|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
495,143
|
574,151
|
621,436
|
431,233
|
373,824
|
|
I. Cash and cash equivalents
|
11,754
|
15,180
|
30,999
|
20,243
|
11,534
|
|
1. Cash
|
11,754
|
15,180
|
19,639
|
20,243
|
11,534
|
|
2. Cash equivalents
|
0
|
0
|
11,360
|
0
|
0
|
|
II. Short-term financial investments
|
102,006
|
71,506
|
123,000
|
76,000
|
72,600
|
|
1. Trading securities
|
6
|
6
|
0
|
0
|
3,938
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
-2,338
|
|
3. Investments holding until maturity
|
102,000
|
71,500
|
123,000
|
76,000
|
71,000
|
|
III. Short-term receivables
|
208,352
|
309,329
|
325,914
|
217,089
|
156,814
|
|
1. Short-term receivables of customers
|
188,393
|
291,926
|
274,874
|
206,519
|
142,533
|
|
2. Prepayments to suppliers
|
14,697
|
7,991
|
13,682
|
10,430
|
15,400
|
|
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
|
15,092
|
20,638
|
53,636
|
19,061
|
19,742
|
|
7. Provision for doubtful short-term receivables
|
-9,830
|
-11,226
|
-16,278
|
-18,920
|
-20,861
|
|
IV. Inventories
|
160,590
|
170,820
|
134,376
|
101,178
|
122,751
|
|
1. Inventories
|
160,590
|
170,820
|
134,376
|
101,178
|
122,751
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
12,440
|
7,315
|
7,147
|
16,723
|
10,125
|
|
1. Short-term prepaid expenses
|
8,480
|
5,681
|
6,681
|
11,051
|
3,028
|
|
2. Deductible VAT
|
2,932
|
1,484
|
0
|
5,672
|
6,514
|
|
3. Taxes and the State Receivables
|
1,027
|
150
|
466
|
0
|
583
|
|
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
|
412,970
|
408,004
|
338,753
|
385,810
|
354,013
|
|
I. Long-term receivables
|
0
|
0
|
11,335
|
0
|
248
|
|
1. Long-term customer's receivables
|
0
|
0
|
11,335
|
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
|
0
|
0
|
248
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
352,289
|
383,546
|
311,129
|
336,703
|
328,940
|
|
1. Tangible fixed assets
|
338,043
|
369,353
|
311,129
|
336,703
|
328,940
|
|
- Cost
|
778,886
|
846,156
|
760,923
|
822,670
|
851,485
|
|
- Accumulated depreciation
|
-440,844
|
-476,803
|
-449,794
|
-485,967
|
-522,544
|
|
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
|
14,247
|
14,194
|
0
|
0
|
0
|
|
- Cost
|
14,636
|
14,636
|
245
|
245
|
245
|
|
- Accumulated depreciation
|
-389
|
-443
|
-245
|
-245
|
-245
|
|
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
|
34,375
|
2,464
|
53
|
25,257
|
5,163
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
34,375
|
2,464
|
53
|
25,257
|
5,163
|
|
IV. Long-term financial investments
|
16,538
|
13,348
|
13,459
|
13,201
|
11,601
|
|
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
|
15,538
|
15,538
|
15,538
|
15,538
|
11,601
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
-2,190
|
-2,079
|
-2,338
|
0
|
|
5. Investments holding until maturity
|
1,000
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
7,318
|
6,578
|
1,092
|
10,649
|
8,062
|
|
1. Long-term prepaid expenses
|
6,093
|
5,257
|
360
|
8,626
|
6,570
|
|
2. Deferred income tax assets
|
444
|
561
|
0
|
62
|
0
|
|
3. Other long-term assets
|
781
|
760
|
732
|
657
|
569
|
|
VI. Goodwills
|
2,449
|
2,068
|
1,686
|
1,304
|
922
|
|
TOTAL ASSETS
|
908,113
|
982,155
|
960,189
|
817,042
|
727,837
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
436,233
|
491,988
|
558,272
|
495,856
|
509,946
|
|
I. Current liabilities
|
408,950
|
460,793
|
473,010
|
357,400
|
390,505
|
|
1. Borrowings and short-term financial leased liabilities
|
311,755
|
299,181
|
334,994
|
233,248
|
236,918
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
46,390
|
115,230
|
82,293
|
67,376
|
63,047
|
|
4. Advances from customers
|
1,356
|
829
|
20
|
2,224
|
2,531
|
|
5. Taxes and other payables to the State Budget
|
4,740
|
5,019
|
5,937
|
2,041
|
1,642
|
|
6. Payables to employees
|
22,994
|
18,702
|
13,455
|
13,783
|
12,842
|
|
7. Short-term accrued expenses
|
635
|
5,478
|
7,555
|
6,550
|
26,593
|
|
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
|
191
|
0
|
0
|
0
|
|
11. Other short-term payables
|
10,624
|
6,092
|
5,264
|
3,831
|
20,563
|
|
12. Provision for short term payables
|
0
|
800
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
10,457
|
9,270
|
23,492
|
28,347
|
26,369
|
|
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
|
27,283
|
31,196
|
85,262
|
138,455
|
119,441
|
|
1. Long-term payables to sellers
|
5,033
|
5,440
|
62,493
|
114,294
|
114,271
|
|
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
|
18,250
|
22,750
|
22,650
|
23,350
|
5,000
|
|
6. Borrowings and long-term financial leased liabilities
|
4,000
|
3,006
|
0
|
811
|
0
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
0
|
119
|
0
|
169
|
|
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
|
471,880
|
490,167
|
401,917
|
321,187
|
217,891
|
|
I. ShareHolder's equity
|
471,880
|
490,167
|
401,917
|
321,187
|
217,891
|
|
1. Owner's investment capital
|
101,400
|
101,400
|
101,400
|
101,400
|
101,400
|
|
2. Share capital surplus
|
-50
|
-50
|
-50
|
-50
|
-50
|
|
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
|
29,020
|
30,614
|
32,220
|
36,025
|
36,783
|
|
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
|
173,192
|
187,757
|
156,497
|
99,528
|
41,332
|
|
- After tax undistributed profit accumulated to the end of prior period
|
153,658
|
153,775
|
138,045
|
126,158
|
86,968
|
|
- Profit after tax undistributed this period
|
19,533
|
33,982
|
18,452
|
-26,630
|
-45,636
|
|
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
|
168,319
|
170,446
|
111,850
|
84,284
|
38,426
|
|
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
|
908,113
|
982,155
|
960,189
|
817,042
|
727,837
|