|
1. Total business operating revenue
|
211,132
|
341,733
|
433,081
|
483,882
|
589,802
|
|
2. Deductions of revenue
|
1,023
|
7,460
|
2,485
|
9,502
|
11,196
|
|
3. Net revenues (1)-(2)
|
210,110
|
334,273
|
430,596
|
474,381
|
578,606
|
|
4. Cost of goods sold
|
158,757
|
239,157
|
310,582
|
337,354
|
373,035
|
|
5. Gross profit (3)-(4)
|
51,352
|
95,116
|
120,013
|
137,026
|
205,572
|
|
6. Revenue of financial operations
|
2,015
|
2,320
|
1,894
|
1,611
|
5,942
|
|
7. Financial expense
|
8,807
|
9,044
|
14,170
|
20,414
|
18,554
|
|
-In which: Loan interest expenses
|
8,586
|
8,446
|
13,710
|
19,810
|
17,849
|
|
8. Profit or loss from joint ventures, associated companies
|
354
|
0
|
-4
|
0
|
0
|
|
9. Cost of sales
|
12,523
|
23,872
|
28,970
|
30,022
|
38,986
|
|
10. Enterprise administration expenses
|
20,784
|
29,385
|
44,397
|
46,655
|
64,120
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
11,607
|
35,135
|
34,366
|
41,546
|
89,854
|
|
12. Other income
|
4,006
|
7,877
|
2,022
|
837
|
508
|
|
13. Other expenses
|
191
|
1,645
|
614
|
971
|
365
|
|
14. Other profit (12)-(13)
|
3,815
|
6,233
|
1,408
|
-134
|
143
|
|
15. Total accounting profit before tax (11)+(14)
|
15,423
|
41,368
|
35,774
|
41,412
|
89,997
|
|
16. Costs of current corporate income tax
|
1,666
|
6,320
|
6,905
|
12,787
|
18,426
|
|
17. Costs of deferred corporate income tax
|
228
|
-210
|
2,291
|
4,149
|
5,506
|
|
18. Costs of corporate income tax (16)+(17)
|
1,894
|
6,109
|
9,196
|
16,936
|
23,933
|
|
19. Profit after corporate income tax (15)-(18)
|
13,528
|
35,258
|
26,578
|
24,476
|
66,065
|
|
20. Interest after tax of shareholders who not control
|
115
|
104
|
-1,130
|
-2,853
|
-3,967
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
13,414
|
35,154
|
27,707
|
27,329
|
70,032
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
