|
|
Q2 2012 | Q3 2012 | Q4 2012 | Q1 2013 | Q2 2013 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
501,547 | 463,878 | 978,045 | 996,832 | 1,198,196 |
| I. Cash and cash equivalents |
|
|
9,689 | 38,120 | 397,579 | 402,810 | 30,351 |
| 1. Cash |
|
|
9,689 | 7,265 | 9,637 | 17,245 | 30,351 |
| 2. Cash equivalents |
|
|
| 30,855 | 387,942 | 385,565 | |
| II. Short-term financial investments |
|
|
| | | | 507,524 |
| 1. Trading securities |
|
|
| | | | 507,524 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
174,843 | 71,694 | 169,335 | 176,929 | 249,951 |
| 1. Short-term receivables of customers |
|
|
76,441 | 56,081 | 104,344 | 123,379 | 81,486 |
| 2. Prepayments to suppliers |
|
|
92,017 | 11,101 | 59,029 | 50,083 | 64,806 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
9,279 | 7,406 | 7,094 | 4,542 | 104,734 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,894 | -2,894 | -1,131 | -1,076 | -1,076 |
| IV. Inventories |
|
|
303,242 | 343,273 | 391,693 | 386,628 | 388,180 |
| 1. Inventories |
|
|
303,242 | 343,273 | 391,693 | 386,628 | 388,180 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
13,773 | 10,792 | 19,439 | 30,466 | 22,189 |
| 1. Short-term prepaid expenses |
|
|
2,382 | 4,203 | 6,531 | 14,897 | 12,217 |
| 2. Deductible VAT |
|
|
9,674 | 6,495 | 12,775 | 15,480 | 9,922 |
| 3. Taxes and the State Receivables |
|
|
4 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,713 | 93 | 133 | 88 | 50 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
220,760 | 304,065 | 298,286 | 366,718 | 440,503 |
| I. Long-term receivables |
|
|
| | | | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
195,489 | 195,982 | 231,305 | 258,356 | 295,000 |
| 1. Tangible fixed assets |
|
|
148,176 | 147,098 | 150,720 | 177,706 | 182,694 |
| - Cost |
|
|
215,281 | 220,052 | 230,089 | 264,123 | 276,505 |
| - Accumulated depreciation |
|
|
-67,105 | -72,954 | -79,368 | -86,417 | -93,811 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
47,313 | 48,884 | 80,585 | 80,650 | 112,306 |
| - Cost |
|
|
50,275 | 52,331 | 84,522 | 85,522 | 118,121 |
| - Accumulated depreciation |
|
|
-2,963 | -3,447 | -3,937 | -4,872 | -5,815 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
17,789 | 97,701 | 54,416 | 94,995 | 126,331 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
7,161 | 10,032 | 12,274 | 13,076 | 18,881 |
| 1. Long-term prepaid expenses |
|
|
7,161 | 10,032 | 12,274 | 13,076 | 18,881 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
320 | 350 | 291 | 291 | 291 |
| TOTAL ASSETS |
|
|
722,307 | 767,943 | 1,276,331 | 1,363,550 | 1,638,699 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
403,137 | 419,461 | 540,706 | 619,647 | 903,361 |
| I. Current liabilities |
|
|
397,137 | 413,461 | 540,706 | 619,647 | 681,971 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
337,300 | 345,262 | 451,921 | 547,455 | 626,396 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
36,989 | 42,020 | 72,759 | 57,533 | 32,531 |
| 4. Advances from customers |
|
|
2,141 | 2,823 | 603 | 2,365 | 8,392 |
| 5. Taxes and other payables to the State Budget |
|
|
6,241 | 3,689 | 1,645 | 168 | 1,250 |
| 6. Payables to employees |
|
|
5,641 | 6,519 | 6,517 | 7,521 | 8,030 |
| 7. Short-term accrued expenses |
|
|
2,829 | 1,809 | 2,030 | 1,681 | 2,605 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,114 | 9,953 | 4,153 | 2,661 | 2,505 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,883 | 1,386 | 1,079 | 262 | 262 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
6,000 | 6,000 | | | 221,390 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
6,000 | 6,000 | | | 221,390 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
319,170 | 348,482 | 735,624 | 743,903 | 735,338 |
| I. ShareHolder's equity |
|
|
319,170 | 348,482 | 735,624 | 743,903 | 735,338 |
| 1. Owner's investment capital |
|
|
119,999 | 119,999 | 180,000 | 180,000 | 180,000 |
| 2. Share capital surplus |
|
|
7,307 | 7,307 | 324,998 | 324,998 | 320,948 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
13,395 | 13,395 | 13,395 | 13,395 | 13,395 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
178,468 | 207,781 | 217,231 | 225,510 | 220,995 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
| | | | |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
722,307 | 767,943 | 1,276,331 | 1,363,550 | 1,638,699 |
There is no report.
|
|