|
1. Total business operating revenue
|
438,854
|
256,851
|
229,496
|
289,369
|
240,108
|
|
2. Deductions of revenue
|
|
|
0
|
|
|
|
3. Net revenues (1)-(2)
|
438,854
|
256,851
|
229,496
|
289,369
|
240,108
|
|
4. Cost of goods sold
|
426,491
|
242,915
|
215,575
|
263,242
|
235,378
|
|
5. Gross profit (3)-(4)
|
12,363
|
13,936
|
13,922
|
26,127
|
4,729
|
|
6. Revenue of financial operations
|
17,210
|
4,474
|
3,940
|
4,466
|
38,568
|
|
7. Financial expense
|
27,800
|
11,038
|
11,289
|
15,652
|
18,120
|
|
-In which: Loan interest expenses
|
24,956
|
10,988
|
10,285
|
15,652
|
17,441
|
|
8. Profit or loss from joint ventures, associated companies
|
23
|
75
|
944
|
-132
|
-1,106
|
|
9. Cost of sales
|
31
|
|
0
|
78
|
78
|
|
10. Enterprise administration expenses
|
2,695
|
4,745
|
5,616
|
5,982
|
9,387
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-930
|
2,701
|
1,900
|
8,749
|
14,606
|
|
12. Other income
|
5,545
|
110
|
532
|
1,973
|
199
|
|
13. Other expenses
|
447
|
337
|
993
|
254
|
311
|
|
14. Other profit (12)-(13)
|
5,097
|
-227
|
-461
|
1,719
|
-112
|
|
15. Total accounting profit before tax (11)+(14)
|
4,168
|
2,474
|
1,439
|
10,467
|
14,494
|
|
16. Costs of current corporate income tax
|
-155
|
1,108
|
459
|
2,222
|
4,778
|
|
17. Costs of deferred corporate income tax
|
-18,276
|
-455
|
-1,060
|
|
-537
|
|
18. Costs of corporate income tax (16)+(17)
|
-18,431
|
654
|
-602
|
2,222
|
4,241
|
|
19. Profit after corporate income tax (15)-(18)
|
22,598
|
1,821
|
2,041
|
8,246
|
10,253
|
|
20. Interest after tax of shareholders who not control
|
746
|
1,796
|
15
|
170
|
-11
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
21,853
|
25
|
2,026
|
8,076
|
10,264
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|