|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
25,158
|
21,373
|
10,380
|
27,655
|
32,286
|
|
I. Cash and cash equivalents
|
8,810
|
8,298
|
2,864
|
7,749
|
8,387
|
|
1. Cash
|
2,110
|
1,298
|
1,864
|
7,749
|
8,387
|
|
2. Cash equivalents
|
6,700
|
7,000
|
1,000
|
0
|
0
|
|
II. Short-term financial investments
|
2,800
|
2,800
|
0
|
10,000
|
10,000
|
|
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
|
2,800
|
2,800
|
0
|
10,000
|
10,000
|
|
III. Short-term receivables
|
8,762
|
5,125
|
2,506
|
5,188
|
9,362
|
|
1. Short-term receivables of customers
|
1,837
|
1,133
|
1,349
|
1,623
|
1,874
|
|
2. Prepayments to suppliers
|
5,272
|
2,674
|
259
|
597
|
6,368
|
|
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
|
2,256
|
1,897
|
1,577
|
3,733
|
1,934
|
|
7. Provision for doubtful short-term receivables
|
-603
|
-578
|
-679
|
-766
|
-814
|
|
IV. Inventories
|
3,888
|
4,020
|
4,410
|
4,385
|
4,011
|
|
1. Inventories
|
3,888
|
4,200
|
4,506
|
4,646
|
4,320
|
|
2. Provision for decline in value of inventories
|
0
|
-180
|
-96
|
-261
|
-310
|
|
V. Other current assets
|
897
|
1,130
|
599
|
334
|
526
|
|
1. Short-term prepaid expenses
|
172
|
668
|
317
|
334
|
526
|
|
2. Deductible VAT
|
725
|
462
|
282
|
0
|
0
|
|
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
|
152,569
|
162,986
|
178,813
|
178,841
|
188,862
|
|
I. Long-term receivables
|
3,000
|
0
|
2,230
|
0
|
0
|
|
1. Long-term customer's receivables
|
0
|
0
|
1,728
|
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
|
3,000
|
0
|
0
|
0
|
0
|
|
5. Other long-term receivables
|
0
|
0
|
502
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
126,237
|
144,892
|
154,327
|
157,604
|
161,927
|
|
1. Tangible fixed assets
|
126,237
|
144,892
|
154,327
|
157,604
|
161,927
|
|
- Cost
|
199,942
|
228,966
|
249,963
|
265,976
|
284,697
|
|
- Accumulated depreciation
|
-73,705
|
-84,074
|
-95,637
|
-108,372
|
-122,770
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
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
|
17,911
|
12,029
|
15,151
|
14,088
|
18,250
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
17,911
|
12,029
|
15,151
|
14,088
|
18,250
|
|
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
|
5,421
|
6,065
|
7,106
|
7,149
|
8,685
|
|
1. Long-term prepaid expenses
|
5,421
|
6,065
|
7,106
|
7,149
|
8,685
|
|
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
|
177,727
|
184,359
|
189,193
|
206,496
|
221,148
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
24,528
|
26,614
|
27,267
|
19,814
|
23,784
|
|
I. Current liabilities
|
16,364
|
20,490
|
18,697
|
12,849
|
14,621
|
|
1. Borrowings and short-term financial leased liabilities
|
6,326
|
4,912
|
6,740
|
1,777
|
3,748
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
3,669
|
4,505
|
4,757
|
3,384
|
3,070
|
|
4. Advances from customers
|
137
|
23
|
0
|
0
|
0
|
|
5. Taxes and other payables to the State Budget
|
483
|
6,455
|
2,150
|
3,004
|
2,289
|
|
6. Payables to employees
|
2,058
|
2,215
|
1,627
|
2,533
|
3,339
|
|
7. Short-term accrued expenses
|
141
|
89
|
88
|
165
|
59
|
|
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
|
502
|
0
|
0
|
|
11. Other short-term payables
|
2,934
|
1,386
|
1,669
|
1,129
|
1,120
|
|
12. Provision for short term payables
|
258
|
480
|
404
|
0
|
0
|
|
13. Bonus and welfare fund
|
357
|
425
|
760
|
859
|
997
|
|
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
|
8,164
|
6,124
|
8,570
|
6,964
|
9,163
|
|
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
|
8,164
|
6,124
|
8,570
|
6,964
|
9,163
|
|
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
|
153,199
|
157,745
|
161,926
|
186,682
|
197,363
|
|
I. ShareHolder's equity
|
153,199
|
157,745
|
161,926
|
186,682
|
197,363
|
|
1. Owner's investment capital
|
79,782
|
79,782
|
79,782
|
79,782
|
79,782
|
|
2. Share capital surplus
|
-82
|
-82
|
-82
|
-82
|
-82
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
44,234
|
51,362
|
59,223
|
64,812
|
69,802
|
|
5. Treasury shares
|
-1
|
-1
|
-1
|
-1
|
-1
|
|
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
|
7,587
|
6,103
|
4,417
|
4,404
|
10,467
|
|
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
|
21,680
|
20,581
|
18,589
|
37,492
|
37,396
|
|
- After tax undistributed profit accumulated to the end of prior period
|
2,865
|
5,208
|
86
|
0
|
0
|
|
- Profit after tax undistributed this period
|
18,815
|
15,373
|
18,503
|
37,492
|
37,396
|
|
12. Investment capital resource for basic construction
|
0
|
0
|
0
|
276
|
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
|
177,727
|
184,359
|
189,193
|
206,496
|
221,148
|