|
ASSETS
|
|
|
|
|
|
|
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS
|
277,596
|
326,566
|
582,392
|
500,341
|
438,029
|
|
I. Cash and cash equivalents
|
18,169
|
51,696
|
33,636
|
78,909
|
5,391
|
|
1. Cash
|
13,073
|
46,585
|
31,136
|
14,983
|
5,391
|
|
2. Cash equivalents
|
5,096
|
5,111
|
2,500
|
63,925
|
0
|
|
II. Short-term financial investments
|
620
|
620
|
862
|
552
|
36,863
|
|
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
|
620
|
620
|
862
|
552
|
36,863
|
|
III. Short-term receivables
|
144,511
|
99,691
|
381,996
|
207,997
|
243,432
|
|
1. Short-term receivables of customers
|
103,753
|
56,936
|
341,801
|
176,348
|
202,647
|
|
2. Prepayments to suppliers
|
14,011
|
14,896
|
28,866
|
14,740
|
23,841
|
|
3. Short-term intercompany receivables
|
0
|
450
|
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
|
27,345
|
28,006
|
11,871
|
17,278
|
17,313
|
|
7. Provision for doubtful short-term receivables
|
-597
|
-597
|
-542
|
-369
|
-369
|
|
IV. Inventories
|
111,233
|
167,210
|
155,749
|
200,230
|
144,744
|
|
1. Inventories
|
111,233
|
167,210
|
155,749
|
200,230
|
144,744
|
|
2. Provision for decline in value of inventories
|
0
|
0
|
0
|
0
|
0
|
|
V. Other current assets
|
3,063
|
7,350
|
10,148
|
12,653
|
7,599
|
|
1. Short-term prepaid expenses
|
424
|
571
|
1,264
|
1,165
|
1,167
|
|
2. Deductible VAT
|
2,008
|
6,148
|
8,253
|
10,857
|
5,800
|
|
3. Taxes and the State Receivables
|
631
|
631
|
631
|
631
|
631
|
|
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
|
24,578
|
25,923
|
25,363
|
24,144
|
23,285
|
|
I. Long-term receivables
|
1,234
|
1,265
|
1,374
|
1,266
|
1,276
|
|
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
|
1,234
|
1,265
|
1,374
|
1,266
|
1,276
|
|
6. Provision for doubtful long-term receivables
|
0
|
0
|
0
|
0
|
0
|
|
II. Fixed assets
|
17,800
|
19,182
|
18,778
|
17,811
|
17,042
|
|
1. Tangible fixed assets
|
12,678
|
14,317
|
14,169
|
13,448
|
12,909
|
|
- Cost
|
58,144
|
60,508
|
61,220
|
61,257
|
61,484
|
|
- Accumulated depreciation
|
-45,466
|
-46,191
|
-47,051
|
-47,809
|
-48,575
|
|
2. Fixed assets of financial leasing
|
5,122
|
4,865
|
4,609
|
4,364
|
4,134
|
|
- Cost
|
8,041
|
8,041
|
8,041
|
8,041
|
8,041
|
|
- Accumulated depreciation
|
-2,919
|
-3,176
|
-3,432
|
-3,677
|
-3,907
|
|
3. Intangible fixed assets
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
307
|
307
|
307
|
307
|
307
|
|
- Accumulated depreciation
|
-307
|
-307
|
-307
|
-307
|
-307
|
|
III. Real Estate Investments
|
0
|
0
|
0
|
0
|
0
|
|
- Cost
|
0
|
0
|
0
|
0
|
0
|
|
- Accumulated depreciation
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term assets in progress
|
0
|
0
|
0
|
0
|
0
|
|
1. Costs of long-term production, business in progress
|
0
|
0
|
0
|
0
|
0
|
|
2. Costs of construction in progress
|
0
|
0
|
0
|
0
|
0
|
|
IV. Long-term financial investments
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
|
V. Total other long-term assets
|
5,544
|
5,475
|
5,211
|
5,067
|
4,967
|
|
