|
1. Total business operating revenue
|
448,690
|
1,079,064
|
1,234,292
|
1,349,675
|
1,416,606
|
|
2. Deductions of revenue
|
0
|
0
|
210
|
392
|
724
|
|
3. Net revenues (1)-(2)
|
448,690
|
1,079,064
|
1,234,082
|
1,349,283
|
1,415,881
|
|
4. Cost of goods sold
|
425,977
|
999,779
|
1,142,485
|
1,246,140
|
1,333,763
|
|
5. Gross profit (3)-(4)
|
22,712
|
79,285
|
91,597
|
103,143
|
82,118
|
|
6. Revenue of financial operations
|
4,276
|
3,229
|
8,936
|
6,650
|
5,821
|
|
7. Financial expense
|
0
|
0
|
0
|
0
|
0
|
|
-In which: Loan interest expenses
|
0
|
0
|
0
|
0
|
0
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
18,422
|
38,535
|
48,273
|
66,433
|
115,965
|
|
10. Enterprise administration expenses
|
12,873
|
27,089
|
24,968
|
20,992
|
23,849
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-4,306
|
16,891
|
27,293
|
22,368
|
-51,875
|
|
12. Other income
|
6,288
|
2,800
|
3,312
|
1,563
|
68,660
|
|
13. Other expenses
|
4
|
547
|
293
|
5
|
6
|
|
14. Other profit (12)-(13)
|
6,284
|
2,253
|
3,019
|
1,558
|
68,654
|
|
15. Total accounting profit before tax (11)+(14)
|
1,978
|
19,143
|
30,312
|
23,927
|
16,779
|
|
16. Costs of current corporate income tax
|
0
|
5,155
|
4,389
|
3,475
|
3,356
|
|
17. Costs of deferred corporate income tax
|
1,069
|
-1,193
|
1,718
|
1,328
|
555
|
|
18. Costs of corporate income tax (16)+(17)
|
1,069
|
3,962
|
6,107
|
4,802
|
3,911
|
|
19. Profit after corporate income tax (15)-(18)
|
909
|
15,181
|
24,205
|
19,124
|
12,868
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
909
|
15,181
|
24,205
|
19,124
|
12,868
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
