|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
75,125,383
|
77,214,627
|
76,834,612
|
97,732,972
|
99,592,477
|
|
I. Cash and cash equivalents
|
5,510,816
|
4,999,926
|
4,553,653
|
4,678,601
|
6,456,049
|
|
1. Cash
|
5,510,816
|
4,960,376
|
4,553,653
|
4,678,601
|
6,456,049
|
|
2. Cash equivalents
|
0
|
39,550
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
33,436,261
|
33,874,270
|
41,831,154
|
45,665,099
|
53,314,857
|
|
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
|
33,436,261
|
33,874,270
|
41,831,154
|
45,665,099
|
53,314,857
|
|
III. Short-term receivables
|
11,515,135
|
10,153,065
|
2,121,016
|
2,434,312
|
3,800,097
|
|
1. Short-term receivables of customers
|
203,256
|
256,693
|
255,240
|
421,859
|
367,238
|
|
2. Prepayments to suppliers
|
34,907
|
151,269
|
162,976
|
80,804
|
111,714
|
|
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
|
7,879,500
|
6,910,500
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
3,397,472
|
2,834,603
|
1,702,800
|
1,931,650
|
3,321,145
|
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
IV. Inventories
|
24,101,279
|
27,266,852
|
27,600,708
|
30,874,909
|
35,053,804
|
|
1. Inventories
|
24,645,126
|
27,876,446
|
28,349,740
|
31,599,183
|
35,829,617
|
|
2. Provision for decline in value of inventories
|
-543,846
|
-609,594
|
-749,032
|
-724,273
|
-775,814
|
|
V. Other current assets
|
561,892
|
920,514
|
728,082
|
14,080,050
|
967,670
|
|
1. Short-term prepaid expenses
|
424,077
|
561,346
|
508,608
|
524,238
|
600,859
|
|
2. Deductible VAT
|
124,013
|
314,874
|
176,055
|
184,591
|
323,171
|
|
3. Taxes and the State Receivables
|
13,802
|
44,293
|
43,418
|
56,141
|
43,640
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
0
|
|
5. Other current assets
|
0
|
0
|
0
|
13,315,080
|
0
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
5,163,115
|
6,743,993
|
7,159,947
|
7,181,992
|
7,799,716
|
|
I. Long-term receivables
|
394,958
|
403,824
|
420,693
|
428,066
|
490,453
|
|
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
|
394,958
|
403,824
|
420,693
|
428,066
|
490,453
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
2,606,757
|
2,598,189
|
2,418,447
|
2,482,117
|
2,676,121
|
|
1. Tangible fixed assets
|
2,547,304
|
2,540,074
|
2,361,671
|
2,426,678
|
2,622,020
|
|
- Cost
|
19,496,422
|
19,478,200
|
19,648,285
|
20,004,114
|
20,447,471
|
|
- Accumulated depreciation
|
-16,949,118
|
-16,938,126
|
-17,286,615
|
-17,577,436
|
-17,825,450
|
|
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
|
59,453
|
58,115
|
56,777
|
55,439
|
54,100
|
|
- Cost
|
90,298
|
90,298
|
90,298
|
90,298
|
90,298
|
|
- Accumulated depreciation
|
-30,845
|
-32,183
|
-33,521
|
-34,859
|
-36,197
|
|
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
|
76,144
|
90,899
|
130,919
|
11,443
|
45,332
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
76,144
|
90,899
|
130,919
|
11,443
|
45,332
|
|
IV. Long-term financial investments
|
1,632,447
|
3,136,316
|
3,466,722
|
3,485,372
|
3,794,697
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
365,236
|
371,159
|
502,561
|
521,211
|
530,536
|
|
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
|
1,267,211
|
2,765,157
|
2,964,161
|
2,964,161
|
3,264,161
|
|
V. Total other long-term assets
|
452,808
|
514,765
|
723,164
|
774,994
|
793,112
|
|
1. Long-term prepaid expenses
|
63,891
|
63,643
|
45,082
|
38,356
|
21,505
|
|
2. Deferred income tax assets
|
388,917
|
451,121
|
678,082
|
736,638
|
771,606
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
80,288,498
|
83,958,619
|
83,994,558
|
104,914,964
|
107,392,192
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
48,491,298
|
50,779,604
|
48,061,216
|
68,563,637
|
54,996,936
|
|
I. Current liabilities
|
48,491,298
|
50,779,604
|
48,061,216
|
68,069,923
|
54,558,097
|
|
1. Borrowings and short-term financial leased liabilities
|
28,705,630
|
29,930,943
|
28,100,653
|
29,089,560
|
27,773,993
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
12,679,648
|
13,123,541
|
11,892,522
|
14,019,448
|
16,197,689
|
|
4. Advances from customers
|
178,074
|
210,361
|
192,515
|
219,431
|
387,386
|
|
5. Taxes and other payables to the State Budget
|
572,138
|
900,015
|
876,795
|
1,081,679
|
1,203,500
|
|
6. Payables to employees
|
344,305
|
342,221
|
332,179
|
430,831
|
483,858
|
|
7. Short-term accrued expenses
|
4,670,788
|
5,000,706
|
4,196,324
|
5,001,485
|
4,966,104
|
|
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
|
16,157
|
10,590
|
612,716
|
184,120
|
286,739
|
|
11. Other short-term payables
|
1,246,432
|
1,171,730
|
1,759,132
|
17,936,621
|
3,143,698
|
|
12. Provision for short term payables
|
78,125
|
0
|
98,381
|
106,749
|
115,130
|
|
13. Bonus and welfare fund
|
0
|
89,498
|
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
|
493,714
|
438,839
|
|
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
|
493,714
|
438,839
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
31,797,200
|
33,179,015
|
35,933,342
|
36,351,326
|
52,395,256
|
|
I. ShareHolder's equity
|
31,797,200
|
33,179,015
|
35,933,342
|
36,351,326
|
52,395,256
|
|
1. Owner's investment capital
|
14,796,932
|
14,696,932
|
14,696,932
|
14,696,932
|
14,770,353
|
|
2. Share capital surplus
|
558,110
|
-152,996
|
-152,996
|
-152,996
|
-152,996
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-12,364
|
-12,364
|
-12,696
|
-12,696
|
-13,412
|
|
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
|
16,068,671
|
18,071,929
|
20,782,625
|
21,148,259
|
32,610,799
|
|
- After tax undistributed profit accumulated to the end of prior period
|
11,103,689
|
11,035,300
|
18,068,195
|
15,131,281
|
23,499,555
|
|
- Profit after tax undistributed this period
|
4,964,982
|
7,036,629
|
2,714,431
|
6,016,978
|
9,111,244
|
|
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
|
385,851
|
575,514
|
619,477
|
671,828
|
5,180,512
|
|
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
|
80,288,498
|
83,958,619
|
83,994,558
|
104,914,964
|
107,392,192
|