|
|
Q1 2011 | Q2 2011 | Q3 2011 | Q4 2011 | Q1 2012 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
23,431 | 26,541 | 25,889 | 16,665 | 18,553 |
| I. Cash and cash equivalents |
|
|
463 | 857 | 398 | 112 | 120 |
| 1. Cash |
|
|
463 | 857 | 398 | 112 | 120 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
5,802 | 6,158 | 8,007 | 4,732 | 5,033 |
| 1. Short-term receivables of customers |
|
|
3,645 | 3,641 | 5,223 | 3,356 | 3,434 |
| 2. Prepayments to suppliers |
|
|
3,158 | 3,178 | 3,443 | 3,325 | 3,295 |
| 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 |
|
|
289 | 631 | 631 | 632 | 2 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,290 | -1,290 | -1,290 | -2,580 | -1,698 |
| IV. Inventories |
|
|
16,833 | 19,153 | 17,119 | 11,760 | 12,379 |
| 1. Inventories |
|
|
16,833 | 19,153 | 17,119 | 12,668 | 13,168 |
| 2. Provision for decline in value of inventories |
|
|
| | | -908 | -789 |
| V. Other current assets |
|
|
333 | 373 | 365 | 61 | 1,021 |
| 1. Short-term prepaid expenses |
|
|
256 | 227 | 205 | | 884 |
| 2. Deductible VAT |
|
|
| 68 | 95 | 3 | 58 |
| 3. Taxes and the State Receivables |
|
|
49 | 49 | 49 | 49 | 49 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
27 | 29 | 16 | 9 | 29 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
129,693 | 127,998 | 127,011 | 125,759 | 125,742 |
| 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 |
|
|
71,727 | 70,333 | 69,068 | 67,962 | 67,962 |
| 1. Tangible fixed assets |
|
|
37,579 | 36,298 | 35,146 | 34,153 | 34,153 |
| - Cost |
|
|
53,092 | 53,092 | 52,927 | 52,927 | 52,927 |
| - Accumulated depreciation |
|
|
-15,514 | -16,794 | -17,782 | -18,774 | -18,774 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
34,149 | 34,035 | 33,922 | 33,809 | 33,809 |
| - Cost |
|
|
35,695 | 35,695 | 35,695 | 35,695 | 35,695 |
| - Accumulated depreciation |
|
|
-1,547 | -1,660 | -1,773 | -1,886 | -1,886 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
50,608 | 50,854 | 51,022 | 51,040 | 51,124 |
| 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 |
|
|
7,358 | 6,810 | 6,921 | 6,757 | 6,656 |
| 1. Long-term prepaid expenses |
|
|
7,358 | 6,810 | 6,921 | 6,757 | 6,656 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
153,124 | 154,539 | 152,899 | 142,424 | 144,295 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
77,650 | 84,152 | 87,055 | 86,319 | 92,254 |
| I. Current liabilities |
|
|
60,603 | 67,128 | 70,797 | 70,716 | 92,233 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
55,123 | 61,267 | 66,714 | 52,357 | 84,857 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,167 | 2,321 | 3,172 | 1,990 | 2,956 |
| 4. Advances from customers |
|
|
30 | | | | 2,025 |
| 5. Taxes and other payables to the State Budget |
|
|
9 | | | | |
| 6. Payables to employees |
|
|
220 | 209 | 175 | 177 | 291 |
| 7. Short-term accrued expenses |
|
|
| 1,198 | | 1,098 | 1,920 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,055 | 2,132 | 735 | 15,091 | 181 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| 2 | 1 | 1 | 2 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
17,047 | 17,024 | 16,258 | 15,603 | 21 |
| 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 |
|
|
17,000 | 17,000 | 16,237 | 15,582 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
22 | | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
25 | 24 | 21 | 21 | 21 |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
75,474 | 70,387 | 65,844 | 56,106 | 52,041 |
| I. ShareHolder's equity |
|
|
75,474 | 70,387 | 65,844 | 56,106 | 52,041 |
| 1. Owner's investment capital |
|
|
96,000 | 96,000 | 96,000 | 96,000 | 96,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | 8 | |
| 8. Investment and development funds |
|
|
312 | 312 | 312 | 312 | 312 |
| 9. Financial reserve funds |
|
|
154 | 154 | 154 | 154 | 154 |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-20,992 | -26,079 | -30,622 | -40,369 | -44,425 |
| - 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 |
|
|
153,124 | 154,539 | 152,899 | 142,424 | 144,295 |
There is no report.
|
|