|
1. Total business operating revenue
|
759,421
|
609,473
|
836,193
|
761,478
|
909,660
|
|
2. Deductions of revenue
|
954
|
785
|
1,090
|
1,127
|
1,745
|
|
3. Net revenues (1)-(2)
|
758,467
|
608,687
|
835,103
|
760,351
|
907,915
|
|
4. Cost of goods sold
|
564,239
|
487,073
|
629,020
|
593,714
|
733,125
|
|
5. Gross profit (3)-(4)
|
194,228
|
121,614
|
206,083
|
166,637
|
174,791
|
|
6. Revenue of financial operations
|
49,252
|
46,942
|
50,332
|
45,996
|
47,457
|
|
7. Financial expense
|
1,329
|
1,321
|
2,170
|
1,697
|
906
|
|
-In which: Loan interest expenses
|
1,158
|
1,166
|
1,981
|
1,692
|
868
|
|
8. Profit or loss from joint ventures, associated companies
|
2,146
|
-138
|
254
|
1,553
|
-654
|
|
9. Cost of sales
|
159,122
|
108,687
|
177,254
|
191,583
|
166,940
|
|
10. Enterprise administration expenses
|
33,976
|
42,728
|
40,062
|
40,234
|
41,882
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
51,200
|
15,683
|
37,183
|
-19,327
|
11,865
|
|
12. Other income
|
5,747
|
3,417
|
3,023
|
2,618
|
8,279
|
|
13. Other expenses
|
3,897
|
4,022
|
3,442
|
3,851
|
7,577
|
|
14. Other profit (12)-(13)
|
1,850
|
-606
|
-419
|
-1,233
|
702
|
|
15. Total accounting profit before tax (11)+(14)
|
53,050
|
15,078
|
36,764
|
-20,560
|
12,567
|
|
16. Costs of current corporate income tax
|
9,616
|
6,905
|
11,677
|
6,767
|
9,622
|
|
17. Costs of deferred corporate income tax
|
-3,579
|
-3,004
|
-4,571
|
-3,394
|
-3,373
|
|
18. Costs of corporate income tax (16)+(17)
|
6,038
|
3,901
|
7,106
|
3,373
|
6,248
|
|
19. Profit after corporate income tax (15)-(18)
|
47,012
|
11,177
|
29,658
|
-23,933
|
6,319
|
|
20. Interest after tax of shareholders who not control
|
21,766
|
10,271
|
14,707
|
-7,832
|
5,591
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
25,246
|
905
|
14,951
|
-16,102
|
728
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
