ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
620,443
|
707,903
|
831,975
|
823,097
|
940,865
|
I. Cash and cash equivalents
|
24,308
|
89,871
|
127,603
|
104,848
|
85,716
|
1. Cash
|
9,308
|
25,379
|
56,433
|
48,482
|
50,050
|
2. Cash equivalents
|
15,000
|
64,492
|
71,169
|
56,366
|
35,667
|
II. Short-term financial investments
|
0
|
0
|
29,700
|
94,773
|
118,907
|
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
|
29,700
|
94,773
|
118,907
|
III. Short-term receivables
|
379,677
|
356,588
|
381,322
|
390,418
|
497,613
|
1. Short-term receivables of customers
|
261,296
|
263,287
|
288,329
|
318,909
|
434,649
|
2. Prepayments to suppliers
|
91,479
|
59,403
|
69,633
|
71,447
|
57,013
|
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
|
26,902
|
33,897
|
23,360
|
2,874
|
8,648
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
0
|
-2,812
|
-2,697
|
IV. Inventories
|
211,260
|
250,559
|
289,465
|
230,959
|
238,256
|
1. Inventories
|
211,260
|
250,559
|
289,465
|
230,959
|
238,256
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
V. Other current assets
|
5,197
|
10,885
|
3,885
|
2,100
|
372
|
1. Short-term prepaid expenses
|
159
|
322
|
790
|
427
|
372
|
2. Deductible VAT
|
5,037
|
10,563
|
2,586
|
0
|
0
|
3. Taxes and the State Receivables
|
1
|
0
|
510
|
1,672
|
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
|
200,413
|
325,040
|
527,290
|
709,824
|
693,705
|
I. Long-term receivables
|
27,974
|
10,601
|
3,481
|
85,559
|
93,577
|
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
|
27,974
|
10,601
|
3,481
|
85,559
|
93,577
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
111,956
|
258,201
|
318,085
|
337,036
|
369,927
|
1. Tangible fixed assets
|
46,294
|
167,573
|
159,418
|
153,064
|
137,783
|
- Cost
|
62,848
|
190,718
|
196,504
|
209,257
|
210,956
|
- Accumulated depreciation
|
-16,554
|
-23,145
|
-37,086
|
-56,192
|
-73,172
|
2. Fixed assets of financial leasing
|
24,360
|
34,146
|
16,572
|
26,116
|
25,152
|
- Cost
|
31,131
|
44,194
|
20,500
|
35,239
|
42,326
|
- Accumulated depreciation
|
-6,771
|
-10,047
|
-3,928
|
-9,123
|
-17,175
|
3. Intangible fixed assets
|
41,302
|
56,481
|
142,094
|
157,856
|
206,991
|
- Cost
|
41,302
|
56,481
|
142,751
|
159,846
|
210,320
|
- Accumulated depreciation
|
0
|
0
|
-657
|
-1,990
|
-3,329
|
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
|
55,773
|
51,821
|
202,255
|
264,583
|
207,742
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
55,773
|
51,821
|
202,255
|
264,583
|
207,742
|
IV. Long-term financial investments
|
0
|
0
|
0
|
20,000
|
20,000
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
20,000
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
20,000
|
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
|
4,709
|
4,417
|
3,470
|
2,645
|
2,460
|
1. Long-term prepaid expenses
|
4,709
|
4,417
|
3,470
|
2,645
|
2,460
|
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
|
820,855
|
1,032,943
|
1,359,266
|
1,532,921
|
1,634,570
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
609,298
|
592,321
|
711,035
|
844,248
|
898,023
|
I. Current liabilities
|
475,113
|
450,568
|
654,073
|
799,144
|
869,787
|
1. Borrowings and short-term financial leased liabilities
|
348,098
|
383,677
|
570,977
|
679,477
|
740,666
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
106,669
|
54,764
|
55,075
|
94,165
|
92,564
|
4. Advances from customers
|
877
|
738
|
2,714
|
453
|
68
|
5. Taxes and other payables to the State Budget
|
5,304
|
2,357
|
8,949
|
10,876
|
5,735
|
6. Payables to employees
|
2,933
|
4,897
|
4,140
|
2,084
|
2,982
|
7. Short-term accrued expenses
|
3,403
|
2,531
|
2,566
|
1,371
|
961
|
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
|
18
|
6,589
|
4,775
|
2,791
|
11. Other short-term payables
|
7,829
|
509
|
125
|
505
|
20,231
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
0
|
1,076
|
2,939
|
5,438
|
3,789
|
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
|
134,185
|
141,753
|
56,963
|
45,104
|
28,236
|
1. Long-term payables to sellers
|
7,717
|
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
|
3,880
|
1,603
|
1,966
|
2,623
|
2,349
|
6. Borrowings and long-term financial leased liabilities
|
122,588
|
140,150
|
54,997
|
42,481
|
25,886
|
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
|
0
|
0
|
0
|
0
|
0
|
B. OWNER'S EQUITY
|
211,558
|
440,622
|
648,231
|
688,672
|
736,547
|
I. ShareHolder's equity
|
211,558
|
440,622
|
648,231
|
688,672
|
736,547
|
1. Owner's investment capital
|
150,000
|
270,000
|
356,500
|
356,500
|
427,799
|
2. Share capital surplus
|
30,000
|
90,000
|
159,200
|
159,200
|
159,200
|
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
|
0
|
2,152
|
7,166
|
12,608
|
44,681
|
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
|
31,558
|
78,470
|
125,364
|
160,364
|
104,867
|
- After tax undistributed profit accumulated to the end of prior period
|
10,034
|
28,329
|
70,949
|
117,202
|
56,992
|
- Profit after tax undistributed this period
|
21,524
|
50,141
|
54,415
|
43,162
|
47,875
|
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
|
0
|
0
|
0
|
0
|
0
|
1. Funding resources
|
0
|
0
|
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
|
820,855
|
1,032,943
|
1,359,266
|
1,532,921
|
1,634,570
|