1. Long-term prepaid expenses
|
5,290
|
5,856
|
5,137
|
5,123
|
4,713
|
|
2. Deferred income tax assets
|
254
|
-380
|
74
|
-57
|
254
|
|
3. Other long-term assets
|
0
|
0
|
0
|
0
|
0
|
|
VI. Goodwills
|
0
|
0
|
0
|
0
|
0
|
|
TOTAL ASSETS
|
302,174
|
352,489
|
607,755
|
524,485
|
461,314
|
|
CAPITAL RESOURCES
|
|
|
|
|
|
|
A. LIABILITIES
|
236,274
|
289,557
|
526,808
|
450,145
|
397,042
|
|
I. Current liabilities
|
230,877
|
283,973
|
519,965
|
444,198
|
391,138
|
|
1. Borrowings and short-term financial leased liabilities
|
111,993
|
139,534
|
232,363
|
220,788
|
274,675
|
|
2. Long-term borrowings are due to pay
|
0
|
0
|
0
|
0
|
0
|
|
3. Short-term payables to sellers
|
97,969
|
122,677
|
265,490
|
202,668
|
98,333
|
|
4. Advances from customers
|
8,454
|
9,487
|
8,319
|
7,403
|
4,011
|
|
5. Taxes and other payables to the State Budget
|
352
|
113
|
2,073
|
1,174
|
346
|
|
6. Payables to employees
|
225
|
230
|
1,506
|
604
|
834
|
|
7. Short-term accrued expenses
|
1,376
|
317
|
161
|
3,685
|
5,400
|
|
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
|
57
|
40
|
24
|
9
|
0
|
|
11. Other short-term payables
|
8,030
|
9,214
|
7,721
|
5,777
|
5,060
|
|
12. Provision for short term payables
|
0
|
0
|
0
|
0
|
0
|
|
13. Bonus and welfare fund
|
2,421
|
2,360
|
2,308
|
2,090
|
2,480
|
|
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
|
5,397
|
5,584
|
6,843
|
5,946
|
5,904
|
|
1. Long-term payables to sellers
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
200
|
255
|
|
6. Borrowings and long-term financial leased liabilities
|
4,417
|
5,218
|
6,480
|
5,384
|
4,930
|
|
7. Convertible bonds
|
0
|
0
|
0
|
0
|
0
|
|
8. Deferred income tax payables
|
615
|
0
|
0
|
0
|
357
|
|
9. Provision for job loss allowance
|
0
|
0
|
0
|
0
|
0
|
|
10. Provision for long-term payables
|
366
|
366
|
363
|
363
|
363
|
|
11. Long-term unrealized revenue
|
0
|
0
|
0
|
0
|
0
|
|
12. Development fund of science and technology
|
0
|
0
|
0
|
0
|
0
|
|
B. OWNER'S EQUITY
|
65,900
|
62,932
|
80,946
|
74,340
|
64,272
|
|
I. ShareHolder's equity
|
65,900
|
62,932
|
80,946
|
74,340
|
64,272
|
|
1. Owner's investment capital
|
45,347
|
45,347
|
45,347
|
45,347
|
45,347
|
|
2. Share capital surplus
|
200
|
200
|
200
|
200
|
200
|
|
3. Bond conversion option
|
0
|
0
|
0
|
0
|
0
|
|
4. Other owner's capital
|
0
|
0
|
0
|
0
|
0
|
|
5. Treasury shares
|
-56
|
-56
|
-56
|
-56
|
-56
|
|
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
|
1,179
|
|
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
|
9,591
|
6,686
|
23,128
|
16,986
|
5,894
|
|
- After tax undistributed profit accumulated to the end of prior period
|
19,214
|
19,214
|
19,214
|
23,143
|
19,214
|
|
- Profit after tax undistributed this period
|
-9,623
|
-12,528
|
3,914
|
-6,157
|
-13,320
|
|
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
|
10,818
|
10,755
|
12,327
|
11,863
|
11,708
|
|
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
|
302,174
|
352,489
|
607,755
|
524,485
|
461,314
|