|
1. Total business operating revenue
|
161,785
|
170,369
|
183,703
|
206,245
|
205,195
|
|
2. Deductions of revenue
|
|
1,257
|
139
|
221
|
4,518
|
|
3. Net revenues (1)-(2)
|
161,785
|
169,112
|
183,564
|
206,024
|
200,677
|
|
4. Cost of goods sold
|
128,059
|
133,928
|
138,807
|
151,729
|
150,812
|
|
5. Gross profit (3)-(4)
|
33,726
|
35,184
|
44,757
|
54,295
|
49,865
|
|
6. Revenue of financial operations
|
15,287
|
22,563
|
14,952
|
14,619
|
15,600
|
|
7. Financial expense
|
3,115
|
3,881
|
2,936
|
3,472
|
5,372
|
|
-In which: Loan interest expenses
|
1,408
|
1,514
|
1,966
|
2,161
|
4,837
|
|
8. Profit or loss from joint ventures, associated companies
|
-2,931
|
-1,115
|
-2,311
|
-1,039
|
-558
|
|
9. Cost of sales
|
11,480
|
11,945
|
13,860
|
18,248
|
15,079
|
|
10. Enterprise administration expenses
|
26,811
|
25,721
|
28,171
|
28,589
|
27,859
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
4,675
|
15,085
|
12,430
|
17,565
|
16,597
|
|
12. Other income
|
409
|
943
|
1,103
|
10
|
1,235
|
|
13. Other expenses
|
206
|
93
|
57
|
29
|
569
|
|
14. Other profit (12)-(13)
|
203
|
850
|
1,046
|
-19
|
666
|
|
15. Total accounting profit before tax (11)+(14)
|
4,877
|
15,936
|
13,477
|
17,546
|
17,263
|
|
16. Costs of current corporate income tax
|
3,519
|
5,679
|
5,134
|
5,681
|
5,344
|
|
17. Costs of deferred corporate income tax
|
690
|
-1,516
|
-61
|
-458
|
-757
|
|
18. Costs of corporate income tax (16)+(17)
|
4,209
|
4,164
|
5,073
|
5,223
|
4,587
|
|
19. Profit after corporate income tax (15)-(18)
|
668
|
11,772
|
8,403
|
12,323
|
12,676
|
|
20. Interest after tax of shareholders who not control
|
3,595
|
8,308
|
9,723
|
11,197
|
9,610
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
-2,927
|
3,464
|
-1,319
|
1,126
|
3,066
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
