|
1. Total business operating revenue
|
282,078
|
263,031
|
299,899
|
501,349
|
139,000
|
|
2. Deductions of revenue
|
1,034
|
75
|
-352
|
9,511
|
435
|
|
3. Net revenues (1)-(2)
|
281,043
|
262,956
|
300,251
|
491,837
|
138,565
|
|
4. Cost of goods sold
|
207,199
|
175,601
|
225,634
|
375,119
|
90,123
|
|
5. Gross profit (3)-(4)
|
73,844
|
87,355
|
74,617
|
116,719
|
48,443
|
|
6. Revenue of financial operations
|
2,473
|
3,082
|
1,704
|
3,000
|
1,345
|
|
7. Financial expense
|
5,032
|
7,146
|
6,648
|
6,048
|
4,714
|
|
-In which: Loan interest expenses
|
6,212
|
7,146
|
6,648
|
5,225
|
4,714
|
|
8. Profit or loss from joint ventures, associated companies
|
-133
|
-163
|
700
|
-351
|
6
|
|
9. Cost of sales
|
7,262
|
7,875
|
5,734
|
9,197
|
4,859
|
|
10. Enterprise administration expenses
|
32,441
|
39,382
|
29,301
|
42,309
|
12,514
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
31,450
|
35,872
|
35,338
|
61,813
|
27,706
|
|
12. Other income
|
229
|
382
|
3,070
|
226
|
95
|
|
13. Other expenses
|
402
|
111
|
3,627
|
5,088
|
258
|
|
14. Other profit (12)-(13)
|
-173
|
271
|
-557
|
-4,862
|
-163
|
|
15. Total accounting profit before tax (11)+(14)
|
31,277
|
36,143
|
34,781
|
56,952
|
27,544
|
|
16. Costs of current corporate income tax
|
4,421
|
12,084
|
5,916
|
10,046
|
5,438
|
|
17. Costs of deferred corporate income tax
|
395
|
-1,249
|
1,069
|
-608
|
489
|
|
18. Costs of corporate income tax (16)+(17)
|
4,817
|
10,835
|
6,985
|
9,438
|
5,928
|
|
19. Profit after corporate income tax (15)-(18)
|
26,460
|
25,307
|
27,796
|
47,514
|
21,616
|
|
20. Interest after tax of shareholders who not control
|
-2,806
|
-1,998
|
4,488
|
-1,010
|
-2,271
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
29,267
|
27,306
|
23,308
|
48,524
|
23,887
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
