|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
451,854
|
543,796
|
495,843
|
696,450
|
783,259
|
|
I. Cash and cash equivalents
|
8,974
|
62,882
|
42,395
|
213,689
|
258,627
|
|
1. Cash
|
8,974
|
62,882
|
42,395
|
187,689
|
209,791
|
|
2. Cash equivalents
|
0
|
0
|
0
|
26,000
|
48,836
|
|
II. Short-term financial investments
|
108,264
|
84,868
|
86,601
|
93,753
|
115,579
|
|
1. Trading securities
|
300
|
300
|
300
|
300
|
0
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
0
|
|
3. Investments holding until maturity
|
107,965
|
84,568
|
86,301
|
93,454
|
115,579
|
|
III. Short-term receivables
|
184,411
|
259,170
|
237,250
|
230,884
|
188,630
|
|
1. Short-term receivables of customers
|
175,823
|
246,724
|
214,270
|
182,687
|
170,098
|
|
2. Prepayments to suppliers
|
4,961
|
2,295
|
731
|
1,023
|
2,015
|
|
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
|
7,250
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
7,868
|
4,553
|
22,576
|
47,416
|
16,658
|
|
7. Provision for doubtful short-term receivables
|
-4,241
|
-1,653
|
-327
|
-242
|
-141
|
|
IV. Inventories
|
142,888
|
130,511
|
123,898
|
155,236
|
190,721
|
|
1. Inventories
|
145,028
|
130,511
|
126,822
|
158,248
|
192,534
|
|
2. Provision for decline in value of inventories
|
-2,140
|
0
|
-2,924
|
-3,012
|
-1,812
|
|
V. Other current assets
|
7,316
|
6,366
|
5,699
|
2,887
|
29,702
|
|
1. Short-term prepaid expenses
|
2,251
|
2,190
|
2,769
|
2,878
|
2,723
|
|
2. Deductible VAT
|
5,057
|
4,174
|
2,927
|
0
|
26,978
|
|
3. Taxes and the State Receivables
|
7
|
1
|
3
|
9
|
0
|
|
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
|
138,205
|
169,833
|
187,211
|
217,265
|
240,361
|
|
I. Long-term receivables
|
100,098
|
128,549
|
134,577
|
139,703
|
144,955
|
|
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
|
63,347
|
63,347
|
63,347
|
63,347
|
63,347
|
|
5. Other long-term receivables
|
36,752
|
65,203
|
71,231
|
76,356
|
81,609
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
28,145
|
31,450
|
34,003
|
36,399
|
39,460
|
|
1. Tangible fixed assets
|
21,313
|
25,631
|
24,072
|
26,302
|
28,348
|
|
- Cost
|
79,678
|
86,401
|
90,148
|
95,289
|
101,196
|
|
- Accumulated depreciation
|
-58,365
|
-60,770
|
-66,076
|
-68,987
|
-72,848
|
|
2. Fixed assets of financial leasing
|
6,762
|
5,724
|
9,853
|
9,844
|
10,914
|
|
- Cost
|
7,334
|
7,429
|
11,032
|
11,872
|
13,905
|
|
- Accumulated depreciation
|
-573
|
-1,705
|
-1,179
|
-2,028
|
-2,991
|
|
3. Intangible fixed assets
|
71
|
96
|
79
|
253
|
197
|
|
- Cost
|
438
|
481
|
481
|
676
|
676
|
|
- Accumulated depreciation
|
-367
|
-386
|
-403
|
-423
|
-479
|
|
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
|
2,121
|
36
|
41
|
0
|
397
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
2,121
|
36
|
41
|
0
|
397
|
|
IV. Long-term financial investments
|
3,231
|
4,879
|
14,229
|
33,544
|
47,244
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
3,231
|
4,879
|
14,229
|
33,544
|
47,244
|
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
0
|
0
|
|
4. Provision for diminution in value of financial long-term investments
|
0
|
0
|
0
|
0
|
0
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
4,610
|
4,919
|
4,360
|
7,620
|
8,306
|
|
1. Long-term prepaid expenses
|
4,610
|
4,919
|
4,360
|
5,733
|
8,306
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
1,887
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
590,058
|
713,629
|
683,054
|
913,715
|
1,023,620
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
413,938
|
508,364
|
434,658
|
526,093
|
502,521
|
|
I. Current liabilities
|
407,525
|
501,389
|
426,918
|
513,109
|
496,055
|
|
1. Borrowings and short-term financial leased liabilities
|
334,340
|
395,769
|
325,252
|
354,365
|
360,580
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
44,066
|
75,206
|
65,724
|
112,733
|
66,533
|
|
4. Advances from customers
|
1,702
|
790
|
477
|
316
|
3
|
|
5. Taxes and other payables to the State Budget
|
810
|
2,386
|
4,765
|
14,272
|
11,144
|
|
6. Payables to employees
|
8,246
|
10,781
|
10,601
|
23,539
|
28,338
|
|
7. Short-term accrued expenses
|
10,653
|
14,039
|
17,506
|
4,735
|
6,842
|
|
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
|
0
|
0
|
0
|
0
|
|
11. Other short-term payables
|
6,585
|
1,293
|
1,469
|
531
|
15,453
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
1,124
|
1,124
|
1,124
|
2,619
|
7,163
|
|
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
|
6,413
|
6,975
|
7,739
|
12,984
|
6,466
|
|
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
|
2,737
|
3,299
|
4,063
|
10,734
|
4,216
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
3,676
|
3,676
|
3,676
|
2,250
|
2,250
|
|
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
|
176,120
|
205,265
|
248,397
|
387,622
|
521,100
|
|
I. ShareHolder's equity
|
176,120
|
205,265
|
248,397
|
387,622
|
521,100
|
|
1. Owner's investment capital
|
168,300
|
168,300
|
168,300
|
168,300
|
168,300
|
|
2. Share capital surplus
|
17,174
|
17,174
|
17,174
|
17,174
|
17,174
|
|
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
|
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
|
-8,513
|
20,064
|
63,418
|
202,610
|
336,049
|
|
- After tax undistributed profit accumulated to the end of prior period
|
19,317
|
-8,513
|
11,649
|
41,660
|
164,406
|
|
- Profit after tax undistributed this period
|
-27,829
|
28,576
|
51,769
|
160,950
|
171,643
|
|
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
|
-840
|
-272
|
-495
|
-461
|
-422
|
|
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
|
590,058
|
713,629
|
683,054
|
913,715
|
1,023,620
|