|
1. Total business operating revenue
|
433,549
|
553,435
|
683,803
|
1,333,631
|
1,082,365
|
|
2. Deductions of revenue
|
|
|
|
492
|
9
|
|
3. Net revenues (1)-(2)
|
433,549
|
553,435
|
683,803
|
1,333,140
|
1,082,356
|
|
4. Cost of goods sold
|
429,519
|
543,042
|
674,308
|
1,317,209
|
1,071,097
|
|
5. Gross profit (3)-(4)
|
4,031
|
10,392
|
9,495
|
15,931
|
11,259
|
|
6. Revenue of financial operations
|
4,909
|
6,903
|
16,334
|
20,518
|
3,771
|
|
7. Financial expense
|
5,061
|
11,125
|
21,856
|
26,026
|
10,346
|
|
-In which: Loan interest expenses
|
5,258
|
5,190
|
6,646
|
8,447
|
7,206
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
|
|
|
9. Cost of sales
|
417
|
578
|
553
|
405
|
414
|
|
10. Enterprise administration expenses
|
2,180
|
3,329
|
-2,067
|
2,532
|
1,602
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
1,282
|
2,263
|
5,487
|
7,485
|
2,668
|
|
12. Other income
|
|
106
|
|
0
|
230
|
|
13. Other expenses
|
1
|
21
|
87
|
909
|
384
|
|
14. Other profit (12)-(13)
|
-1
|
84
|
-87
|
-909
|
-154
|
|
15. Total accounting profit before tax (11)+(14)
|
1,281
|
2,347
|
5,400
|
6,576
|
2,514
|
|
16. Costs of current corporate income tax
|
256
|
610
|
673
|
1,565
|
503
|
|
17. Costs of deferred corporate income tax
|
3
|
3
|
|
6
|
3
|
|
18. Costs of corporate income tax (16)+(17)
|
259
|
613
|
673
|
1,571
|
506
|
|
19. Profit after corporate income tax (15)-(18)
|
1,022
|
1,734
|
4,727
|
5,005
|
2,008
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
1,022
|
1,734
|
4,727
|
5,005
|
2,008
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|