|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
537,778
|
650,044
|
850,795
|
981,930
|
1,131,678
|
|
I. Cash and cash equivalents
|
92,763
|
93,420
|
102,919
|
87,551
|
14,382
|
|
1. Cash
|
42,249
|
60,752
|
62,966
|
7,551
|
8,382
|
|
2. Cash equivalents
|
50,515
|
32,668
|
39,952
|
80,000
|
6,000
|
|
II. Short-term financial investments
|
37,641
|
23,872
|
138,479
|
76,960
|
188,919
|
|
1. Trading securities
|
0
|
0
|
0
|
0
|
0
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
0
|
|
3. Investments holding until maturity
|
37,641
|
23,872
|
138,479
|
76,960
|
188,919
|
|
III. Short-term receivables
|
310,158
|
420,360
|
493,731
|
611,377
|
675,142
|
|
1. Short-term receivables of customers
|
193,210
|
295,552
|
312,268
|
416,762
|
437,201
|
|
2. Prepayments to suppliers
|
50,526
|
25,389
|
100,217
|
84,939
|
116,667
|
|
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
|
23,107
|
35,107
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
56,446
|
83,358
|
97,459
|
121,089
|
132,052
|
|
7. Provision for doubtful short-term receivables
|
-13,132
|
-19,045
|
-16,213
|
-11,413
|
-10,778
|
|
IV. Inventories
|
96,442
|
111,732
|
111,343
|
169,766
|
211,440
|
|
1. Inventories
|
96,442
|
111,732
|
111,343
|
169,766
|
211,440
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
774
|
660
|
4,323
|
36,276
|
41,795
|
|
1. Short-term prepaid expenses
|
25
|
177
|
159
|
130
|
141
|
|
2. Deductible VAT
|
747
|
474
|
517
|
1,849
|
2,810
|
|
3. Taxes and the State Receivables
|
2
|
9
|
0
|
0
|
7
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
3,647
|
34,296
|
38,838
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
321,264
|
321,972
|
407,034
|
406,255
|
382,369
|
|
I. Long-term receivables
|
33
|
33
|
33
|
28
|
28
|
|
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
|
33
|
33
|
33
|
28
|
28
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
47,507
|
46,694
|
45,836
|
44,987
|
44,953
|
|
1. Tangible fixed assets
|
47,502
|
46,691
|
45,835
|
44,987
|
44,953
|
|
- Cost
|
74,444
|
74,541
|
74,597
|
74,661
|
75,641
|
|
- Accumulated depreciation
|
-26,942
|
-27,850
|
-28,762
|
-29,674
|
-30,688
|
|
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
|
5
|
3
|
2
|
0
|
0
|
|
- Cost
|
32
|
32
|
32
|
32
|
32
|
|
- Accumulated depreciation
|
-27
|
-29
|
-30
|
-32
|
-32
|
|
III. Real Estate Investments
|
2,815
|
2,815
|
2,815
|
2,815
|
14,850
|
|
- Cost
|
2,815
|
2,815
|
2,815
|
2,815
|
14,850
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term assets in progress
|
150,064
|
151,482
|
271,643
|
271,483
|
283,940
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
150,064
|
151,482
|
271,643
|
271,483
|
283,940
|
|
IV. Long-term financial investments
|
119,720
|
119,720
|
85,443
|
85,455
|
37,128
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
119,720
|
119,720
|
85,443
|
85,455
|
0
|
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
0
|
37,128
|
|
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
|
1,126
|
1,228
|
1,263
|
1,487
|
1,471
|
|
1. Long-term prepaid expenses
|
910
|
957
|
992
|
1,216
|
1,200
|
|
2. Deferred income tax assets
|
216
|
271
|
271
|
271
|
271
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
859,043
|
972,016
|
1,257,829
|
1,388,185
|
1,514,048
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
283,571
|
380,659
|
430,642
|
542,027
|
652,263
|
|
I. Current liabilities
|
283,571
|
380,659
|
430,642
|
542,027
|
652,263
|
|
1. Borrowings and short-term financial leased liabilities
|
126,763
|
140,446
|
166,354
|
226,053
|
272,816
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
49,660
|
110,833
|
93,315
|
199,239
|
210,324
|
|
4. Advances from customers
|
92,933
|
109,992
|
154,195
|
98,683
|
146,050
|
|
5. Taxes and other payables to the State Budget
|
8,289
|
11,552
|
11,098
|
10,900
|
15,274
|
|
6. Payables to employees
|
3,452
|
5,895
|
4,259
|
4,765
|
5,399
|
|
7. Short-term accrued expenses
|
0
|
561
|
0
|
752
|
800
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
11. Other short-term payables
|
335
|
290
|
445
|
519
|
566
|
|
12. Provision for short term payables
|
2,139
|
1,089
|
976
|
1,115
|
1,034
|
|
13. Bonus and welfare fund
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
6. Borrowings and long-term financial leased liabilities
|
0
|
0
|
0
|
0
|
0
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
0
|
0
|
0
|
0
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
0
|
0
|
0
|
0
|
0
|
|
11. Long-term unrealized revenue
|
0
|
0
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
575,472
|
591,357
|
827,186
|
846,158
|
861,784
|
|
I. ShareHolder's equity
|
575,472
|
591,357
|
827,186
|
846,158
|
861,784
|
|
1. Owner's investment capital
|
434,893
|
434,893
|
634,893
|
698,378
|
717,424
|
|
2. Share capital surplus
|
-4,491
|
-4,491
|
-4,582
|
-4,673
|
-4,763
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
0
|
0
|
0
|
0
|
0
|
|
11. After tax undistributed profit
|
95,210
|
111,142
|
134,998
|
90,125
|
84,577
|
|
- After tax undistributed profit accumulated to the end of prior period
|
69,249
|
69,245
|
111,203
|
55,262
|
47,876
|
|
- Profit after tax undistributed this period
|
25,961
|
41,897
|
23,795
|
34,863
|
36,701
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
0
|
0
|
|
13. Assistance fund for arrangement of enterprises
|
0
|
0
|
0
|
0
|
0
|
|
14. interest of shareholders who not control
|
49,859
|
49,813
|
61,877
|
62,327
|
64,546
|
|
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
|
859,043
|
972,016
|
1,257,829
|
1,388,185
|
1,514,048
|