|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
466,444
|
706,677
|
598,257
|
586,246
|
652,975
|
|
I. Cash and cash equivalents
|
18,049
|
16,065
|
22,464
|
34,794
|
12,625
|
|
1. Cash
|
11,049
|
9,003
|
22,464
|
34,794
|
12,625
|
|
2. Cash equivalents
|
7,000
|
7,062
|
0
|
0
|
|
|
II. Short-term financial investments
|
9,231
|
7,752
|
7,825
|
6,882
|
2,688
|
|
1. Trading securities
|
0
|
0
|
0
|
0
|
|
|
2. Provision for diminution in value of trading securities
|
0
|
0
|
0
|
0
|
|
|
3. Investments holding until maturity
|
9,231
|
7,752
|
7,825
|
6,882
|
2,688
|
|
III. Short-term receivables
|
194,294
|
494,011
|
304,354
|
294,834
|
425,845
|
|
1. Short-term receivables of customers
|
216,314
|
244,429
|
206,568
|
181,286
|
208,911
|
|
2. Prepayments to suppliers
|
805
|
1,347
|
28,789
|
21,852
|
20,059
|
|
3. Short-term intercompany receivables
|
0
|
0
|
0
|
0
|
|
|
4. Receivables according to the progress of construction contracts
|
0
|
0
|
0
|
0
|
|
|
5. Receivables on short-term loans
|
0
|
0
|
0
|
0
|
|
|
6. Other short-term receivables
|
23,975
|
248,235
|
68,997
|
91,696
|
58,800
|
|
7. Provision for doubtful short-term receivables
|
-46,801
|
0
|
0
|
0
|
138,075
|
|
IV. Inventories
|
236,791
|
181,794
|
254,853
|
242,377
|
206,359
|
|
1. Inventories
|
236,791
|
181,794
|
254,853
|
242,377
|
206,359
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
|
|
V. Other current assets
|
8,078
|
7,055
|
8,760
|
7,360
|
5,458
|
|
1. Short-term prepaid expenses
|
1,155
|
661
|
1,269
|
1,432
|
1,005
|
|
2. Deductible VAT
|
6,923
|
6,392
|
7,490
|
5,928
|
4,452
|
|
3. Taxes and the State Receivables
|
1
|
1
|
1
|
0
|
|
|
4. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
|
|
5. Other current assets
|
0
|
0
|
0
|
0
|
0
|
|
B. FIXED ASSETS AND LONG-TERM INVESTMENTS
|
355,717
|
227,725
|
377,120
|
431,552
|
402,628
|
|
I. Long-term receivables
|
0
|
0
|
|
|
|
|
1. Long-term customer's receivables
|
0
|
0
|
|
|
|
|
2. Business capital in the subsidiary units
|
0
|
0
|
|
|
|
|
3. Internal long-term receivables
|
0
|
0
|
|
|
|
|
4. Receivables on long-term loans
|
0
|
0
|
|
|
|
|
5. Other long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
|
|
|
|
II. Fixed assets
|
88,105
|
84,829
|
110,979
|
96,184
|
130,609
|
|
1. Tangible fixed assets
|
88,096
|
84,821
|
110,972
|
96,178
|
58,603
|
|
- Cost
|
137,187
|
135,629
|
164,816
|
141,417
|
88,530
|
|
- Accumulated depreciation
|
-49,091
|
-50,808
|
-53,844
|
-45,239
|
-29,926
|
|
2. Fixed assets of financial leasing
|
0
|
0
|
0
|
0
|
|
|
- Cost
|
0
|
0
|
0
|
0
|
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
|
|
3. Intangible fixed assets
|
9
|
8
|
7
|
6
|
72,005
|
|
- Cost
|
1,146
|
1,146
|
1,146
|
1,146
|
73,146
|
|
- Accumulated depreciation
|
-1,136
|
-1,137
|
-1,138
|
-1,139
|
-1,140
|
|
III. Real Estate Investments
|
0
|
0
|
|
|
|
|
- Cost
|
0
|
0
|
|
|
|
|
- Accumulated depreciation
|
0
|
0
|
|
|
|
|
IV. Long-term assets in progress
|
1,470
|
102,915
|
103,202
|
175,846
|
106,119
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
|
|
2. Costs of construction in progress
|
1,470
|
102,915
|
103,202
|
175,846
|
106,119
|
|
IV. Long-term financial investments
|
261,067
|
0
|
0
|
0
|
0
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
|
|
2. Investments in associated companies, joint ventures
|
261,067
|
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
|
0
|
|
V. Total other long-term assets
|
5,075
|
39,981
|
162,939
|
159,522
|
165,900
|
|
1. Long-term prepaid expenses
|
646
|
2,451
|
2,847
|
2,852
|
13,367
|
|
2. Deferred income tax assets
|
0
|
0
|
|
|
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
4,428
|
37,531
|
160,092
|
156,670
