|
1. Total business operating revenue
|
311,554
|
384,509
|
445,745
|
456,342
|
709,046
|
|
2. Deductions of revenue
|
274
|
927
|
1,366
|
1,506
|
1,513
|
|
3. Net revenues (1)-(2)
|
311,280
|
383,583
|
444,379
|
454,836
|
707,533
|
|
4. Cost of goods sold
|
244,709
|
299,085
|
329,276
|
359,108
|
522,073
|
|
5. Gross profit (3)-(4)
|
66,571
|
84,497
|
115,103
|
95,728
|
185,460
|
|
6. Revenue of financial operations
|
561
|
1,793
|
3,608
|
3,879
|
9,712
|
|
7. Financial expense
|
763
|
2,283
|
3,480
|
1,150
|
1,855
|
|
-In which: Loan interest expenses
|
411
|
1,288
|
740
|
398
|
273
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
15,987
|
25,622
|
29,346
|
24,396
|
36,351
|
|
10. Enterprise administration expenses
|
12,280
|
19,094
|
15,041
|
17,867
|
38,462
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
38,102
|
39,291
|
70,844
|
56,195
|
118,503
|
|
12. Other income
|
658
|
745
|
594
|
1,107
|
1,127
|
|
13. Other expenses
|
47
|
142
|
240
|
461
|
394
|
|
14. Other profit (12)-(13)
|
611
|
603
|
355
|
646
|
733
|
|
15. Total accounting profit before tax (11)+(14)
|
38,713
|
39,894
|
71,199
|
56,841
|
119,236
|
|
16. Costs of current corporate income tax
|
7,949
|
8,364
|
11,468
|
9,616
|
21,349
|
|
17. Costs of deferred corporate income tax
|
-106
|
-197
|
326
|
-113
|
-2,417
|
|
18. Costs of corporate income tax (16)+(17)
|
7,843
|
8,167
|
11,794
|
9,502
|
18,932
|
|
19. Profit after corporate income tax (15)-(18)
|
30,870
|
31,727
|
59,406
|
47,338
|
100,304
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
30,870
|
31,727
|
59,406
|
47,338
|
100,304
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
