|
1. Total business operating revenue
|
150,865,360
|
142,770,811
|
120,355,232
|
140,561,387
|
158,332,318
|
|
2. Deductions of revenue
|
1,185,570
|
1,361,536
|
1,402,204
|
1,706,275
|
2,216,223
|
|
3. Net revenues (1)-(2)
|
149,679,790
|
141,409,274
|
118,953,028
|
138,855,112
|
156,116,095
|
|
4. Cost of goods sold
|
108,571,380
|
124,645,848
|
106,015,187
|
120,357,563
|
131,618,306
|
|
5. Gross profit (3)-(4)
|
41,108,410
|
16,763,426
|
12,937,841
|
18,497,549
|
24,497,788
|
|
6. Revenue of financial operations
|
3,080,771
|
3,858,020
|
3,219,335
|
2,626,026
|
2,085,480
|
|
7. Financial expense
|
3,740,873
|
7,141,092
|
5,237,760
|
3,973,748
|
4,607,267
|
|
-In which: Loan interest expenses
|
2,525,823
|
3,083,638
|
3,585,078
|
2,287,361
|
3,114,856
|
|
8. Profit or loss from joint ventures, associated companies
|
4,465
|
-1,073
|
0
|
0
|
0
|
|
9. Cost of sales
|
2,120,068
|
2,665,806
|
1,961,362
|
2,337,309
|
2,633,631
|
|
10. Enterprise administration expenses
|
1,324,262
|
1,019,444
|
1,307,290
|
1,545,516
|
1,436,537
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
37,008,443
|
9,794,031
|
7,650,763
|
13,267,003
|
17,905,834
|
|
12. Other income
|
796,666
|
872,025
|
771,973
|
1,159,770
|
305,593
|
|
13. Other expenses
|
748,332
|
743,114
|
630,008
|
733,273
|
170,835
|
|
14. Other profit (12)-(13)
|
48,334
|
128,910
|
141,966
|
426,497
|
134,758
|
|
15. Total accounting profit before tax (11)+(14)
|
37,056,778
|
9,922,941
|
7,792,729
|
13,693,500
|
18,040,592
|
|
16. Costs of current corporate income tax
|
2,855,306
|
1,001,020
|
1,073,552
|
1,765,806
|
2,574,224
|
|
17. Costs of deferred corporate income tax
|
-319,484
|
477,492
|
-81,211
|
-92,327
|
-48,563
|
|
18. Costs of corporate income tax (16)+(17)
|
2,535,823
|
1,478,512
|
992,340
|
1,673,479
|
2,525,660
|
|
19. Profit after corporate income tax (15)-(18)
|
34,520,955
|
8,444,429
|
6,800,388
|
12,020,021
|
15,514,932
|
|
20. Interest after tax of shareholders who not control
|
42,812
|
-39,081
|
-34,676
|
421
|
64,847
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
34,478,143
|
8,483,511
|
6,835,064
|
12,019,600
|
15,450,085
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
