|
1. Total business operating revenue
|
154,120
|
200,980
|
175,682
|
370,449
|
694,767
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
154,120
|
200,980
|
175,682
|
370,449
|
694,767
|
|
4. Cost of goods sold
|
70,238
|
75,992
|
93,890
|
128,530
|
114,906
|
|
5. Gross profit (3)-(4)
|
83,883
|
124,988
|
81,791
|
241,919
|
579,860
|
|
6. Revenue of financial operations
|
3,052
|
4,994
|
7,073
|
10,985
|
22,980
|
|
7. Financial expense
|
-20,758
|
41,505
|
1,188
|
-11,073
|
-22,502
|
|
-In which: Loan interest expenses
|
13
|
0
|
0
|
0
|
0
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
4,202
|
4,339
|
1,715
|
3,044
|
1,298
|
|
10. Enterprise administration expenses
|
11,895
|
14,334
|
15,360
|
23,754
|
28,128
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
91,595
|
69,804
|
70,602
|
237,180
|
595,916
|
|
12. Other income
|
254
|
45
|
293
|
0
|
109
|
|
13. Other expenses
|
3,074
|
1,776
|
1,906
|
4,352
|
3,839
|
|
14. Other profit (12)-(13)
|
-2,820
|
-1,731
|
-1,614
|
-4,352
|
-3,730
|
|
15. Total accounting profit before tax (11)+(14)
|
88,775
|
68,073
|
68,988
|
232,828
|
592,186
|
|
16. Costs of current corporate income tax
|
18,356
|
14,136
|
14,423
|
47,490
|
116,532
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
18,356
|
14,136
|
14,423
|
47,490
|
116,532
|
|
19. Profit after corporate income tax (15)-(18)
|
70,419
|
53,937
|
54,565
|
185,338
|
475,654
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
70,419
|
53,937
|
54,565
|
185,338
|
475,654
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
