|
|
Q4 2013 | Q4 2014 | Q4 2015 | Q2 2016 | Q4 2016 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
27,637 | 27,204 | 41,826 | 47,526 | 45,879 |
| I. Cash and cash equivalents |
|
|
288 | 615 | 1,166 | 1,848 | 1,458 |
| 1. Cash |
|
|
288 | 615 | 1,166 | 1,848 | 1,458 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | 4,000 | 4,000 | 5,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 4,000 | 4,000 | 5,000 |
| III. Short-term receivables |
|
|
16,065 | 18,697 | 24,362 | 21,262 | 30,597 |
| 1. Short-term receivables of customers |
|
|
16,942 | 19,252 | 23,732 | 17,015 | 28,722 |
| 2. Prepayments to suppliers |
|
|
538 | 625 | 2,531 | 5,419 | 3,463 |
| 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 |
|
|
4,972 | 4,941 | 8,139 | 8,929 | 8,784 |
| 7. Provision for doubtful short-term receivables |
|
|
-6,387 | -6,121 | -10,040 | -10,102 | -10,371 |
| IV. Inventories |
|
|
9,678 | 6,162 | 11,669 | 20,129 | 8,699 |
| 1. Inventories |
|
|
9,678 | 6,162 | 11,669 | 20,129 | 8,699 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,606 | 1,730 | 630 | 287 | 125 |
| 1. Short-term prepaid expenses |
|
|
48 | | 500 | 287 | 125 |
| 2. Deductible VAT |
|
|
| | 130 | | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,558 | 1,730 | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,481 | 10,378 | 9,132 | 14,377 | 13,440 |
| I. Long-term receivables |
|
|
| | 344 | 15 | 380 |
| 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 |
|
|
| | 344 | 15 | 380 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
11,212 | 10,108 | 8,568 | 14,137 | 12,845 |
| 1. Tangible fixed assets |
|
|
11,212 | 10,108 | 8,568 | 14,137 | 12,845 |
| - Cost |
|
|
31,353 | 31,092 | 30,973 | 37,799 | 37,680 |
| - Accumulated depreciation |
|
|
-20,141 | -20,984 | -22,405 | -23,662 | -24,835 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 41 | 69 | 89 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 41 | 69 | 89 |
| 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 |
|
|
269 | 270 | 179 | 156 | 126 |
| 1. Long-term prepaid expenses |
|
|
| | 44 | 29 | 23 |
| 2. Deferred income tax assets |
|
|
| | 136 | 127 | 102 |
| 3. Other long-term assets |
|
|
269 | 270 | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
39,118 | 37,581 | 50,959 | 61,903 | 59,319 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
21,940 | 19,876 | 34,477 | 47,016 | 41,393 |
| I. Current liabilities |
|
|
21,920 | 18,922 | 31,852 | 43,004 | 37,718 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,936 | 5,006 | 7,738 | 11,725 | 5,132 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,695 | 970 | 3,734 | 5,918 | 5,774 |
| 4. Advances from customers |
|
|
232 | 494 | 1,226 | 9,569 | 704 |
| 5. Taxes and other payables to the State Budget |
|
|
2,145 | 4,055 | 5,705 | 4,123 | 5,904 |
| 6. Payables to employees |
|
|
3,248 | 2,476 | 5,527 | 2,800 | 6,074 |
| 7. Short-term accrued expenses |
|
|
13 | 22 | 61 | 116 | 1,915 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
6,993 | 5,363 | 5,974 | 6,793 | 8,667 |
| 12. Provision for short term payables |
|
|
| | 1,320 | 1,320 | 3,171 |
| 13. Bonus and welfare fund |
|
|
657 | 536 | 568 | 639 | 376 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
20 | 954 | 2,625 | 4,012 | 3,675 |
| 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 |
|
|
20 | | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| 954 | 2,625 | 4,012 | 3,675 |
| 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 |
|
|
17,179 | 17,705 | 16,482 | 14,887 | 17,926 |
| I. ShareHolder's equity |
|
|
14,224 | 15,283 | 16,058 | 14,481 | 17,610 |
| 1. Owner's investment capital |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
| 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. Investment and development funds |
|
|
2,771 | 2,771 | 3,521 | 3,521 | 3,521 |
| 9. Financial reserve funds |
|
|
750 | 750 | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
703 | 1,762 | 1,886 | 351 | 3,427 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
| | 1,886 | 351 | 3,427 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | 650 | 609 | 661 |
| II. