|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
363,440
|
512,450
|
705,633
|
831,625
|
929,107
|
|
I. Cash and cash equivalents
|
11,485
|
23,652
|
79,833
|
39,923
|
122,067
|
|
1. Cash
|
11,485
|
15,652
|
6,833
|
5,923
|
37,567
|
|
2. Cash equivalents
|
0
|
8,000
|
73,000
|
34,000
|
84,500
|
|
II. Short-term financial investments
|
0
|
0
|
0
|
5,000
|
0
|
|
1. Trading securities
|
0
|
0
|
0
|
0
|
0
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
0
|
|
3. Investments holding until maturity
|
0
|
0
|
0
|
5,000
|
0
|
|
III. Short-term receivables
|
179,738
|
247,682
|
244,436
|
323,332
|
379,026
|
|
1. Short-term receivables of customers
|
144,358
|
211,179
|
219,465
|
294,179
|
308,411
|
|
2. Prepayments to suppliers
|
32,805
|
27,386
|
23,498
|
26,056
|
62,940
|
|
3. Short-term intercompany receivables
|
0
|
0
|
0
|
0
|
0
|
|
4. Receivables according to the progress of construction contracts
|
0
|
0
|
0
|
0
|
0
|
|
5. Receivables on short-term loans
|
0
|
0
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
2,575
|
9,432
|
1,921
|
3,228
|
8,767
|
|
7. Provision for doubtful short-term receivables
|
0
|
-315
|
-449
|
-131
|
-1,093
|
|
IV. Inventories
|
169,544
|
227,823
|
374,890
|
457,806
|
424,211
|
|
1. Inventories
|
169,544
|
231,669
|
375,906
|
458,576
|
426,890
|
|
2. Provision for decline in value of inventories
|
0
|
-3,846
|
-1,016
|
-770
|
-2,679
|
|
V. Other current assets
|
2,673
|
13,294
|
6,475
|
5,565
|
3,804
|
|
1. Short-term prepaid expenses
|
2,510
|
4,171
|
3,573
|
4,283
|
3,804
|
|
2. Deductible VAT
|
163
|
9,116
|
2,900
|
1,279
|
0
|
|
3. Taxes and the State Receivables
|
0
|
6
|
2
|
2
|
0
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
0
|
0
|
0
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
251,333
|
382,474
|
376,702
|
450,804
|
651,559
|
|
I. Long-term receivables
|
2,295
|
2,337
|
3,006
|
3,577
|
3,112
|
|
1. Long-term customer's receivables
|
0
|
0
|
0
|
0
|
0
|
|
2. Business capital in the subsidiary units
|
0
|
0
|
0
|
0
|
0
|
|
3. Internal long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
4. Receivables on long-term loans
|
0
|
0
|
0
|
0
|
0
|
|
5. Other long-term receivables
|
2,295
|
2,337
|
3,006
|
3,577
|
3,112
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
232,696
|
331,878
|
329,273
|
372,804
|
418,493
|
|
1. Tangible fixed assets
|
216,037
|
316,042
|
314,273
|
358,104
|
387,936
|
|
- Cost
|
359,814
|
500,671
|
557,906
|
670,398
|
768,559
|
|
- Accumulated depreciation
|
-143,777
|
-184,629
|
-243,633
|
-312,294
|
-380,623
|
|
2. Fixed assets of financial leasing
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
3. Intangible fixed assets
|
16,659
|
15,836
|
15,001
|
14,701
|
30,557
|
|
- Cost
|
21,370
|
21,380
|
21,380
|
21,760
|
38,299
|
|
- Accumulated depreciation
|
-4,711
|
-5,544
|
-6,379
|
-7,059
|
-7,742
|
|
III. Real Estate Investments
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term assets in progress
|
0
|
32,678
|
11,144
|
17,121
|
145,785
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
0
|
32,678
|
11,144
|
17,121
|
145,785
|
|
IV. Long-term financial investments
|
0
|
0
|
0
|
0
|
0
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
0
|
0
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
16,342
|
15,581
|
33,279
|
57,302
|
84,168
|
|
1. Long-term prepaid expenses
|
16,342
|
15,581
|
33,279
|
57,302
|
84,168
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
614,773
|
894,923
|
1,082,335
