|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
198,523
|
216,123
|
211,481
|
242,958
|
280,873
|
|
I. Cash and cash equivalents
|
85,340
|
60,604
|
79,293
|
102,820
|
131,036
|
|
1. Cash
|
21,470
|
46,604
|
75,736
|
21,795
|
131,036
|
|
2. Cash equivalents
|
63,870
|
14,000
|
3,558
|
81,025
|
0
|
|
II. Short-term financial investments
|
222
|
22,000
|
10,000
|
0
|
0
|
|
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
|
222
|
22,000
|
10,000
|
0
|
0
|
|
III. Short-term receivables
|
91,172
|
116,849
|
103,521
|
96,197
|
103,967
|
|
1. Short-term receivables of customers
|
85,793
|
111,831
|
105,364
|
71,343
|
96,240
|
|
2. Prepayments to suppliers
|
9,626
|
9,899
|
3,222
|
38,114
|
21,685
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
6. Other short-term receivables
|
7,973
|
6,093
|
5,791
|
3,946
|
2,919
|
|
7. Provision for doubtful short-term receivables
|
-12,219
|
-10,975
|
-10,856
|
-17,205
|
-16,876
|
|
IV. Inventories
|
14,073
|
12,383
|
14,401
|
30,939
|
35,959
|
|
1. Inventories
|
14,450
|
12,759
|
14,777
|
31,315
|
36,320
|
|
2. Provision for decline in value of inventories
|
-376
|
-376
|
-376
|
-376
|
-361
|
|
V. Other current assets
|
7,715
|
4,288
|
4,266
|
13,002
|
9,910
|
|
1. Short-term prepaid expenses
|
4,664
|
4,288
|
4,266
|
13,002
|
9,910
|
|
2. Deductible VAT
|
1,101
|
0
|
0
|
0
|
0
|
|
3. Taxes and the State Receivables
|
1,951
|
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
|
337,639
|
318,966
|
304,491
|
286,319
|
266,272
|
|
I. Long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
1. Long-term customer's receivables
|
0
|
0
|
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
|
183,312
|
170,226
|
157,755
|
145,192
|
137,329
|
|
1. Tangible fixed assets
|
163,200
|
150,661
|
138,739
|
126,723
|
119,408
|
|
- Cost
|
245,222
|
248,389
|
252,168
|
254,952
|
263,083
|
|
- Accumulated depreciation
|
-82,022
|
-97,727
|
-113,430
|
-128,229
|
-143,675
|
|
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
|
20,112
|
19,564
|
19,017
|
18,469
|
17,921
|
|
- Cost
|
23,567
|
23,567
|
23,567
|
23,567
|
23,567
|
|
- Accumulated depreciation
|
-3,455
|
-4,003
|
-4,551
|
-5,099
|
-5,646
|
|
III. Real Estate Investments
|
135,035
|
128,309
|
121,583
|
114,857
|
107,833
|
|
- Cost
|
206,497
|
206,497
|
206,497
|
206,497
|
205,737
|
|
- Accumulated depreciation
|
-71,462
|
-78,188
|
-84,914
|
-91,640
|
-97,904
|
|
IV. Long-term assets in progress
|
14,043
|
14,118
|
19,597
|
21,542
|
16,964
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
14,043
|
14,118
|
19,597
|
21,542
|
16,964
|
|
IV. Long-term financial investments
|
2,856
|
2,856
|
2,856
|
2,856
|
2,856
|
|
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
|
4,488
|
4,488
|
4,488
|
4,488
|
4,488
|
|
4. Provision for diminution in value of financial long-term investments
|
-1,632
|
-1,632
|
-1,632
|
-1,632
|
-1,632
|
|
5. Investments holding until maturity
|
0
|
0
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
734
|
2,189
|
1,821
|
1,383
|
1,193
|
|
1. Long-term prepaid expenses
|
0
|
1,845
|
1,131
|
710
|
525
|
|
2. Deferred income tax assets
|
734
|
344
|
691
|
673
|
668
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
1,659
|
1,269
|
878
|
488
|
98
|
|
TOTAL ASSETS
|
536,162
|
535,090
|
515,972
|
529,277
|
547,145
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
318,531
|
336,596
|
321,645
|
334,756
|
342,189
|
|
I. Current liabilities
|
96,418
|
144,443
|
162,697
|
204,011
|
229,277
|
|
1. Borrowings and short-term financial leased liabilities
|
5,709
|
10,759
|
14,071
|
10,529
|
10,753
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
24,463
|
36,003
|
72,941
|
50,486
|
82,645
|
|
4. Advances from customers
|
9,520
|
19,070
|
2,266
|
69,894
|
80,517
|
|
5. Taxes and other payables to the State Budget
|
4,392
|
7,408
|
10,021
|
8,536
|
7,044
|
|
6. Payables to employees
|
2,518
|
2,961
|
3,251
|
2,243
|
3,407
|
|
7. Short-term accrued expenses
|
13,383
|
36,501
|
14,071
|
20,042
|
10,679
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
11. Other short-term payables
|
17,987
|
13,270
|
20,747
|
18,290
|
12,148
|
|
12. Provision for short term payables
|
17,252
|
16,224
|
22,488
|
22,003
|
20,342
|
|
13. Bonus and welfare fund
|
1,193
|
2,248
|
2,840
|
1,988
|
1,741
|
|
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
|
222,113
|
192,153
|
158,949
|
130,745
|
112,912
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
502
|
502
|
|
2. Long-term accrued expenses
|
0
|
0
|
0
|
0
|
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
|
26,169
|
27,283
|
27,109
|
27,847
|
27,275
|
|
6. Borrowings and long-term financial leased liabilities
|
187,042
|
156,086
|
121,739
|
93,171
|
76,151
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
3,639
|
3,639
|
5,074
|
4,316
|
4,195
|
|
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
|
5,264
|
5,145
|
5,027
|
4,909
|
4,791
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
217,632
|
198,493
|
194,326
|
194,521
|
204,956
|
|
I. ShareHolder's equity
|
217,618
|
198,479
|
194,312
|
194,507
|
204,942
|
|
1. Owner's investment capital
|
132,000
|
132,000
|
132,000
|
132,000
|
132,000
|
|
2. Share capital surplus
|
9,639
|
9,639
|
9,639
|
9,639
|
9,639
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
0
|
0
|
0
|
0
|
0
|
|
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
|
34,420
|
34,420
|
34,420
|
34,420
|
34,420
|
|
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
|
36,205
|
17,277
|
13,720
|
13,481
|
23,847
|
|
- After tax undistributed profit accumulated to the end of prior period
|
4,567
|
6,116
|
657
|
537
|
10,191
|
|
- Profit after tax undistributed this period
|
31,638
|
11,161
|
13,063
|
12,945
|
13,655
|
|
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
|
5,353
|
5,143
|
4,534
|
4,967
|
5,036
|
|
II. Funding resources and other funds
|
14
|
14
|
14
|
14
|
14
|
|
1. Funding resources
|
14
|
14
|
14
|
14
|
14
|
|
2. Funding resources that form fixed assets
|
0
|
0
|
0
|
0
|
0
|
|
3. Retrenchment provision fund
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL CAPITAL RESOURCES
|
536,162
|
535,090
|
515,972
|
529,277
|
547,145
|