|
1. Total business operating revenue
|
316,567
|
425,951
|
418,451
|
513,633
|
274,086
|
|
2. Deductions of revenue
|
5,739
|
8,816
|
1,578
|
1,349
|
1,200
|
|
3. Net revenues (1)-(2)
|
310,828
|
417,136
|
416,872
|
512,284
|
272,886
|
|
4. Cost of goods sold
|
283,395
|
386,986
|
389,168
|
488,693
|
247,636
|
|
5. Gross profit (3)-(4)
|
27,433
|
30,150
|
27,704
|
23,591
|
25,250
|
|
6. Revenue of financial operations
|
6,898
|
5,564
|
2,747
|
6,090
|
4,398
|
|
7. Financial expense
|
2,918
|
1,987
|
864
|
1,257
|
318
|
|
-In which: Loan interest expenses
|
245
|
161
|
367
|
563
|
257
|
|
8. Profit or loss from joint ventures, associated companies
|
-3,322
|
-249
|
3,734
|
270
|
-1,423
|
|
9. Cost of sales
|
6,515
|
6,302
|
6,372
|
8,302
|
6,994
|
|
10. Enterprise administration expenses
|
4,859
|
5,252
|
5,181
|
5,528
|
6,688
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
16,717
|
21,923
|
21,768
|
14,864
|
14,225
|
|
12. Other income
|
9
|
799
|
2,763
|
7,319
|
35
|
|
13. Other expenses
|
|
159
|
31
|
10
|
35
|
|
14. Other profit (12)-(13)
|
9
|
640
|
2,733
|
7,310
|
0
|
|
15. Total accounting profit before tax (11)+(14)
|
16,726
|
22,563
|
24,501
|
22,174
|
14,225
|
|
16. Costs of current corporate income tax
|
4,716
|
3,039
|
5,442
|
7,543
|
3,417
|
|
17. Costs of deferred corporate income tax
|
|
0
|
0
|
|
|
|
18. Costs of corporate income tax (16)+(17)
|
4,716
|
3,039
|
5,442
|
7,543
|
3,417
|
|
19. Profit after corporate income tax (15)-(18)
|
12,010
|
19,524
|
19,059
|
14,630
|
10,808
|
|
20. Interest after tax of shareholders who not control
|
1,244
|
1,690
|
2,070
|
1,458
|
1,048
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
10,766
|
17,834
|
16,989
|
13,173
|
9,760
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
0
|
