|
1. Total business operating revenue
|
176,532
|
240,611
|
259,250
|
288,314
|
468,478
|
|
2. Deductions of revenue
|
|
|
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
176,532
|
240,611
|
259,250
|
288,314
|
468,478
|
|
4. Cost of goods sold
|
167,555
|
223,558
|
233,656
|
248,671
|
431,635
|
|
5. Gross profit (3)-(4)
|
8,977
|
17,053
|
25,594
|
39,643
|
36,842
|
|
6. Revenue of financial operations
|
2,293
|
2,411
|
5,747
|
7,542
|
7,392
|
|
7. Financial expense
|
114
|
4,243
|
9,172
|
8,951
|
10,265
|
|
-In which: Loan interest expenses
|
114
|
3,651
|
8,289
|
5,351
|
9,810
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
0
|
0
|
|
9. Cost of sales
|
|
|
|
0
|
0
|
|
10. Enterprise administration expenses
|
7,676
|
8,692
|
10,331
|
16,405
|
18,032
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
3,479
|
6,530
|
11,838
|
21,830
|
15,937
|
|
12. Other income
|
1,118
|
0
|
1,725
|
10,634
|
8,946
|
|
13. Other expenses
|
26
|
391
|
52
|
1,681
|
1,846
|
|
14. Other profit (12)-(13)
|
1,093
|
-391
|
1,673
|
8,953
|
7,100
|
|
15. Total accounting profit before tax (11)+(14)
|
4,572
|
6,139
|
13,510
|
30,783
|
23,038
|
|
16. Costs of current corporate income tax
|
726
|
1,408
|
2,772
|
6,320
|
4,796
|
|
17. Costs of deferred corporate income tax
|
|
|
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
726
|
1,408
|
2,772
|
6,320
|
4,796
|
|
19. Profit after corporate income tax (15)-(18)
|
3,846
|
4,731
|
10,738
|
24,464
|
18,242
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
3,846
|
4,731
|
10,738
|
24,464
|
18,242
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|