|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
635,579
|
727,965
|
751,911
|
1,125,541
|
1,132,267
|
|
I. Cash and cash equivalents
|
12,230
|
9,804
|
17,235
|
17,220
|
28,892
|
|
1. Cash
|
12,230
|
9,804
|
17,235
|
17,220
|
28,892
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
39,432
|
40,341
|
41,779
|
123,406
|
124,883
|
|
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
|
39,432
|
40,341
|
41,779
|
123,406
|
124,883
|
|
III. Short-term receivables
|
276,261
|
301,559
|
303,041
|
589,126
|
550,010
|
|
1. Short-term receivables of customers
|
245,984
|
193,858
|
185,773
|
164,581
|
363,007
|
|
2. Prepayments to suppliers
|
10,462
|
44,970
|
49,426
|
134,728
|
9,469
|
|
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
|
65,451
|
267,132
|
127,039
|
|
6. Other short-term receivables
|
19,815
|
63,831
|
2,478
|
22,686
|
50,894
|
|
7. Provision for doubtful short-term receivables
|
0
|
-1,100
|
-88
|
0
|
-399
|
|
IV. Inventories
|
295,359
|
355,294
|
359,531
|
377,255
|
391,060
|
|
1. Inventories
|
295,359
|
355,294
|
359,531
|
377,255
|
391,060
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
12,297
|
20,968
|
30,326
|
18,534
|
37,421
|
|
1. Short-term prepaid expenses
|
544
|
1,667
|
938
|
1,811
|
1,921
|
|
2. Deductible VAT
|
11,584
|
19,246
|
29,333
|
16,669
|
35,445
|
|
3. Taxes and the State Receivables
|
169
|
55
|
55
|
55
|
55
|
|
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
|
343,402
|
404,105
|
524,593
|
583,891
|
824,551
|
|
I. Long-term receivables
|
7,182
|
3,638
|
2,486
|
10,001
|
31,945
|
|
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
|
7,182
|
3,638
|
2,486
|
10,001
|
31,945
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
253,409
|
243,374
|
245,546
|
241,451
|
696,571
|
|
1. Tangible fixed assets
|
138,657
|
136,980
|
143,604
|
136,606
|
481,771
|
|
- Cost
|
234,675
|
249,886
|
267,585
|
271,916
|
637,609
|
|
- Accumulated depreciation
|
-96,018
|
-112,906
|
-123,981
|
-135,310
|
-155,839
|
|
2. Fixed assets of financial leasing
|
20,950
|
13,790
|
10,537
|
14,639
|
125,751
|
|
- Cost
|
28,572
|
18,270
|
11,941
|
18,064
|
137,120
|
|
- Accumulated depreciation
|
-7,622
|
-4,480
|
-1,403
|
-3,425
|
-11,368
|
|
3. Intangible fixed assets
|
93,801
|
92,603
|
91,405
|
90,206
|
89,049
|
|
- Cost
|
102,282
|
102,282
|
102,282
|
102,282
|
102,327
|
|
- Accumulated depreciation
|
-8,480
|
-9,679
|
-10,877
|
-12,076
|
-13,278
|
|
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
|
8,272
|
79,773
|
199,451
|
249,155
|
14,448
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
8,272
|
79,773
|
199,451
|
249,155
|
14,448
|
|
IV. Long-term financial investments
|
32,476
|
32,476
|
31,076
|
30,826
|
31,576
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
900
|
900
|
0
|
0
|
0
|
|
3. Other investments in equity instruments
|
31,326
|
31,326
|
30,826
|
30,826
|
31,576
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
|
5. Investments holding until maturity
|
250
|
250
|
250
|
0
|
0
|
|
V. Total other long-term assets
|
42,063
|
44,296
|
45,582
|
52,459
|
50,011
|
|
1. Long-term prepaid expenses
|
42,063
|
44,296
|
45,582
|
51,942
|
49,278
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
115
|
381
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
549
|
453
|
402
|
352
|
|
TOTAL ASSETS
|
978,981
|
1,132,070
|
1,276,504
|
1,709,432
|
1,956,817
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
684,382
|
790,290
|
929,423
|
1,080,359
|
1,325,974
|
|
I. Current liabilities
|
608,289
|
670,805
|
719,169
|
930,502
|
1,119,459
|
|
1. Borrowings and short-term financial leased liabilities
|
510,763
|
609,429
|
640,508
|
832,146
|
1,012,678
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
69,396
|
34,322
|
43,119
|
66,233
|
43,144
|
|
4. Advances from customers
|
9,099
|
213
|
585
|
4,667
|
4,136
|
|
5. Taxes and other payables to the State Budget
|
9,764
|
9,776
|
19,474
|
16,669
|
39,818
|
|
6. Payables to employees
|
3,535
|
3,667
|
4,479
|
6,227
|
7,566
|
|
7. Short-term accrued expenses
|
0
|
0
|
0
|
100
|
1,297
|
|
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
|
81
|
79
|
0
|
0
|
5,479
|
|
11. Other short-term payables
|
5,652
|
13,318
|
11,005
|
4,461
|
5,341
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
0
|
0
|
0
|
0
|
0
|
|
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
|
76,093
|
119,486
|
210,254
|
149,857
|
206,515
|
|
1. Long-term payables to sellers
|
15,104
|
8,303
|
10,333
|
22,908
|
40,068
|
|
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
|
9,610
|
33,460
|
41,631
|
0
|
0
|
|
6. Borrowings and long-term financial leased liabilities
|
51,380
|
77,576
|
157,996
|
126,949
|
166,447
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
147
|
295
|
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
|
294,599
|
341,780
|
347,081
|
629,073
|
630,843
|
|
I. ShareHolder's equity
|
294,599
|
341,780
|
347,081
|
629,073
|
630,843
|
|
1. Owner's investment capital
|
221,561
|
234,852
|
234,852
|
434,727
|
434,727
|
|
2. Share capital surplus
|
46,429
|
46,429
|
46,429
|
106,117
|
106,117
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-10
|
-10
|
-10
|
-10
|
-10
|
|
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
|
5,011
|
5,011
|
5,011
|
5,011
|
5,011
|
|
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
|
21,608
|
23,644
|
17,344
|
39,751
|
40,726
|
|
- After tax undistributed profit accumulated to the end of prior period
|
17,968
|
20,324
|
13,383
|
32,748
|
30,054
|
|
- Profit after tax undistributed this period
|
3,640
|
3,319
|
3,961
|
7,003
|
10,673
|
|
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
|
31,855
|
43,455
|
43,477
|
44,272
|
|
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
|
978,981
|
1,132,070
|
1,276,504
|
1,709,432
|
1,956,817
|