|
1. Total business operating revenue
|
938,639
|
789,241
|
1,283,261
|
1,647,088
|
2,207,587
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
938,639
|
789,241
|
1,283,261
|
1,647,088
|
2,207,587
|
|
4. Cost of goods sold
|
903,654
|
742,332
|
1,222,011
|
1,549,337
|
2,085,646
|
|
5. Gross profit (3)-(4)
|
34,985
|
46,909
|
61,250
|
97,751
|
121,941
|
|
6. Revenue of financial operations
|
8,957
|
6,531
|
12,212
|
1,711
|
6,268
|
|
7. Financial expense
|
15,512
|
16,530
|
17,528
|
13,722
|
24,932
|
|
-In which: Loan interest expenses
|
15,512
|
16,330
|
17,280
|
13,045
|
12,246
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
0
|
0
|
0
|
0
|
0
|
|
10. Enterprise administration expenses
|
22,015
|
25,043
|
38,121
|
56,789
|
61,635
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
6,415
|
11,868
|
17,813
|
28,951
|
41,642
|
|
12. Other income
|
4,703
|
3,138
|
2,272
|
1,296
|
1,373
|
|
13. Other expenses
|
9
|
3,085
|
344
|
79
|
9
|
|
14. Other profit (12)-(13)
|
4,693
|
53
|
1,927
|
1,217
|
1,365
|
|
15. Total accounting profit before tax (11)+(14)
|
11,108
|
11,921
|
19,740
|
30,168
|
43,006
|
|
16. Costs of current corporate income tax
|
2,223
|
3,002
|
3,957
|
6,050
|
8,603
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
2,223
|
3,002
|
3,957
|
6,050
|
8,603
|
|
19. Profit after corporate income tax (15)-(18)
|
8,884
|
8,919
|
15,783
|
24,119
|
34,404
|
|
20. Interest after tax of shareholders who not control
|
0
|
0
|
1
|
0
|
8
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
8,884
|
8,918
|
15,782
|
24,119
|
34,395
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