|
1,282,429
|
1,580,666
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
164,167
|
296,962
|
291,561
|
307,885
|
380,173
|
|
I. Current liabilities
|
137,311
|
227,297
|
242,969
|
276,833
|
344,374
|
|
1. Borrowings and short-term financial leased liabilities
|
69,784
|
84,916
|
57,981
|
41,695
|
45,707
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
12,204
|
46,842
|
62,517
|
79,521
|
51,485
|
|
4. Advances from customers
|
5,881
|
15,796
|
19,598
|
32,613
|
51,325
|
|
5. Taxes and other payables to the State Budget
|
8,200
|
2,647
|
3,991
|
17,702
|
29,877
|
|
6. Payables to employees
|
21,643
|
37,364
|
56,440
|
65,685
|
118,639
|
|
7. Short-term accrued expenses
|
1,268
|
1,183
|
893
|
1,014
|
71
|
|
8. Short-term intercompany payables
|
0
|
0
|
0
|
0
|
0
|
|
9. Payables to the scheduled progress of construction contracts
|
0
|
0
|
0
|
0
|
0
|
|
10. Short-term unrealized Revenue
|
0
|
0
|
0
|
0
|
0
|
|
11. Other short-term payables
|
5,682
|
16,883
|
4,794
|
11,717
|
16,497
|
|
12. Provision for short term payables
|
0
|
5,500
|
15,000
|
0
|
0
|
|
13. Bonus and welfare fund
|
12,650
|
16,166
|
21,756
|
26,886
|
30,774
|
|
14. Price stabilization fund
|
0
|
0
|
0
|
0
|
0
|
|
15. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
II. Long-term liabilities
|
26,855
|
69,665
|
48,592
|
31,052
|
35,798
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
0
|
|
2. Long-term accrued expenses
|
0
|
0
|
0
|
0
|
0
|
|
3. Intercompany payables on business capital
|
0
|
0
|
0
|
0
|
0
|
|
4. Long-term intra-company payables
|
0
|
0
|
0
|
0
|
0
|
|
5. Other long-term payables
|
234
|
117
|
138
|
132
|
522
|
|
6. Borrowings and long-term financial leased liabilities
|
25,172
|
65,225
|
43,485
|
30,450
|
35,277
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
0
|
0
|
0
|
0
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
0
|
0
|
0
|
0
|
0
|
|
11. Long-term unrealized revenue
|
0
|
0
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
1,449
|
4,323
|
4,969
|
470
|
0
|
|
B. OWNER'S EQUITY
|
450,606
|
597,961
|
790,774
|
974,545
|
1,200,493
|
|
I. ShareHolder's equity
|
450,617
|
597,958
|
790,774
|
974,545
|
1,200,493
|
|
1. Owner's investment capital
|
121,718
|
162,290
|
162,290
|
162,290
|
324,581
|
|
2. Share capital surplus
|
5,473
|
9,442
|
9,442
|
9,442
|
9,442
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
0
|
0
|
0
|
0
|
0
|
|
6. Differences upon asset revaluation
|
0
|
0
|
0
|
0
|
0
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
0
|
|
8. Investment and development funds
|
67,288
|
94,353
|
94,353
|
94,353
|
94,353
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
0
|
0
|
0
|
0
|
0
|
|
11. After tax undistributed profit
|
256,139
|
331,872
|
524,687
|
708,459
|
772,117
|
|
- After tax undistributed profit accumulated to the end of prior period
|
147,876
|
207,052
|
307,791
|
471,226
|
488,377
|
|
- Profit after tax undistributed this period
|
108,263
|
124,820
|
216,896
|
237,232
|
283,740
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
0
|
0
|
|
13. Assistance fund for arrangement of enterprises
|
0
|
0
|
0
|
0
|
0
|
|
14. interest of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
II. Funding resources and other funds
|
-11
|
3
|
0
|
0
|
0
|
|
1. Funding resources
|
-11
|
3
|
0
|
0
|
0
|
|
2. Funding resources that form fixed assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL CAPITAL RESOURCES
|
614,773
|
894,923
|
1,082,335
|
1,282,429
|
1,580,666
|