|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
594,477
|
1,114,936
|
963,248
|
961,610
|
971,669
|
|
I. Cash and cash equivalents
|
137,344
|
72,058
|
73,983
|
93,795
|
37,448
|
|
1. Cash
|
137,344
|
72,058
|
73,983
|
29,795
|
37,448
|
|
2. Cash equivalents
|
0
|
0
|
0
|
64,000
|
0
|
|
II. Short-term financial investments
|
0
|
106,100
|
1,450
|
1,100
|
0
|
|
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
|
0
|
106,100
|
1,450
|
1,100
|
0
|
|
III. Short-term receivables
|
262,449
|
605,078
|
604,232
|
439,478
|
539,922
|
|
1. Short-term receivables of customers
|
144,817
|
397,913
|
397,621
|
331,432
|
464,681
|
|
2. Prepayments to suppliers
|
111,724
|
192,485
|
214,334
|
114,803
|
80,878
|
|
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
|
2,970
|
5,600
|
6,000
|
6,800
|
|
6. Other short-term receivables
|
5,970
|
13,689
|
17
|
92
|
1
|
|
7. Provision for doubtful short-term receivables
|
-61
|
-1,980
|
-13,339
|
-12,850
|
-12,437
|
|
IV. Inventories
|
191,936
|
330,536
|
280,473
|
413,196
|
388,756
|
|
1. Inventories
|
191,936
|
330,536
|
336,808
|
413,196
|
388,756
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
-56,335
|
0
|
0
|
|
V. Other current assets
|
2,747
|
1,164
|
3,110
|
14,042
|
5,542
|
|
1. Short-term prepaid expenses
|
25
|
4
|
2
|
58
|
397
|
|
2. Deductible VAT
|
2,722
|
1,159
|
2,868
|
13,336
|
4,541
|
|
3. Taxes and the State Receivables
|
0
|
0
|
240
|
648
|
605
|
|
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
|
308,903
|
340,453
|
345,602
|
417,512
|
479,080
|
|
I. Long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
57,838
|
47,727
|
38,519
|
34,507
|
24,145
|
|
1. Tangible fixed assets
|
57,838
|
47,540
|
38,385
|
34,426
|
24,118
|
|
- Cost
|
86,025
|
86,477
|
90,191
|
98,151
|
100,382
|
|
- Accumulated depreciation
|
-28,187
|
-38,937
|
-51,806
|
-63,725
|
-76,264
|
|
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
|
0
|
188
|
134
|
81
|
27
|
|
- Cost
|
0
|
200
|
200
|
200
|
200
|
|
- Accumulated depreciation
|
0
|
-13
|
-66
|
-120
|
-173
|
|
III. Real Estate Investments
|
0
|
0
|
47,984
|
46,762
|
45,120
|
|
- Cost
|
0
|
0
|
48,806
|
49,217
|
49,217
|
|
- Accumulated depreciation
|
0
|
0
|
-822
|
-2,456
|
-4,097
|
|
IV. Long-term assets in progress
|
7,353
|
8,062
|
2,944
|
29,382
|
3,795
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
7,353
|
8,062
|
2,944
|
29,382
|
3,795
|
|
IV. Long-term financial investments
|
230,400
|
275,865
|
253,029
|
252,308
|
356,932
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
202,000
|
275,865
|
253,029
|
252,308
|
356,932
|
|
3. Other investments in equity instruments
|
28,400
|
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
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
13,313
|
8,800
|
3,126
|
54,554
|
49,088
|
|
1. Long-term prepaid expenses
|
13,313
|
8,800
|
3,126
|
99
|
79
|
|
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
|
54,455
|
49,010
|
|
TOTAL ASSETS
|
903,380
|
1,455,389
|
1,308,850
|
1,379,122
|
1,450,750
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
87,845
|
136,767
|
47,300
|
89,475
|
140,434
|
|
I. Current liabilities
|
86,205
|
135,797
|
46,900
|
87,509
|
138,711
|
|
1. Borrowings and short-term financial leased liabilities
|
27,654
|
55,171
|
35,000
|
76,009
|
118,091
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
23,181
|
29,724
|
6,892
|
7,731
|
16,209
|
|
4. Advances from customers
|
3,634
|
12,954
|
907
|
0
|
0
|
|
5. Taxes and other payables to the State Budget
|
18,551
|
23,233
|
44
|
206
|
476
|
|
6. Payables to employees
|
0
|
0
|
0
|
0
|
241
|
|
7. Short-term accrued expenses
|
0
|
285
|
877
|
368
|
480
|
|
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
|
300
|
300
|
300
|
|
11. Other short-term payables
|
12,594
|
13,020
|
466
|
480
|
499
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
590
|
1,410
|
2,415
|
2,415
|
2,415
|
|
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
|
1,641
|
969
|
400
|
1,966
|
1,723
|
|
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
|
400
|
400
|
400
|
|
6. Borrowings and long-term financial leased liabilities
|
1,641
|
969
|
0
|
0
|
0
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
0
|
0
|
1,566
|
1,323
|
|
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
|
815,535
|
1,318,622
|
1,261,550
|
1,289,648
|
1,310,315
|
|
I. ShareHolder's equity
|
815,535
|
1,318,622
|
1,261,550
|
1,289,648
|
1,310,315
|
|
1. Owner's investment capital
|
723,553
|
1,202,185
|
1,202,185
|
1,202,185
|
1,202,185
|
|
2. Share capital surplus
|
-106
|
-238
|
-238
|
-238
|
-238
|
|
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
|
2,950
|
5,411
|
8,424
|
8,424
|
8,424
|
|
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
|
89,138
|
109,357
|
49,270
|
76,659
|
96,891
|
|
- After tax undistributed profit accumulated to the end of prior period
|
7,117
|
7,848
|
105,340
|
49,270
|
76,659
|
|
- Profit after tax undistributed this period
|
82,021
|
101,509
|
-56,070
|
27,389
|
20,232
|
|
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
|
1,908
|
1,909
|
2,618
|
3,054
|
|
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
|
903,380
|
1,455,389
|
1,308,850
|
1,379,122
|
1,450,750
|