|
152,533
|
|
TOTAL ASSETS
|
822,160
|
934,402
|
975,377
|
1,017,798
|
1,055,602
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
323,390
|
338,456
|
375,884
|
410,444
|
445,454
|
|
I. Current liabilities
|
298,754
|
329,242
|
356,549
|
384,060
|
421,244
|
|
1. Borrowings and short-term financial leased liabilities
|
172,195
|
191,053
|
271,057
|
318,944
|
331,892
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
|
|
3. Short-term payables to sellers
|
105,773
|
119,923
|
62,600
|
51,038
|
80,560
|
|
4. Advances from customers
|
2,338
|
0
|
130
|
2,856
|
1,033
|
|
5. Taxes and other payables to the State Budget
|
15,236
|
15,555
|
19,977
|
1,266
|
1,783
|
|
6. Payables to employees
|
517
|
585
|
1,014
|
1,086
|
792
|
|
7. Short-term accrued expenses
|
773
|
691
|
202
|
1,471
|
1,077
|
|
8. Short-term intercompany payables
|
0
|
0
|
0
|
0
|
|
|
9. Payables to the scheduled progress of construction contracts
|
0
|
0
|
0
|
0
|
|
|
10. Short-term unrealized Revenue
|
0
|
0
|
0
|
0
|
|
|
11. Other short-term payables
|
566
|
79
|
213
|
6,043
|
2,751
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
|
|
13. Bonus and welfare fund
|
1,356
|
1,356
|
1,356
|
1,356
|
1,356
|
|
14. Price stabilization fund
|
0
|
0
|
0
|
0
|
|
|
15. Repurchasing and reselling transactions in government bonds
|
0
|
0
|
0
|
0
|
|
|
II. Long-term liabilities
|
24,637
|
9,214
|
19,336
|
26,384
|
24,210
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
|
|
2. Long-term accrued expenses
|
0
|
0
|
0
|
0
|
|
|
3. Intercompany payables on business capital
|
0
|
0
|
0
|
0
|
|
|
4. Long-term intra-company payables
|
0
|
0
|
0
|
0
|
|
|
5. Other long-term payables
|
0
|
0
|
0
|
0
|
0
|
|
6. Borrowings and long-term financial leased liabilities
|
24,033
|
8,415
|
18,399
|
26,036
|
23,856
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
|
|
8. Deferred income tax payables
|
604
|
799
|
937
|
349
|
354
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
|
|
10. Provision for long-term payables
|
0
|
0
|
0
|
0
|
|
|
11. Long-term unrealized revenue
|
0
|
0
|
0
|
0
|
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
|
|
B. OWNER'S EQUITY
|
498,770
|
595,946
|
599,492
|
607,354
|
610,148
|
|
I. ShareHolder's equity
|
498,770
|
595,946
|
599,492
|
607,354
|
610,148
|
|
1. Owner's investment capital
|
525,000
|
525,000
|
525,000
|
525,000
|
525,000
|
|
2. Share capital surplus
|
3,811
|
3,811
|
3,811
|
3,811
|
3,811
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
|
|
5. Treasury shares
|
0
|
0
|
0
|
0
|
|
|
6. Differences upon asset revaluation
|
0
|
0
|
0
|
0
|
|
|
7. Differences upon foreign exchange rate
|
0
|
0
|
0
|
0
|
|
|
8. Investment and development funds
|
4,180
|
4,180
|
4,180
|
4,180
|
4,180
|
|
9. Financial reserve funds
|
0
|
0
|
0
|
0
|
|
|
10. Other funds belonging to owner's equity
|
0
|
0
|
0
|
0
|
|
|
11. After tax undistributed profit
|
-40,357
|
12,875
|
14,383
|
21,958
|
24,565
|
|
- After tax undistributed profit accumulated to the end of prior period
|
-35,822
|
-35,822
|
7,922
|
7,922
|
7,922
|
|
- Profit after tax undistributed this period
|
-4,535
|
48,697
|
6,461
|
14,036
|
16,643
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
0
|
|
|
13. Assistance fund for arrangement of enterprises
|
0
|
0
|
0
|
0
|
|
|
14. interest of shareholders who not control
|
6,135
|
50,079
|
52,117
|
52,404
|
52,591
|
|
II. Funding resources and other funds
|
0
|
0
|
0
|
0
|
|
|
1. Funding resources
|
0
|
0
|
0
|
0
|
|
|
2. Funding resources that form fixed assets
|
0
|
0
|
0
|
0
|
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
0
|
|
|
TOTAL CAPITAL RESOURCES
|
822,160
|
934,402
|
975,377
|
1,017,798
|
1,055,602
|