|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
687,260
|
461,426
|
428,986
|
608,526
|
369,662
|
|
I. Cash and cash equivalents
|
17,290
|
52,851
|
74,850
|
67,845
|
60,841
|
|
1. Cash
|
15,290
|
20,201
|
21,156
|
38,635
|
49,030
|
|
2. Cash equivalents
|
2,000
|
32,650
|
53,694
|
29,210
|
11,811
|
|
II. Short-term financial investments
|
199,000
|
47,028
|
42,091
|
33,187
|
500
|
|
1. Trading securities
|
0
|
0
|
0
|
0
|
0
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
-2,019
|
-2,019
|
|
3. Investments holding until maturity
|
199,000
|
47,028
|
42,091
|
35,206
|
2,519
|
|
III. Short-term receivables
|
350,885
|
231,806
|
254,402
|
496,848
|
290,129
|
|
1. Short-term receivables of customers
|
61,667
|
58,618
|
63,686
|
193,890
|
98,054
|
|
2. Prepayments to suppliers
|
100,334
|
58,884
|
35,541
|
91,943
|
52,857
|
|
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
|
54,360
|
47,970
|
56,200
|
78,750
|
62,000
|
|
6. Other short-term receivables
|
153,378
|
76,673
|
109,314
|
142,605
|
85,836
|
|
7. Provision for doubtful short-term receivables
|
-18,854
|
-10,340
|
-10,340
|
-10,340
|
-8,618
|
|
IV. Inventories
|
53,658
|
50,507
|
17,459
|
9,117
|
9,730
|
|
1. Inventories
|
53,658
|
50,507
|
17,459
|
9,117
|
9,730
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
66,427
|
79,235
|
40,184
|
1,528
|
8,462
|
|
1. Short-term prepaid expenses
|
56,655
|
69,431
|
39,295
|
0
|
0
|
|
2. Deductible VAT
|
2,441
|
3
|
3
|
482
|
7,235
|
|
3. Taxes and the State Receivables
|
7,331
|
9,800
|
886
|
1,046
|
1,227
|
|
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
|
687,864
|
940,083
|
833,185
|
201,456
|
446,957
|
|
I. Long-term receivables
|
10,200
|
10,200
|
10,200
|
0
|
0
|
|
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
|
10,200
|
10,200
|
10,200
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
2,653
|
3,629
|
40,345
|
74,375
|
76,182
|
|
1. Tangible fixed assets
|
2,653
|
3,629
|
40,345
|
74,375
|
76,182
|
|
- Cost
|
23,614
|
25,716
|
64,009
|
102,933
|
112,065
|
|
- Accumulated depreciation
|
-20,961
|
-22,087
|
-23,664
|
-28,558
|
-35,884
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
III. Real Estate Investments
|
8,693
|
8,360
|
1,623
|
8,608
|
1,623
|
|
- Cost
|
10,262
|
10,262
|
1,944
|
8,929
|
8,970
|
|
- Accumulated depreciation
|
-1,569
|
-1,902
|
-321
|
-321
|
-7,347
|
|
IV. Long-term assets in progress
|
650,445
|
903,630
|
768,440
|
112,246
|
362,311
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
650,445
|
903,630
|
768,440
|
112,246
|
362,311
|
|
IV. Long-term financial investments
|
4,600
|
4,600
|
4,600
|
600
|
1,495
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
4,600
|
4,600
|
4,600
|
600
|
1,495
|
|
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
|
1,515
|
1,306
|
1,020
|
5,627
|
5,346
|
|
1. Long-term prepaid expenses
|
1,515
|
1,306
|
1,020
|
68
|
1,188
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
9,758
|
8,358
|
6,958
|
5,558
|
4,158
|
|
TOTAL ASSETS
|
1,375,124
|
1,401,510
|
1,262,172
|
809,982
|
816,618
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
1,118,481
|
1,101,061
|
953,192
|
405,106
|
425,130
|
|
I. Current liabilities
|
934,918
|
945,017
|
807,890
|
300,658
|
321,228
|
|
1. Borrowings and short-term financial leased liabilities
|
76,088
|
46,008
|
13,536
|
78,815
|
173,184
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
73,031
|
54,603
|
49,934
|
52,622
|
13,447
|
|
4. Advances from customers
|
323,800
|
79,862
|
38,146
|
6,555
|
12,061
|
|
5. Taxes and other payables to the State Budget
|
16,858
|
7,941
|
11,880
|
41,259
|
1,355
|
|
6. Payables to employees
|
1,895
|
1,859
|
2,371
|
4,968
|
903
|
|
7. Short-term accrued expenses
|
1,820
|
107
|
536
|
31,707
|
5,606
|
|
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
|
334,330
|
652,736
|
581,985
|
0
|
1,404
|
|
11. Other short-term payables
|
98,292
|
90,980
|
98,875
|
73,028
|
103,513
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
8,805
|
10,919
|
10,625
|
11,704
|
9,754
|
|
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
|
183,563
|
156,044
|
145,302
|
104,448
|
103,902
|
|
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
|
96,808
|
83,414
|
71,964
|
63,753
|
76,046
|
|
6. Borrowings and long-term financial leased liabilities
|
54,010
|
37,837
|
37,837
|
3,034
|
3,034
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
1,892
|
0
|
0
|
0
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
2,829
|
2,810
|
2,329
|
24,822
|
24,822
|
|
11. Long-term unrealized revenue
|
29,916
|
30,091
|
33,172
|
12,839
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
256,643
|
300,449
|
308,980
|
404,876
|
391,488
|
|
I. ShareHolder's equity
|
256,643
|
300,449
|
308,980
|
404,876
|
391,488
|
|
1. Owner's investment capital
|
144,000
|
144,000
|
151,200
|
151,200
|
151,200
|
|
2. Share capital surplus
|
1,303
|
1,303
|
1,273
|
1,273
|
1,273
|
|
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
|
10,369
|
15,957
|
17,498
|
20,914
|
21,054
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
1,535
|
1,535
|
1,535
|
1,535
|
1,535
|
|
11. After tax undistributed profit
|
46,289
|
68,502
|
67,161
|
97,427
|
84,528
|
|
- After tax undistributed profit accumulated to the end of prior period
|
65
|
18,951
|
48,447
|
52,041
|
|
|
- Profit after tax undistributed this period
|
46,223
|
49,551
|
18,714
|
45,386
|
|
|
12. Investment capital resource for basic construction
|
1,423
|
1,423
|
1,423
|
1,423
|
0
|
|
13. Assistance fund for arrangement of enterprises
|
0
|
0
|
0
|
0
|
0
|
|
14. interest of shareholders who not control
|
51,723
|
67,729
|
68,889
|
131,103
|
131,898
|
|
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
|
1,375,124
|
1,401,510
|
1,262,172
|
809,982
|
816,618
|