332
|
1,192,102
|
1,089,703
|
841,600
|
|
5. Gross profit (3)-(4)
|
39,170
|
63,141
|
57,342
|
55,295
|
68,131
|
|
6. Revenue of financial operations
|
1,771
|
17,614
|
25,938
|
17,991
|
32,350
|
|
7. Financial expense
|
7,716
|
19,218
|
35,767
|
17,995
|
12,876
|
|
-In which: Loan interest expenses
|
7,338
|
18,519
|
34,713
|
16,992
|
12,033
|
|
8. Profit or loss from joint ventures, associated companies
|
-17
|
719
|
-1,516
|
-89
|
1,983
|
|
9. Cost of sales
|
1,095
|
6,875
|
8,956
|
6,783
|
8,325
|
|
10. Enterprise administration expenses
|
10,240
|
19,491
|
20,441
|
18,993
|
21,262
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
21,874
|
35,890
|
16,601
|
29,427
|
60,001
|
|
12. Other income
|
1,367
|
103
|
16
|
341
|
401
|
|
13. Other expenses
|
1,974
|
317
|
818
|
904
|
4,143
|
|
14. Other profit (12)-(13)
|
-607
|
-214
|
-802
|
-563
|
-3,742
|
|
15. Total accounting profit before tax (11)+(14)
|
21,267
|
35,676
|
15,799
|
28,864
|
56,259
|
|
16. Costs of current corporate income tax
|
4,649
|
6,793
|
4,977
|
7,408
|
12,271
|
|
17. Costs of deferred corporate income tax
|
0
|
357
|
-108
|
-501
|
73
|
|
18. Costs of corporate income tax (16)+(17)
|
4,649
|
7,150
|
4,869
|
6,906
|
12,344
|
|
19. Profit after corporate income tax (15)-(18)
|
16,618
|
28,526
|
10,930
|
21,957
|
43,915
|
|
20. Interest after tax of shareholders who not control
|
74
|
2,812
|
1,308
|
5,122
|
8,482
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
16,544
|
25,714
|
9,621
|
16,835
|
35,433
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
