|
1. Total business operating revenue
|
52,123
|
38,763
|
66,603
|
29,914
|
36,899
|
|
2. Deductions of revenue
|
96
|
55
|
0
|
28
|
213
|
|
3. Net revenues (1)-(2)
|
52,026
|
38,708
|
66,603
|
29,886
|
36,686
|
|
4. Cost of goods sold
|
44,683
|
30,740
|
53,929
|
24,329
|
29,559
|
|
5. Gross profit (3)-(4)
|
7,344
|
7,968
|
12,674
|
5,557
|
7,127
|
|
6. Revenue of financial operations
|
444
|
612
|
945
|
1,298
|
852
|
|
7. Financial expense
|
468
|
568
|
247
|
635
|
533
|
|
-In which: Loan interest expenses
|
|
162
|
110
|
114
|
122
|
|
8. Profit or loss from joint ventures, associated companies
|
-468
|
-815
|
-800
|
-467
|
-604
|
|
9. Cost of sales
|
1,244
|
1,223
|
2,778
|
1,151
|
977
|
|
10. Enterprise administration expenses
|
2,033
|
1,846
|
2,340
|
1,864
|
1,517
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
3,574
|
4,127
|
7,455
|
2,739
|
4,348
|
|
12. Other income
|
7
|
0
|
0
|
0
|
8
|
|
13. Other expenses
|
5
|
0
|
2
|
9
|
0
|
|
14. Other profit (12)-(13)
|
2
|
0
|
-2
|
-9
|
8
|
|
15. Total accounting profit before tax (11)+(14)
|
3,577
|
4,127
|
7,453
|
2,730
|
4,356
|
|
16. Costs of current corporate income tax
|
902
|
1,065
|
1,776
|
820
|
1,079
|
|
17. Costs of deferred corporate income tax
|
22
|
37
|
29
|
-64
|
28
|
|
18. Costs of corporate income tax (16)+(17)
|
923
|
1,102
|
1,805
|
756
|
1,107
|
|
19. Profit after corporate income tax (15)-(18)
|
2,653
|
3,025
|
5,648
|
1,973
|
3,249
|
|
20. Interest after tax of shareholders who not control
|
69
|
128
|
207
|
85
|
135
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
2,585
|
2,897
|
5,442
|
1,889
|
3,114
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
