|
1. Total business operating revenue
|
266,715
|
580,240
|
358,574
|
453,446
|
438,491
|
|
2. Deductions of revenue
|
10
|
265
|
338
|
257
|
225
|
|
3. Net revenues (1)-(2)
|
266,705
|
579,975
|
358,236
|
453,189
|
438,265
|
|
4. Cost of goods sold
|
256,041
|
565,515
|
347,125
|
441,830
|
421,991
|
|
5. Gross profit (3)-(4)
|
10,664
|
14,460
|
11,111
|
11,359
|
16,275
|
|
6. Revenue of financial operations
|
10
|
1,586
|
908
|
18,245
|
1,373
|
|
7. Financial expense
|
6,244
|
8,930
|
8,294
|
9,090
|
10,076
|
|
-In which: Loan interest expenses
|
6,244
|
8,896
|
7,580
|
9,253
|
10,076
|
|
8. Profit or loss from joint ventures, associated companies
|
|
0
|
0
|
-132
|
|
|
9. Cost of sales
|
1,042
|
526
|
580
|
829
|
908
|
|
10. Enterprise administration expenses
|
2,808
|
4,157
|
3,654
|
3,845
|
5,543
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
581
|
2,431
|
-509
|
15,708
|
1,121
|
|
12. Other income
|
0
|
5
|
1
|
6
|
1
|
|
13. Other expenses
|
2
|
7
|
29
|
117
|
32
|
|
14. Other profit (12)-(13)
|
-2
|
-1
|
-27
|
-111
|
-32
|
|
15. Total accounting profit before tax (11)+(14)
|
579
|
2,430
|
-537
|
15,597
|
1,089
|
|
16. Costs of current corporate income tax
|
272
|
2,194
|
215
|
1,873
|
755
|
|
17. Costs of deferred corporate income tax
|
145
|
227
|
355
|
1,068
|
|
|
18. Costs of corporate income tax (16)+(17)
|
418
|
2,421
|
570
|
2,941
|
755
|
|
19. Profit after corporate income tax (15)-(18)
|
162
|
9
|
-1,107
|
12,656
|
334
|
|
20. Interest after tax of shareholders who not control
|
-447
|
-713
|
-1,069
|
-788
|
497
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
608
|
722
|
-37
|
13,444
|
-164
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
