|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
128,815
|
145,479
|
178,411
|
186,637
|
198,530
|
|
I. Cash and cash equivalents
|
3,211
|
8,771
|
4,807
|
15,071
|
20,979
|
|
1. Cash
|
3,211
|
8,771
|
4,807
|
15,071
|
20,979
|
|
2. Cash equivalents
|
0
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
45,000
|
37,000
|
52,000
|
30,000
|
40,000
|
|
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
|
45,000
|
37,000
|
52,000
|
30,000
|
40,000
|
|
III. Short-term receivables
|
76,360
|
97,362
|
116,734
|
137,172
|
121,841
|
|
1. Short-term receivables of customers
|
51,717
|
59,170
|
58,071
|
82,770
|
70,074
|
|
2. Prepayments to suppliers
|
1,139
|
12,738
|
15,670
|
2,050
|
2,309
|
|
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
|
0
|
0
|
|
6. Other short-term receivables
|
24,053
|
26,003
|
43,542
|
52,902
|
50,007
|
|
7. Provision for doubtful short-term receivables
|
-549
|
-549
|
-549
|
-549
|
-549
|
|
IV. Inventories
|
280
|
328
|
596
|
608
|
339
|
|
1. Inventories
|
280
|
328
|
596
|
608
|
339
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
3,965
|
2,019
|
4,274
|
3,786
|
15,372
|
|
1. Short-term prepaid expenses
|
3,965
|
2,019
|
4,274
|
3,786
|
6,671
|
|
2. Deductible VAT
|
0
|
0
|
0
|
0
|
8,701
|
|
3. Taxes and the State Receivables
|
0
|
0
|
0
|
0
|
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
|
112,064
|
119,724
|
118,219
|
122,859
|
227,499
|
|
I. Long-term receivables
|
834
|
999
|
1,003
|
1,003
|
1,003
|
|
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
|
834
|
999
|
1,003
|
1,003
|
1,003
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
108,706
|
109,427
|
112,361
|
120,129
|
119,980
|
|
1. Tangible fixed assets
|
108,682
|
109,409
|
112,349
|
120,123
|
119,980
|
|
- Cost
|
180,588
|
186,504
|
193,680
|
207,108
|
212,709
|
|
- Accumulated depreciation
|
-71,906
|
-77,094
|
-81,331
|
-86,985
|
-92,729
|
|
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
|
24
|
18
|
12
|
6
|
0
|
|
- Cost
|
142
|
142
|
142
|
142
|
142
|
|
- Accumulated depreciation
|
-118
|
-124
|
-130
|
-136
|
-142
|
|
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
|
108
|
7,080
|
2,973
|
128
|
105,201
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
108
|
7,080
|
2,973
|
128
|
105,201
|
|
IV. Long-term financial investments
|
0
|
0
|
0
|
0
|
0
|
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
|
2. Investments in associated companies, joint ventures
|
0
|
0
|
0
|
0
|
0
|
|
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
|
2,417
|
2,218
|
1,883
|
1,599
|
1,315
|
|
1. Long-term prepaid expenses
|
2,417
|
2,218
|
1,883
|
1,599
|
1,315
|
|
2. Deferred income tax assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
240,879
|
265,203
|
296,630
|
309,496
|
426,029
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
105,925
|
123,609
|
146,798
|
157,326
|
265,837
|
|
I. Current liabilities
|
85,313
|
103,345
|
122,606
|
132,300
|
138,421
|
|
1. Borrowings and short-term financial leased liabilities
|
27,581
|
37,180
|
54,878
|
47,731
|
60,499
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
41,883
|
45,021
|
49,662
|
52,144
|
44,180
|
|
4. Advances from customers
|
118
|
388
|
79
|
263
|
1,052
|
|
5. Taxes and other payables to the State Budget
|
5,656
|
6,553
|
3,178
|
7,511
|
9,332
|
|
6. Payables to employees
|
2,407
|
3,749
|
1,009
|
22
|
3,092
|
|
7. Short-term accrued expenses
|
5,919
|
9,378
|
11,929
|
16,651
|
17,337
|
|
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
|
1,749
|
1,075
|
1,871
|
7,978
|
2,931
|
|
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
|
20,612
|
20,264
|
24,192
|
25,026
|
127,416
|
|
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
|
20,612
|
20,264
|
24,192
|
25,026
|
127,416
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
0
|
0
|
0
|
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
|
134,954
|
141,595
|
149,832
|
152,170
|
160,192
|
|
I. ShareHolder's equity
|
134,954
|
141,595
|
149,832
|
152,170
|
160,192
|
|
1. Owner's investment capital
|
92,078
|
92,078
|
92,078
|
92,078
|
104,047
|
|
2. Share capital surplus
|
6,819
|
6,819
|
6,819
|
6,819
|
6,819
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
11,969
|
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
|
36,057
|
42,697
|
50,935
|
41,304
|
49,326
|
|
- After tax undistributed profit accumulated to the end of prior period
|
17,981
|
17,981
|
42,284
|
23,870
|
23,870
|
|
- Profit after tax undistributed this period
|
18,076
|
24,716
|
8,651
|
17,434
|
25,456
|
|
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
|
0
|
0
|
0
|
0
|
|
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
|
240,879
|
265,203
|
296,630
|
309,496
|
426,029
|