|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
337,134
|
425,024
|
364,037
|
756,578
|
747,145
|
|
I. Cash and cash equivalents
|
22,167
|
7,416
|
9,270
|
10,928
|
2,476
|
|
1. Cash
|
22,167
|
7,416
|
9,270
|
10,928
|
2,476
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
5,100
|
0
|
0
|
0
|
4,016
|
|
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
|
5,100
|
0
|
0
|
0
|
4,016
|
|
III. Short-term receivables
|
245,756
|
315,429
|
270,550
|
627,020
|
635,953
|
|
1. Short-term receivables of customers
|
156,447
|
100,453
|
103,635
|
258,347
|
70,984
|
|
2. Prepayments to suppliers
|
82,695
|
128,623
|
69,145
|
335,646
|
337,529
|
|
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
|
80
|
0
|
|
6. Other short-term receivables
|
6,614
|
87,224
|
98,642
|
32,946
|
227,439
|
|
7. Provision for doubtful short-term receivables
|
0
|
-872
|
-872
|
0
|
0
|
|
IV. Inventories
|
56,856
|
96,800
|
80,077
|
116,316
|
101,519
|
|
1. Inventories
|
56,856
|
96,800
|
80,077
|
116,316
|
101,519
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
7,256
|
5,379
|
4,139
|
2,314
|
3,180
|
|
1. Short-term prepaid expenses
|
987
|
690
|
603
|
127
|
449
|
|
2. Deductible VAT
|
6,269
|
4,689
|
3,536
|
2,183
|
2,720
|
|
3. Taxes and the State Receivables
|
0
|
0
|
0
|
5
|
11
|
|
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
|
701,488
|
692,387
|
938,593
|
623,342
|
611,299
|
|
I. Long-term receivables
|
511
|
511
|
511
|
511
|
|
|
1. Long-term customer's receivables
|
0
|
0
|
0
|
0
|
|
|
2. Business capital in the subsidiary units
|
0
|
0
|
0
|
0
|
|
|
3. Internal long-term receivables
|
0
|
0
|
0
|
0
|
|
|
4. Receivables on long-term loans
|
0
|
0
|
0
|
0
|
|
|
5. Other long-term receivables
|
511
|
511
|
511
|
511
|
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
|
|
II. Fixed assets
|
139,203
|
133,885
|
128,105
|
67,265
|
65,557
|
|
1. Tangible fixed assets
|
121,162
|
115,908
|
110,191
|
49,413
|
47,768
|
|
- Cost
|
140,788
|
138,206
|
135,662
|
59,170
|
59,300
|
|
- Accumulated depreciation
|
-19,626
|
-22,298
|
-25,472
|
-9,757
|
-11,532
|
|
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
|
18,040
|
17,978
|
17,915
|
17,852
|
17,789
|
|
- Cost
|
18,200
|
18,200
|
18,200
|
18,200
|
18,200
|
|
- Accumulated depreciation
|
-160
|
-222
|
-285
|
-348
|
-411
|
|
III. Real Estate Investments
|
505,049
|
503,696
|
506,614
|
504,755
|
496,032
|
|
- Cost
|
510,435
|
510,435
|
514,729
|
514,028
|
513,105
|
|
- Accumulated depreciation
|
-5,385
|
-6,739
|
-8,116
|
-9,272
|
-17,073
|
|
IV. Long-term assets in progress
|
1,757
|
588
|
249,638
|
675
|
675
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
1,757
|
588
|
249,638
|
675
|
675
|
|
IV. Long-term financial investments
|
0
|
0
|
0
|
0
|
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
|
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
0
|
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
|
|
V. Total other long-term assets
|
54,968
|
53,707
|
53,725
|
50,134
|
49,035
|
|
1. Long-term prepaid expenses
|
2,187
|
1,805
|
2,071
|
833
|
861
|
|
2. Deferred income tax assets
|
11,660
|
11,908
|
11,660
|
11,560
|
11,560
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
|
|
VI. Goodwills
|
41,121
|
39,994
|
39,994
|
37,741
|
36,614
|
|
TOTAL ASSETS
|
1,038,622
|
1,117,411
|
1,302,630
|
1,379,919
|
1,358,444
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
668,120
|
743,983
|
929,030
|
990,466
|
893,944
|
|
I. Current liabilities
|
284,264
|
430,808
|
381,177
|
459,170
|
362,846
|
|
1. Borrowings and short-term financial leased liabilities
|
210,418
|
267,040
|
267,147
|
354,339
|
265,255
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
30,132
|
99,355
|
77,978
|
24,027
|
23,784
|
|
4. Advances from customers
|
12,538
|
27,469
|
546
|
14,738
|
613
|
|
5. Taxes and other payables to the State Budget
|
10,485
|
16,633
|
15,959
|
18,678
|
16,611
|
|
6. Payables to employees
|
467
|
316
|
278
|
237
|
801
|
|
7. Short-term accrued expenses
|
1,741
|
12,556
|
12,597
|
40,712
|
36,208
|
|
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
|
5,577
|
235
|
230
|
0
|
0
|
|
11. Other short-term payables
|
11,427
|
5,725
|
4,960
|
4,960
|
18,096
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
1,480
|
1,480
|
1,480
|
1,480
|
1,480
|
|
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
|
383,855
|
313,175
|
547,853
|
531,296
|
531,098
|
|
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
|
383,339
|
312,659
|
547,585
|
531,296
|
531,098
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
516
|
516
|
268
|
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
|
370,502
|
373,428
|
373,600
|
389,453
|
464,501
|
|
I. ShareHolder's equity
|
370,502
|
373,428
|
373,600
|
389,453
|
464,501
|
|
1. Owner's investment capital
|
313,206
|
313,206
|
313,206
|
313,206
|
313,206
|
|
2. Share capital surplus
|
0
|
0
|
0
|
0
|
0
|
|
3. Bond conversion option
|
0
|
2,364
|
2,364
|
2,364
|
2,364
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
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
|
56,998
|
57,562
|
57,734
|
73,708
|
89,953
|
|
- After tax undistributed profit accumulated to the end of prior period
|
20,221
|
20,221
|
57,562
|
57,562
|
57,562
|
|
- Profit after tax undistributed this period
|
36,778
|
37,341
|
172
|
16,147
|
32,391
|
|
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
|
298
|
297
|
296
|
175
|
58,978
|
|
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
|
1,038,622
|
1,117,411
|
1,302,630
|
1,379,919
|
1,358,444
|