|
1. Total business operating revenue
|
1,122,603
|
1,535,606
|
1,817,416
|
958,609
|
1,029,050
|
|
2. Deductions of revenue
|
|
|
0
|
|
0
|
|
3. Net revenues (1)-(2)
|
1,122,603
|
1,535,606
|
1,817,416
|
958,609
|
1,029,050
|
|
4. Cost of goods sold
|
1,026,413
|
1,361,418
|
1,671,323
|
864,988
|
937,865
|
|
5. Gross profit (3)-(4)
|
96,190
|
174,187
|
146,093
|
93,622
|
91,186
|
|
6. Revenue of financial operations
|
244
|
76
|
224
|
577
|
510
|
|
7. Financial expense
|
4,957
|
4,990
|
7,755
|
6,028
|
11,246
|
|
-In which: Loan interest expenses
|
4,957
|
4,990
|
7,755
|
6,028
|
11,246
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
|
0
|
|
9. Cost of sales
|
49,184
|
55,497
|
66,359
|
52,008
|
53,992
|
|
10. Enterprise administration expenses
|
22,623
|
27,070
|
32,415
|
32,428
|
33,650
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
19,671
|
86,706
|
39,789
|
3,735
|
-7,193
|
|
12. Other income
|
8,899
|
26,645
|
36,015
|
19,133
|
24,782
|
|
13. Other expenses
|
157
|
107
|
27
|
143
|
48
|
|
14. Other profit (12)-(13)
|
8,742
|
26,538
|
35,987
|
18,989
|
24,734
|
|
15. Total accounting profit before tax (11)+(14)
|
28,413
|
113,244
|
75,776
|
22,724
|
17,541
|
|
16. Costs of current corporate income tax
|
7,133
|
22,956
|
14,308
|
6,182
|
5,721
|
|
17. Costs of deferred corporate income tax
|
-707
|
|
1,935
|
35
|
1,539
|
|
18. Costs of corporate income tax (16)+(17)
|
6,425
|
22,956
|
16,244
|
6,217
|
7,259
|
|
19. Profit after corporate income tax (15)-(18)
|
21,987
|
90,288
|
59,532
|
16,507
|
10,281
|
|
20. Interest after tax of shareholders who not control
|
14,486
|
28,735
|
25,854
|
11,364
|
14,719
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
7,501
|
61,553
|
33,678
|
5,142
|
-4,438
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
