|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
20,745,824
|
10,370,100
|
11,331,509
|
19,113,721
|
19,709,862
|
|
I. Cash and cash equivalents
|
181,649
|
578,892
|
61,557
|
30,108
|
41,251
|
|
1. Cash
|
81,649
|
578,892
|
61,557
|
30,108
|
41,251
|
|
2. Cash equivalents
|
100,000
|
0
|
0
|
0
|
0
|
|
II. Short-term financial investments
|
0
|
0
|
4,854,558
|
12,391,320
|
12,894,233
|
|
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
|
0
|
0
|
4,854,558
|
12,391,320
|
12,894,233
|
|
III. Short-term receivables
|
18,156,755
|
7,133,618
|
4,030,881
|
4,231,875
|
4,224,091
|
|
1. Short-term receivables of customers
|
23,722
|
38,150
|
67,240
|
69,986
|
19,148
|
|
2. Prepayments to suppliers
|
2,638,691
|
2,156,538
|
2,264,024
|
2,461,690
|
2,353,022
|
|
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
|
12,851,070
|
4,050,000
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
2,643,272
|
888,930
|
1,699,617
|
1,700,199
|
1,851,921
|
|
7. Provision for doubtful short-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
IV. Inventories
|
2,050,403
|
2,097,313
|
2,129,405
|
2,089,889
|
2,099,807
|
|
1. Inventories
|
2,050,403
|
2,097,313
|
2,129,405
|
2,089,889
|
2,099,807
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
357,017
|
560,277
|
255,108
|
370,529
|
450,480
|
|
1. Short-term prepaid expenses
|
2,811
|
44,952
|
234,997
|
368,406
|
398,568
|
|
2. Deductible VAT
|
354,206
|
515,325
|
20,111
|
2,123
|
51,912
|
|
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
|
11,231,509
|
12,186,008
|
19,182,282
|
13,782,293
|
12,195,308
|
|
I. Long-term receivables
|
0
|
500,000
|
0
|
0
|
0
|
|
1. Long-term customer's receivables
|
0
|
500,000
|
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
|
0
|
0
|
0
|
0
|
0
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
2,230
|
5,631
|
6,842
|
6,421
|
6,781
|
|
1. Tangible fixed assets
|
2,230
|
4,790
|
6,036
|
5,651
|
5,668
|
|
- Cost
|
6,370
|
9,146
|
10,641
|
10,772
|
8,698
|
|
- Accumulated depreciation
|
-4,140
|
-4,356
|
-4,605
|
-5,121
|
-3,030
|
|
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
|
841
|
806
|
770
|
1,113
|
|
- Cost
|
35
|
888
|
888
|
888
|
1,288
|
|
- Accumulated depreciation
|
-35
|
-47
|
-82
|
-118
|
-175
|
|
III. Real Estate Investments
|
6,252,673
|
6,248,873
|
6,196,234
|
6,329,063
|
6,450,348
|
|
- Cost
|
6,287,118
|
6,329,566
|
6,325,340
|
6,508,616
|
6,679,727
|
|
- Accumulated depreciation
|
-34,445
|
-80,693
|
-129,106
|
-179,553
|
-229,379
|
|
IV. Long-term assets in progress
|
4,087,967
|
4,531,955
|
4,531,409
|
4,586,041
|
4,874,796
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
4,087,967
|
4,531,955
|
4,531,409
|
4,586,041
|
4,874,796
|
|
IV. Long-term financial investments
|
0
|
0
|
7,490,000
|
2,000,000
|
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
|
7,490,000
|
2,000,000
|
0
|
|
V. Total other long-term assets
|
888,639
|
899,549
|
957,797
|
860,768
|
863,383
|
|
1. Long-term prepaid expenses
|
888,075
|
895,002
|
895,416
|
776,925
|
779,035
|
|
2. Deferred income tax assets
|
564
|
4,547
|
62,381
|
83,843
|
84,348
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
31,977,333
|
22,556,108
|
30,513,791
|
32,896,014
|
31,905,170
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
25,285,967
|
15,880,002
|
23,698,236
|
25,679,347
|
24,364,668
|
|
I. Current liabilities
|
18,440,083
|
7,912,197
|
16,251,759
|
18,424,894
|
17,862,282
|
|
1. Borrowings and short-term financial leased liabilities
|
2,500,000
|
0
|
0
|
0
|
0
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
2,929,363
|
2,462,039
|
3,109,645
|
3,949,808
|
3,117,794
|
|
4. Advances from customers
|
18,478
|
411,069
|
6,190,975
|
8,327,088
|
2,115,412
|
|
5. Taxes and other payables to the State Budget
|
741,981
|
469,702
|
567,402
|
409,870
|
1,997
|
|
6. Payables to employees
|
2,508
|
15,780
|
3,415
|
4,384
|
417,427
|
|
7. Short-term accrued expenses
|
6,156,164
|
4,316,246
|
4,314,099
|
3,665,326
|
4,428
|
|
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
|
254
|
0
|
1,369
|
10,136
|
3,823,679
|
|
11. Other short-term payables
|
6,091,335
|
237,361
|
2,064,854
|
2,058,282
|
8,381,545
|
|
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
|
6,845,884
|
7,967,805
|
7,446,477
|
7,254,453
|
6,502,386
|
|
1. Long-term payables to sellers
|
40,272
|
117
|
0
|
0
|
0
|
|
2. Long-term accrued expenses
|
0
|
62,195
|
83,642
|
105,327
|
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
|
5,445,803
|
6,545,684
|
6,003,026
|
5,789,040
|
5,142,577
|
|
6. Borrowings and long-term financial leased liabilities
|
1,359,809
|
1,359,809
|
1,359,809
|
1,359,809
|
1,359,809
|
|
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
|
277
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
6,691,366
|
6,676,106
|
6,815,555
|
7,216,667
|
7,540,502
|
|
I. ShareHolder's equity
|
6,691,366
|
6,676,106
|
6,815,555
|
7,216,667
|
7,540,502
|
|
1. Owner's investment capital
|
1,666,041
|
1,666,041
|
1,666,041
|
1,666,041
|
1,666,041
|
|
2. Share capital surplus
|
5,288
|
5,288
|
5,288
|
5,288
|
5,288
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-30
|
-30
|
-30
|
-30
|
-30
|
|
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
|
5,020,067
|
5,004,807
|
5,144,256
|
5,545,368
|
5,869,203
|
|
- After tax undistributed profit accumulated to the end of prior period
|
97,846
|
97,846
|
5,004,439
|
5,004,439
|
5,004,439
|
|
- Profit after tax undistributed this period
|
4,922,221
|
4,906,961
|
139,817
|
540,929
|
864,764
|
|
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
|
31,977,333
|
22,556,108
|
30,513,791
|
32,896,014
|
31,905,170
|