|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
206,187
|
256,436
|
215,705
|
396,190
|
284,029
|
|
I. Cash and cash equivalents
|
220
|
1,903
|
291
|
7,574
|
163
|
|
1. Cash
|
220
|
1,903
|
291
|
7,574
|
163
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
2,240
|
2,240
|
2,240
|
2,240
|
2,240
|
|
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
|
2,240
|
2,240
|
2,240
|
2,240
|
2,240
|
|
III. Short-term receivables
|
163,226
|
182,769
|
173,555
|
212,724
|
235,024
|
|
1. Short-term receivables of customers
|
135,355
|
155,409
|
150,193
|
180,751
|
215,587
|
|
2. Prepayments to suppliers
|
4,210
|
4,383
|
10,179
|
12,677
|
15,367
|
|
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
|
23,897
|
22,977
|
13,183
|
19,297
|
16,707
|
|
7. Provision for doubtful short-term receivables
|
-236
|
0
|
0
|
0
|
-12,637
|
|
IV. Inventories
|
40,258
|
69,288
|
39,060
|
159,974
|
29,236
|
|
1. Inventories
|
40,258
|
69,288
|
39,934
|
159,974
|
31,574
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
-874
|
0
|
-2,338
|
|
V. Other current assets
|
243
|
236
|
558
|
13,678
|
17,368
|
|
1. Short-term prepaid expenses
|
40
|
92
|
78
|
119
|
77
|
|
2. Deductible VAT
|
16
|
0
|
345
|
13,546
|
17,111
|
|
3. Taxes and the State Receivables
|
187
|
144
|
135
|
12
|
179
|
|
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
|
216,935
|
212,285
|
217,302
|
216,867
|
221,567
|
|
I. Long-term receivables
|
13
|
13
|
13
|
13
|
13
|
|
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
|
13
|
13
|
13
|
13
|
13
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
132,987
|
128,792
|
128,482
|
126,144
|
125,475
|
|
1. Tangible fixed assets
|
121,662
|
117,561
|
116,871
|
114,497
|
113,907
|
|
- Cost
|
352,789
|
352,789
|
356,307
|
358,084
|
361,708
|
|
- Accumulated depreciation
|
-231,127
|
-235,228
|
-239,436
|
-243,587
|
-247,801
|
|
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
|
11,325
|
11,231
|
11,611
|
11,647
|
11,567
|
|
- Cost
|
12,367
|
12,367
|
12,841
|
13,019
|
13,019
|
|
- Accumulated depreciation
|
-1,041
|
-1,136
|
-1,230
|
-1,372
|
-1,452
|
|
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
|
1,298
|
1,298
|
2,028
|
4,686
|
4,686
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
1,298
|
1,298
|
2,028
|
4,686
|
4,686
|
|
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
|
82,637
|
82,182
|
86,779
|
86,025
|
91,393
|
|
1. Long-term prepaid expenses
|
82,637
|
82,182
|
86,779
|
86,025
|
91,393
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
423,123
|
468,721
|
433,007
|
613,057
|
505,596
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
242,425
|
284,056
|
246,095
|
414,079
|
306,706
|
|
I. Current liabilities
|
241,073
|
282,966
|
245,267
|
413,513
|
306,402
|
|
1. Borrowings and short-term financial leased liabilities
|
1,536
|
1,356
|
1,173
|
1,048
|
1,048
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
159,575
|
184,887
|
167,336
|
340,117
|
234,965
|
|
4. Advances from customers
|
3,016
|
3,736
|
5,693
|
2,253
|
4,964
|
|
5. Taxes and other payables to the State Budget
|
33,108
|
32,085
|
40,588
|
32,957
|
4,103
|
|
6. Payables to employees
|
10,224
|
15,541
|
13,046
|
7,655
|
9,470
|
|
7. Short-term accrued expenses
|
1,531
|
2,518
|
761
|
1
|
6,166
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
11. Other short-term payables
|
28,406
|
40,401
|
15,098
|
28,673
|
42,355
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
3,677
|
2,442
|
1,574
|
809
|
3,331
|
|
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
|
1,352
|
1,090
|
828
|
566
|
304
|
|
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
|
1,352
|
1,090
|
828
|
566
|
304
|
|
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
|
180,698
|
184,665
|
186,911
|
198,978
|
198,890
|
|
I. ShareHolder's equity
|
180,698
|
184,665
|
186,911
|
198,978
|
198,890
|
|
1. Owner's investment capital
|
124,996
|
124,996
|
124,996
|
124,996
|
124,996
|
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
0
|
|
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
|
38,000
|
0
|
|
8. Investment and development funds
|
38,000
|
38,000
|
38,000
|
0
|
39,000
|
|
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
|
17,702
|
21,669
|
23,915
|
35,981
|
34,894
|
|
- After tax undistributed profit accumulated to the end of prior period
|
13,542
|
13,542
|
13,542
|
23,915
|
16,016
|
|
- Profit after tax undistributed this period
|
4,159
|
8,127
|
10,373
|
12,066
|
18,878
|
|
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
|
423,123
|
468,721
|
433,007
|
613,057
|
505,596
|