|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
307,797
|
209,744
|
192,220
|
403,057
|
152,545
|
|
I. Cash and cash equivalents
|
4,865
|
12,877
|
32,387
|
23,173
|
10,939
|
|
1. Cash
|
4,865
|
12,877
|
9,187
|
23,173
|
10,939
|
|
2. Cash equivalents
|
0
|
0
|
23,200
|
0
|
0
|
|
II. Short-term financial investments
|
44,000
|
0
|
0
|
0
|
32,306
|
|
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
|
44,000
|
0
|
0
|
0
|
32,306
|
|
III. Short-term receivables
|
238,439
|
166,375
|
54,164
|
253,009
|
59,733
|
|
1. Short-term receivables of customers
|
258,087
|
137,355
|
66,899
|
52,304
|
54,119
|
|
2. Prepayments to suppliers
|
13,567
|
17,386
|
18,355
|
225,494
|
21,486
|
|
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
|
1,353
|
46,202
|
3,478
|
9,778
|
18,696
|
|
7. Provision for doubtful short-term receivables
|
-34,568
|
-34,568
|
-34,568
|
-34,568
|
-34,568
|
|
IV. Inventories
|
20,341
|
1,734
|
5,207
|
11,735
|
19,877
|
|
1. Inventories
|
20,341
|
1,734
|
5,207
|
11,735
|
19,877
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
152
|
28,758
|
100,461
|
115,140
|
29,691
|
|
1. Short-term prepaid expenses
|
152
|
1,494
|
848
|
11,035
|
10,955
|
|
2. Deductible VAT
|
0
|
27,264
|
99,613
|
104,104
|
18,731
|
|
3. Taxes and the State Receivables
|
0
|
0
|
0
|
0
|
4
|
|
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
|
5,057
|
342,219
|
1,046,312
|
1,495,683
|
2,891,416
|
|
I. Long-term receivables
|
0
|
0
|
2,200
|
2,200
|
931,658
|
|
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
|
0
|
0
|
2,200
|
2,200
|
931,658
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
5,043
|
340,598
|
1,034,382
|
1,454,379
|
1,865,703
|
|
1. Tangible fixed assets
|
4,822
|
340,469
|
1,034,344
|
1,454,379
|
1,865,703
|
|
- Cost
|
8,603
|
350,289
|
1,131,987
|
1,705,015
|
2,338,792
|
|
- Accumulated depreciation
|
-3,781
|
-9,820
|
-97,643
|
-250,636
|
-473,089
|
|
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
|
220
|
129
|
38
|
0
|
0
|
|
- Cost
|
746
|
746
|
746
|
0
|
0
|
|
- Accumulated depreciation
|
-526
|
-617
|
-708
|
0
|
0
|
|
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
|
0
|
0
|
668
|
65
|
56,846
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
0
|
0
|
668
|
65
|
56,846
|
|
IV. Long-term financial investments
|
0
|
0
|
0
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
14
|
1,621
|
9,062
|
39,038
|
37,209
|
|
1. Long-term prepaid expenses
|
0
|
1,524
|
7,705
|
38,517
|
35,591
|
|
2. Deferred income tax assets
|
14
|
97
|
1,356
|
522
|
1,619
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
312,853
|
551,963
|
1,238,532
|
1,898,739
|
3,043,961
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
10,263
|
236,941
|
662,763
|
1,238,388
|
2,332,151
|
|
I. Current liabilities
|
8,045
|
52,745
|
167,945
|
288,723
|
434,410
|
|
1. Borrowings and short-term financial leased liabilities
|
423
|
46,023
|
154,527
|
214,262
|
322,251
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
837
|
3,178
|
6,542
|
33,275
|
49,262
|
|
4. Advances from customers
|
78
|
10
|
10
|
55
|
137
|
|
5. Taxes and other payables to the State Budget
|
906
|
1,176
|
3,725
|
20,629
|
10,835
|
|
6. Payables to employees
|
1,536
|
5
|
0
|
11,592
|
12,599
|
|
7. Short-term accrued expenses
|
70
|
485
|
1,316
|
4,884
|
25,365
|
|
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
|
140
|
0
|
0
|
1,615
|
8,118
|
|
11. Other short-term payables
|
2,212
|
1,854
|
1,763
|
1,720
|
2,166
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
1,842
|
13
|
62
|
693
|
3,678
|
|
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
|
2,218
|
184,196
|
494,817
|
949,665
|
1,897,741
|
|
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
|
232,462
|
|
6. Borrowings and long-term financial leased liabilities
|
2,218
|
184,196
|
494,817
|
949,665
|
1,665,278
|
|
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
|
0
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
302,590
|
315,022
|
575,770
|
660,351
|
711,810
|
|
I. ShareHolder's equity
|
302,590
|
315,022
|
575,770
|
660,351
|
711,810
|
|
1. Owner's investment capital
|
230,000
|
275,999
|
500,355
|
500,355
|
500,355
|
|
2. Share capital surplus
|
0
|
0
|
-224
|
-288
|
-288
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
0
|
0
|
0
|
0
|
0
|
|
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
|
839
|
839
|
839
|
69,839
|
69,839
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
0
|
|
10. Other funds belonging to owner's equity
|
1,918
|
1,918
|
1,918
|
1,918
|
1,918
|
|
11. After tax undistributed profit
|
69,832
|
36,266
|
72,881
|
88,527
|
139,986
|
|
- After tax undistributed profit accumulated to the end of prior period
|
56,343
|
22,084
|
35,157
|
740
|
113,783
|
|
- Profit after tax undistributed this period
|
13,489
|
14,181
|
37,724
|
87,787
|
26,202
|
|
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
|
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
|
312,853
|
551,963
|
1,238,532
|
1,898,739
|
3,043,961
|