|
1. Total business operating revenue
|
89,428
|
64,853
|
78,880
|
72,999
|
85,320
|
|
2. Deductions of revenue
|
|
|
39
|
|
|
|
3. Net revenues (1)-(2)
|
89,428
|
64,853
|
78,841
|
72,999
|
85,320
|
|
4. Cost of goods sold
|
74,153
|
40,971
|
64,849
|
59,495
|
62,912
|
|
5. Gross profit (3)-(4)
|
15,275
|
23,882
|
13,992
|
13,504
|
22,408
|
|
6. Revenue of financial operations
|
4,555
|
1,243
|
4,742
|
1,976
|
3,358
|
|
7. Financial expense
|
512
|
527
|
719
|
1,067
|
317
|
|
-In which: Loan interest expenses
|
511
|
487
|
719
|
1,067
|
317
|
|
8. Profit or loss from joint ventures, associated companies
|
7,340
|
5,331
|
13,082
|
7,742
|
9,099
|
|
9. Cost of sales
|
1,185
|
1,310
|
2,402
|
1,766
|
1,097
|
|
10. Enterprise administration expenses
|
6,482
|
8,985
|
14,321
|
6,370
|
12,280
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
18,991
|
19,633
|
14,374
|
14,019
|
21,172
|
|
12. Other income
|
1,252
|
1,928
|
841
|
552
|
1,290
|
|
13. Other expenses
|
980
|
1,075
|
-1,525
|
898
|
1,695
|
|
14. Other profit (12)-(13)
|
272
|
853
|
2,366
|
-346
|
-405
|
|
15. Total accounting profit before tax (11)+(14)
|
19,263
|
20,486
|
16,740
|
13,673
|
20,767
|
|
16. Costs of current corporate income tax
|
3,409
|
3,049
|
1,893
|
1,652
|
3,142
|
|
17. Costs of deferred corporate income tax
|
-807
|
335
|
-491
|
223
|
392
|
|
18. Costs of corporate income tax (16)+(17)
|
2,602
|
3,384
|
1,401
|
1,874
|
3,535
|
|
19. Profit after corporate income tax (15)-(18)
|
16,661
|
17,102
|
15,339
|
11,799
|
17,232
|
|
20. Interest after tax of shareholders who not control
|
1,307
|
1,253
|
192
|
351
|
2,455
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
15,354
|
15,849
|
15,147
|
11,448
|
14,778
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
