|
|
Q4 2015 | Q2 2016 | Q4 2016 | Q4 2017 | Q4 2018 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
595,573 | 687,236 | 867,216 | 868,994 | 821,890 |
| I. Cash and cash equivalents |
|
|
49,133 | 18,458 | 92,709 | 12,696 | 8,793 |
| 1. Cash |
|
|
41,440 | 18,458 | 89,935 | 9,812 | 8,793 |
| 2. Cash equivalents |
|
|
7,693 | | 2,774 | 2,884 | |
| II. Short-term financial investments |
|
|
| 18,949 | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 18,949 | | | |
| III. Short-term receivables |
|
|
393,519 | 429,790 | 553,194 | 698,983 | 652,162 |
| 1. Short-term receivables of customers |
|
|
331,306 | 425,697 | 369,256 | 405,216 | 342,776 |
| 2. Prepayments to suppliers |
|
|
16,010 | 30,628 | 31,113 | 27,496 | 30,535 |
| 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 |
|
|
85,101 | 12,363 | 190,267 | 292,251 | 310,653 |
| 7. Provision for doubtful short-term receivables |
|
|
-38,898 | -38,898 | -37,442 | -25,980 | -31,802 |
| IV. Inventories |
|
|
152,921 | 117,781 | 221,314 | 149,790 | 160,935 |
| 1. Inventories |
|
|
152,921 | 117,781 | 221,314 | 149,790 | 160,935 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| 102,258 | | 7,526 | |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | | 7,526 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| 102,258 | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
72,379 | 68,279 | 86,662 | 92,820 | 73,811 |
| 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 |
|
|
57,975 | 54,727 | 56,634 | 61,081 | 49,461 |
| 1. Tangible fixed assets |
|
|
56,580 | 53,341 | 55,256 | 59,720 | 48,109 |
| - Cost |
|
|
183,364 | 185,730 | 183,565 | 193,436 | 175,267 |
| - Accumulated depreciation |
|
|
-126,784 | -132,389 | -128,309 | -133,716 | -127,159 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,395 | 1,386 | 1,378 | 1,361 | 1,353 |
| - Cost |
|
|
2,285 | 2,285 | 2,285 | 2,285 | 1,597 |
| - Accumulated depreciation |
|
|
-890 | -898 | -907 | -924 | -244 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 3,013 | 441 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 3,013 | 441 | | |
| IV. Long-term financial investments |
|
|
| | | 5,600 | 5,600 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | 5,600 | 5,600 |
| 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 |
|
|
14,404 | 10,539 | 29,588 | 26,138 | 18,749 |
| 1. Long-term prepaid expenses |
|
|
14,404 | 10,539 | 29,588 | 26,138 | 18,749 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
667,952 | 755,515 | 953,878 | 961,814 | 895,701 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
593,678 | 675,610 | 872,885 | 876,654 | 816,632 |
| I. Current liabilities |
|
|
581,262 | 664,581 | 849,021 | 845,782 | 791,242 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
152,355 | 244,213 | 234,015 | 283,065 | 197,671 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
174,002 | 162,878 | 221,961 | 184,412 | 161,666 |
| 4. Advances from customers |
|
|
117,852 | 119,834 | 233,486 | 205,177 | 199,786 |
| 5. Taxes and other payables to the State Budget |
|
|
32,078 | 29,347 | 18,040 | 18,222 | 24,302 |
| 6. Payables to employees |
|
|
21,855 | 20,517 | 27,675 | 17,667 | 21,656 |
| 7. Short-term accrued expenses |
|
|
| | 530 | 16,469 | 32,266 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
79,583 | 85,028 | 111,437 | 94,657 | 145,791 |
| 12. Provision for short term payables |
|
|
1,415 | 1,415 | | 21,370 | |
| 13. Bonus and welfare fund |
|
|
2,122 | 1,350 | 1,877 | 4,743 | 8,103 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,416 | 11,029 | 23,864 | 30,872 | 25,390 |
| 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 |
|
|
12,416 | 11,029 | 23,864 | 30,872 | 25,390 |
| 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 |
|
|
74,274 | 79,905 | 80,993 | 85,160 | 79,069 |
| I. ShareHolder's equity |
|
|
74,274 | 79,905 | 80,993 | 85,160 | 79,069 |
| 1. Owner's investment capital |
|
|
48,500 | 48,500 | 48,500 | 48,500 | 48,500 |
| 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. Investment and development funds |
|
|
8,755 | 8,755 | 10,027 | 11,780 | 13,633 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
4,299 | 4,299 | 4,935 | 6,352 | 8,205 |
| 11. After tax undistributed profit |
|
|
12,720 | 18,351 | 17,531 | 18,528 | 8,732 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
141 | 15,646 | 3,084 | 4,699 | 5,297 |
| - Profit after tax undistributed this period |
|
|
12,580 | 2,705 | 14,447 | 13,829 | 3,435 |
| 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 |
|
|
667,952 | 755,515 | 953,878 | 961,814 | 895,701 |
There is no report.
|
|