ASSETS
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
530,316
|
788,336
|
1,308,259
|
1,442,380
|
1,580,081
|
I. Cash and cash equivalents
|
4,817
|
127,147
|
135,796
|
219,535
|
435,795
|
1. Cash
|
4,817
|
127,147
|
55,796
|
49,535
|
105,795
|
2. Cash equivalents
|
0
|
0
|
80,000
|
170,000
|
330,000
|
II. Short-term financial investments
|
141,700
|
71,274
|
146,372
|
150,197
|
99,531
|
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
|
141,700
|
71,274
|
146,372
|
150,197
|
99,531
|
III. Short-term receivables
|
152,037
|
312,015
|
508,861
|
524,090
|
556,417
|
1. Short-term receivables of customers
|
121,146
|
284,675
|
358,178
|
465,513
|
468,181
|
2. Prepayments to suppliers
|
29,126
|
22,484
|
127,216
|
35,142
|
67,704
|
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
|
610
|
610
|
610
|
0
|
0
|
6. Other short-term receivables
|
6,904
|
10,042
|
29,053
|
24,642
|
21,392
|
7. Provision for doubtful short-term receivables
|
-5,748
|
-5,795
|
-6,196
|
-1,207
|
-860
|
IV. Inventories
|
224,931
|
271,584
|
487,867
|
538,588
|
475,099
|
1. Inventories
|
225,031
|
271,684
|
487,967
|
538,723
|
475,299
|
2. Provision for decline in value of inventories
|
-100
|
-100
|
-100
|
-135
|
-200
|
V. Other current assets
|
6,832
|
6,316
|
29,363
|
9,971
|
13,239
|
1. Short-term prepaid expenses
|
6,722
|
6,179
|
11,098
|
9,828
|
13,149
|
2. Deductible VAT
|
29
|
0
|
17,938
|
80
|
0
|
3. Taxes and the State Receivables
|
80
|
137
|
327
|
63
|
90
|
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
|
348,770
|
455,798
|
627,602
|
526,608
|
828,408
|
I. Long-term receivables
|
6,883
|
9,872
|
21,180
|
17,680
|
18,871
|
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
|
6,883
|
9,872
|
21,180
|
17,680
|
18,871
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
II. Fixed assets
|
261,159
|
298,071
|
450,296
|
401,043
|
555,816
|
1. Tangible fixed assets
|
125,716
|
158,839
|
301,980
|
278,371
|
355,851
|
- Cost
|
354,133
|
429,663
|
654,990
|
689,733
|
842,503
|
- Accumulated depreciation
|
-228,417
|
-270,824
|
-353,010
|
-411,363
|
-486,652
|
2. Fixed assets of financial leasing
|
130,195
|
129,002
|
139,192
|
114,973
|
193,723
|
- Cost
|
180,779
|
181,481
|
160,767
|
148,829
|
239,652
|
- Accumulated depreciation
|
-50,585
|
-52,479
|
-21,575
|
-33,856
|
-45,929
|
3. Intangible fixed assets
|
5,249
|
10,230
|
9,125
|
7,700
|
6,242
|
- Cost
|
7,549
|
13,683
|
14,005
|
14,037
|
14,037
|
- Accumulated depreciation
|
-2,301
|
-3,453
|
-4,880
|
-6,337
|
-7,795
|
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
|
56,343
|
29,013
|
52,252
|
67,580
|
16,576
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
2. Costs of construction in progress
|
56,343
|
29,013
|
52,252
|
67,580
|
16,576
|
IV. Long-term financial investments
|
0
|
94,390
|
55,640
|
0
|
210,000
|
1. Investment in subsidiaries
|
0
|
0
|
0
|
0
|
0
|
2. Investments in associated companies, joint ventures
|
6,200
|
6,200
|
6,200
|
0
|
0
|
3. Other investments in equity instruments
|
0
|
0
|
0
|
0
|
210,000
|
4. Provision for diminution in value of financial long-term investments
|
-6,200
|
-6,200
|
-6,200
|
0
|
0
|
5. Investments holding until maturity
|
0
|
94,390
|
55,640
|
0
|
0
|
V. Total other long-term assets
|
24,384
|
24,451
|
48,233
|
40,304
|
27,144
|
1. Long-term prepaid expenses
|
24,384
|
24,451
|
48,233
|
40,304
|
27,144
|
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
|
879,086
|
1,244,134
|
1,935,861
|
1,968,988
|
2,408,489
|
CAPITAL RESOURCES
|
|
|
|
|
|
A. LIABILITIES
|
657,715
|
914,660
|
1,441,883
|
1,455,026
|
1,852,933
|
I. Current liabilities
|
521,441
|
726,027
|
1,229,652
|
1,385,583
|
1,496,279
|
1. Borrowings and short-term financial leased liabilities
|
435,697
|
589,413
|
813,224
|
1,077,184
|
1,230,074
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
3. Short-term payables to sellers
|
60,686
|
90,497
|
368,164
|
238,674
|
147,473
|
4. Advances from customers
|
1,722
|
3,101
|
2,326
|
4,555
|
5,037
|
5. Taxes and other payables to the State Budget
|
2,871
|
4,819
|
792
|
10,556
|
18,650
|
6. Payables to employees
|
10,543
|
10,344
|
19,052
|
20,832
|
52,784
|
7. Short-term accrued expenses
|
4,920
|
22,924
|
21,310
|
27,605
|
37,025
|
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
|
3,262
|
2,191
|
4,784
|
6,178
|
5,237
|
12. Provision for short term payables
|
1,739
|
0
|
0
|
0
|
0
|
13. Bonus and welfare fund
|
0
|
2,739
|
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
|
136,275
|
188,632
|
212,231
|
69,443
|
356,654
|
1. Long-term payables to sellers
|
1,005
|
0
|
18,497
|
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
|
8,388
|
8,754
|
3,196
|
5,738
|
8,354
|
6. Borrowings and long-term financial leased liabilities
|
126,882
|
179,878
|
190,539
|
63,705
|
348,300
|
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
|
221,371
|
329,474
|
493,978
|
513,962
|
555,556
|
I. ShareHolder's equity
|
221,371
|
329,474
|
493,978
|
513,962
|
555,556
|
1. Owner's investment capital
|
200,000
|
300,000
|
450,000
|
450,000
|
450,000
|
2. Share capital surplus
|
-121
|
-257
|
-449
|
-449
|
-449
|
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
|
21,492
|
29,731
|
44,427
|
64,410
|
106,005
|
- After tax undistributed profit accumulated to the end of prior period
|
12,846
|
21,492
|
29,731
|
44,427
|
64,410
|
- Profit after tax undistributed this period
|
8,646
|
8,239
|
14,696
|
19,984
|
41,594
|
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
|
879,086
|
1,244,134
|
1,935,861
|
1,968,988
|
2,408,489
|