|
1. Total business operating revenue
|
893,223
|
1,090,484
|
1,222,745
|
1,524,178
|
1,230,453
|
|
2. Deductions of revenue
|
0
|
|
|
|
|
|
3. Net revenues (1)-(2)
|
893,223
|
1,090,484
|
1,222,745
|
1,524,178
|
1,230,453
|
|
4. Cost of goods sold
|
857,232
|
1,039,747
|
1,156,810
|
1,430,667
|
1,170,609
|
|
5. Gross profit (3)-(4)
|
35,991
|
50,737
|
65,935
|
93,511
|
59,844
|
|
6. Revenue of financial operations
|
18
|
21
|
17
|
85
|
95
|
|
7. Financial expense
|
2,518
|
3,070
|
4,559
|
6,123
|
2,741
|
|
-In which: Loan interest expenses
|
2,518
|
3,070
|
4,559
|
6,123
|
2,685
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
|
|
|
|
|
9. Cost of sales
|
19,650
|
13,457
|
31,370
|
45,321
|
-178
|
|
10. Enterprise administration expenses
|
21,786
|
27,130
|
19,038
|
34,074
|
39,490
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-7,945
|
7,102
|
10,985
|
8,079
|
17,887
|
|
12. Other income
|
15,314
|
1,228
|
0
|
2,352
|
1
|
|
13. Other expenses
|
103
|
354
|
91
|
127
|
11,299
|
|
14. Other profit (12)-(13)
|
15,211
|
873
|
-91
|
2,225
|
-11,298
|
|
15. Total accounting profit before tax (11)+(14)
|
7,266
|
7,975
|
10,894
|
10,303
|
6,589
|
|
16. Costs of current corporate income tax
|
1,531
|
3,656
|
1,499
|
1,145
|
3,138
|
|
17. Costs of deferred corporate income tax
|
0
|
-1,940
|
680
|
626
|
488
|
|
18. Costs of corporate income tax (16)+(17)
|
1,531
|
1,716
|
2,179
|
1,770
|
3,626
|
|
19. Profit after corporate income tax (15)-(18)
|
5,735
|
6,259
|
8,716
|
8,533
|
2,963
|
|
20. Interest after tax of shareholders who not control
|
0
|
|
|
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
5,735
|
6,259
|
8,716
|
8,533
|
2,963
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|