|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
53,869
|
47,801
|
45,796
|
53,946
|
42,222
|
|
I. Cash and cash equivalents
|
10,577
|
7,920
|
796
|
2,843
|
6,176
|
|
1. Cash
|
10,577
|
7,920
|
796
|
1,943
|
5,276
|
|
2. Cash equivalents
|
0
|
0
|
0
|
900
|
900
|
|
II. Short-term financial investments
|
0
|
0
|
2,770
|
2,770
|
2,770
|
|
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
|
0
|
2,770
|
2,770
|
2,770
|
|
III. Short-term receivables
|
32,608
|
32,125
|
32,549
|
42,565
|
27,995
|
|
1. Short-term receivables of customers
|
17,470
|
14,600
|
23,390
|
36,870
|
21,266
|
|
2. Prepayments to suppliers
|
13,923
|
14,416
|
7,302
|
5,905
|
5,434
|
|
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
|
2,951
|
4,654
|
3,373
|
3,115
|
4,490
|
|
7. Provision for doubtful short-term receivables
|
-1,736
|
-1,546
|
-1,516
|
-3,325
|
-3,195
|
|
IV. Inventories
|
9,893
|
7,123
|
6,688
|
3,053
|
3,752
|
|
1. Inventories
|
9,964
|
7,123
|
6,688
|
4,153
|
4,751
|
|
2. Provision for decline in value of inventories
|
-71
|
0
|
0
|
-1,100
|
-999
|
|
V. Other current assets
|
791
|
633
|
2,993
|
2,714
|
1,528
|
|
1. Short-term prepaid expenses
|
750
|
591
|
1,031
|
1,292
|
1,012
|
|
2. Deductible VAT
|
41
|
43
|
450
|
2
|
3
|
|
3. Taxes and the State Receivables
|
0
|
0
|
1,512
|
1,421
|
514
|
|
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
|
53,221
|
89,205
|
121,281
|
120,427
|
108,663
|
|
I. Long-term receivables
|
16,071
|
16,397
|
41,575
|
47,707
|
42,472
|
|
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
|
16,071
|
16,397
|
41,575
|
47,707
|
42,472
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
28,630
|
28,018
|
64,562
|
59,642
|
52,353
|
|
1. Tangible fixed assets
|
28,583
|
23,882
|
36,033
|
34,267
|
30,129
|
|
- Cost
|
95,568
|
89,765
|
104,575
|
107,144
|
107,567
|
|
- Accumulated depreciation
|
-66,984
|
-65,883
|
-68,543
|
-72,878
|
-77,438
|
|
2. Fixed assets of financial leasing
|
0
|
4,107
|
28,527
|
25,375
|
22,224
|
|
- Cost
|
0
|
4,305
|
30,175
|
30,175
|
30,175
|
|
- Accumulated depreciation
|
0
|
-197
|
-1,648
|
-4,800
|
-7,951
|
|
3. Intangible fixed assets
|
46
|
28
|
3
|
0
|
0
|
|
- Cost
|
652
|
652
|
652
|
652
|
652
|
|
- Accumulated depreciation
|
-606
|
-624
|
-650
|
-652
|
-652
|
|
III. Real Estate Investments
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term assets in progress
|
1,464
|
35,165
|
6,314
|
4,020
|
5,384
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
1,464
|
35,165
|
6,314
|
4,020
|
5,384
|
|
IV. Long-term financial investments
|
1,380
|
1,380
|
1,380
|
0
|
0
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
1,569
|
1,569
|
1,569
|
1,569
|
1,569
|
|
4. Provision for diminution in value of financial long-term investments
|
-1,569
|
-1,569
|
-1,569
|
-1,569
|
0
|
|
5. Investments holding until maturity
|
1,380
|
1,380
|
1,380
|
0
|
-1,569
|
|
V. Total other long-term assets
|
5,676
|
8,245
|
7,449
|
9,058
|
8,454
|
|
1. Long-term prepaid expenses
|
5,660
|
8,229
|
7,433
|
9,042
|
8,438
|
|
2. Deferred income tax assets
|
0
|
16
|
0
|
0
|
0
|
|
3. Other long-term assets
|
16
|
0
|
16
|
16
|
16
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
107,091
|
137,005
|
167,077
|
174,374
|
150,884
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
48,976
|
66,343
|
85,650
|
82,512
|
57,671
|
|
I. Current liabilities
|
48,108
|
63,081
|
74,571
|
76,890
|
46,627
|
|
1. Borrowings and short-term financial leased liabilities
|
25,100
|
25,860
|
41,178
|
40,749
|
23,572
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
11,206
|
11,390
|
14,596
|
10,368
|
15,312
|
|
4. Advances from customers
|
210
|
7,212
|
5,924
|
62
|
79
|
|
5. Taxes and other payables to the State Budget
|
3,594
|
6,897
|
4,407
|
9,649
|
1,596
|
|
6. Payables to employees
|
2,461
|
2,860
|
2,256
|
2,082
|
2,263
|
|
7. Short-term accrued expenses
|
2,819
|
5,141
|
3,960
|
12,931
|
3,152
|
|
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
|
215
|
310
|
66
|
611
|
550
|
|
12. Provision for short term payables
|
2,502
|
0
|
2,183
|
438
|
103
|
|
13. Bonus and welfare fund
|
0
|
3,411
|
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
|
868
|
3,262
|
11,079
|
5,622
|
11,044
|
|
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
|
525
|
2,628
|
9,977
|
3,978
|
9,263
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
343
|
634
|
1,102
|
1,644
|
1,782
|
|
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
|
58,114
|
70,662
|
81,427
|
91,862
|
93,213
|
|
I. ShareHolder's equity
|
58,114
|
70,662
|
81,427
|
91,862
|
93,213
|
|
1. Owner's investment capital
|
55,449
|
55,449
|
55,449
|
55,449
|
85,778
|
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
-110
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-413
|
-413
|
-413
|
-413
|
-413
|
|
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
|
401
|
401
|
401
|
401
|
401
|
|
11. After tax undistributed profit
|
1,458
|
14,006
|
24,771
|
35,205
|
6,338
|
|
- After tax undistributed profit accumulated to the end of prior period
|
-2,775
|
900
|
14,006
|
24,771
|
4,877
|
|
- Profit after tax undistributed this period
|
4,233
|
13,105
|
10,765
|
10,435
|
1,461
|
|
12. Investment capital resource for basic construction
|
1,219
|
1,219
|
1,219
|
1,219
|
1,219
|
|
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
|
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
|
107,091
|
137,005
|
167,077
|
174,374
|
150,884
|