|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
477,104
|
448,183
|
398,377
|
363,134
|
388,406
|
|
I. Cash and cash equivalents
|
3,852
|
3,285
|
9,861
|
20,438
|
60,283
|
|
1. Cash
|
3,852
|
3,285
|
9,861
|
20,438
|
14,876
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
45,407
|
|
II. Short-term financial investments
|
1,629
|
7,400
|
3,726
|
463
|
53,576
|
|
1. Trading securities
|
463
|
463
|
463
|
463
|
463
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
0
|
|
3. Investments holding until maturity
|
1,167
|
6,938
|
3,263
|
0
|
53,114
|
|
III. Short-term receivables
|
178,514
|
175,833
|
152,309
|
169,782
|
140,797
|
|
1. Short-term receivables of customers
|
130,091
|
153,032
|
129,431
|
168,081
|
129,850
|
|
2. Prepayments to suppliers
|
51,813
|
27,502
|
28,311
|
7,690
|
16,165
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
5,408
|
4,097
|
3,365
|
2,805
|
3,514
|
|
7. Provision for doubtful short-term receivables
|
-8,799
|
-8,799
|
-8,799
|
-8,794
|
-8,731
|
|
IV. Inventories
|
271,813
|
236,806
|
211,169
|
151,280
|
116,821
|
|
1. Inventories
|
271,813
|
236,806
|
211,169
|
151,280
|
116,821
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
21,296
|
24,859
|
21,313
|
21,170
|
16,929
|
|
1. Short-term prepaid expenses
|
5,734
|
4,702
|
5,558
|
5,548
|
6,242
|
|
2. Deductible VAT
|
13,608
|
18,210
|
13,818
|
14,573
|
8,750
|
|
3. Taxes and the State Receivables
|
1,954
|
1,948
|
1,936
|
1,050
|
1,937
|
|
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
|
575,250
|
566,320
|
538,288
|
504,555
|
495,506
|
|
I. Long-term receivables
|
2,972
|
2,135
|
711
|
495
|
983
|
|
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
|
2,972
|
2,135
|
711
|
495
|
983
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
230,073
|
196,975
|
186,011
|
146,908
|
139,916
|
|
1. Tangible fixed assets
|
158,449
|
135,255
|
161,668
|
130,706
|
112,438
|
|
- Cost
|
700,316
|
700,125
|
773,068
|
761,888
|
734,464
|
|
- Accumulated depreciation
|
-541,867
|
-564,870
|
-611,400
|
-631,182
|
-622,026
|
|
2. Fixed assets of financial leasing
|
69,172
|
59,899
|
22,823
|
15,778
|
27,161
|
|
- Cost
|
112,014
|
93,789
|
37,590
|
22,349
|
34,921
|
|
- Accumulated depreciation
|
-42,842
|
-33,891
|
-14,766
|
-6,571
|
-7,760
|
|
3. Intangible fixed assets
|
2,452
|
1,820
|
1,520
|
423
|
318
|
|
- Cost
|
5,627
|
5,328
|
5,328
|
4,386
|
4,386
|
|
- Accumulated depreciation
|
-3,175
|
-3,508
|
-3,808
|
-3,962
|
-4,068
|
|
III. Real Estate Investments
|
166,437
|
160,973
|
155,510
|
164,118
|
158,163
|
|
- Cost
|
197,034
|
197,034
|
197,034
|
215,524
|
215,524
|
|
- Accumulated depreciation
|
-30,596
|
-36,060
|
-41,524
|
-51,406
|
-57,360
|
|
IV. Long-term assets in progress
|
2,854
|
2,556
|
2,304
|
2,158
|
5,019
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
2,854
|
2,556
|
2,304
|
2,158
|
5,019
|
|
IV. Long-term financial investments
|
135,302
|
131,914
|
131,254
|
131,996
|
131,996
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
131,254
|
131,254
|
131,254
|
131,254
|
131,254
|
|
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
|
4,049
|
661
|
0
|
743
|
743
|
|
V. Total other long-term assets
|
37,612
|
71,767
|
62,498
|
58,880
|
59,427
|
|
1. Long-term prepaid expenses
|
37,612
|
71,767
|
62,498
|
58,880
|
59,427
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
1,052,353
|
1,014,503
|
936,665
|
867,689
|
883,912
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
691,445
|
638,298
|
550,859
|
437,001
|
443,034
|
|
I. Current liabilities
|
606,493
|
570,303
|
497,207
|
421,458
|
387,655
|
|
1. Borrowings and short-term financial leased liabilities
|
401,322
|
390,681
|
353,966
|
297,110
|
244,746
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
116,915
|
111,648
|
69,122
|
75,573
|
85,989
|
|
4. Advances from customers
|
499
|
9,790
|
12,662
|
7
|
6
|
|
5. Taxes and other payables to the State Budget
|
5,101
|
2,924
|
2,789
|
9,871
|
2,702
|
|
6. Payables to employees
|
23,586
|
19,826
|
17,109
|
20,671
|
23,077
|
|
7. Short-term accrued expenses
|
1,062
|
2,718
|
24,854
|
4,618
|
5,430
|
|
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
|
3,624
|
3,596
|
3,874
|
3,729
|
3,821
|
|
11. Other short-term payables
|
23,825
|
15,847
|
9,582
|
7,553
|
7,877
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
30,560
|
13,273
|
3,251
|
2,326
|
14,007
|
|
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
|
84,952
|
67,995
|
53,651
|
15,544
|
55,379
|
|
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
|
915
|
915
|
915
|
4,631
|
6,061
|
|
6. Borrowings and long-term financial leased liabilities
|
84,037
|
67,080
|
52,736
|
10,913
|
49,318
|
|
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
|
360,908
|
376,206
|
385,806
|
430,687
|
440,878
|
|
I. ShareHolder's equity
|
360,386
|
375,684
|
385,284
|
430,165
|
440,356
|
|
1. Owner's investment capital
|
192,000
|
192,000
|
192,000
|
192,000
|
192,000
|
|
2. Share capital surplus
|
217
|
217
|
217
|
217
|
217
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
142,430
|
150,703
|
159,527
|
167,683
|
177,037
|
|
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
|
6,216
|
2,824
|
2,981
|
3,993
|
14,521
|
|
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
|
19,523
|
29,939
|
30,558
|
66,272
|
56,581
|
|
- After tax undistributed profit accumulated to the end of prior period
|
-3,104
|
0
|
0
|
24,767
|
-4,917
|
|
- Profit after tax undistributed this period
|
22,626
|
29,939
|
30,558
|
41,505
|
61,499
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
II. Funding resources and other funds
|
522
|
522
|
522
|
522
|
522
|
|
1. Funding resources
|
522
|
522
|
522
|
522
|
522
|
|
2. Funding resources that form fixed assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL CAPITAL RESOURCES
|
1,052,353
|
1,014,503
|
936,665
|
867,689
|
883,912
|