|
1. Total business operating revenue
|
513,360
|
853,341
|
1,051,592
|
593,844
|
620,601
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
513,360
|
853,341
|
1,051,592
|
593,844
|
620,601
|
|
4. Cost of goods sold
|
518,398
|
632,287
|
772,381
|
581,328
|
601,830
|
|
5. Gross profit (3)-(4)
|
-5,038
|
221,054
|
279,211
|
12,516
|
18,771
|
|
6. Revenue of financial operations
|
6,074
|
15,646
|
12,757
|
21,349
|
21,826
|
|
7. Financial expense
|
27,329
|
22,830
|
16,990
|
8,839
|
10,435
|
|
-In which: Loan interest expenses
|
22,162
|
20,851
|
9,134
|
2,862
|
782
|
|
8. Profit or loss from joint ventures, associated companies
|
0
|
0
|
0
|
0
|
0
|
|
9. Cost of sales
|
7,311
|
22,336
|
22,237
|
11,841
|
9,550
|
|
10. Enterprise administration expenses
|
19,653
|
34,370
|
46,678
|
23,801
|
32,199
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
-53,257
|
157,165
|
206,064
|
-10,617
|
-11,586
|
|
12. Other income
|
55,312
|
24,769
|
108,800
|
58,783
|
94,457
|
|
13. Other expenses
|
652
|
1,013
|
356
|
3,041
|
656
|
|
14. Other profit (12)-(13)
|
54,660
|
23,756
|
108,444
|
55,741
|
93,801
|
|
15. Total accounting profit before tax (11)+(14)
|
1,403
|
180,921
|
314,508
|
45,125
|
82,215
|
|
16. Costs of current corporate income tax
|
16
|
3,097
|
63,830
|
7,997
|
16,394
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
-890
|
1,096
|
99
|
|
18. Costs of corporate income tax (16)+(17)
|
16
|
3,097
|
62,939
|
9,093
|
16,493
|
|
19. Profit after corporate income tax (15)-(18)
|
1,387
|
177,824
|
251,569
|
36,032
|
65,721
|
|
20. Interest after tax of shareholders who not control
|
90
|
0
|
0
|
0
|
0
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
1,297
|
177,824
|
251,569
|
36,032
|
65,721
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
