|
1. Total business operating revenue
|
128,270
|
105,690
|
120,377
|
110,542
|
121,820
|
|
2. Deductions of revenue
|
|
|
|
0
|
|
|
3. Net revenues (1)-(2)
|
128,270
|
105,690
|
120,377
|
110,542
|
121,820
|
|
4. Cost of goods sold
|
74,006
|
46,313
|
60,652
|
56,364
|
64,382
|
|
5. Gross profit (3)-(4)
|
54,265
|
59,376
|
59,725
|
54,179
|
57,437
|
|
6. Revenue of financial operations
|
611
|
188
|
1,041
|
537
|
974
|
|
7. Financial expense
|
2,636
|
2,177
|
2,905
|
2,888
|
3,738
|
|
-In which: Loan interest expenses
|
2,626
|
2,177
|
2,905
|
2,888
|
3,586
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
0
|
|
|
9. Cost of sales
|
13,463
|
10,344
|
10,018
|
15,095
|
11,018
|
|
10. Enterprise administration expenses
|
19,730
|
11,749
|
16,551
|
15,988
|
15,172
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
19,047
|
35,294
|
31,292
|
20,746
|
28,484
|
|
12. Other income
|
790
|
646
|
475
|
2,059
|
147
|
|
13. Other expenses
|
984
|
1,398
|
795
|
590
|
4,419
|
|
14. Other profit (12)-(13)
|
-195
|
-751
|
-320
|
1,469
|
-4,272
|
|
15. Total accounting profit before tax (11)+(14)
|
18,853
|
34,543
|
30,972
|
22,215
|
24,212
|
|
16. Costs of current corporate income tax
|
3,820
|
7,154
|
6,422
|
4,584
|
4,954
|
|
17. Costs of deferred corporate income tax
|
|
|
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
3,820
|
7,154
|
6,422
|
4,584
|
4,954
|
|
19. Profit after corporate income tax (15)-(18)
|
15,032
|
27,389
|
24,550
|
17,631
|
19,258
|
|
20. Interest after tax of shareholders who not control
|
3,765
|
3,662
|
20,565
|
3,574
|
3,442
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
11,267
|
23,727
|
3,985
|
14,057
|
15,816
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|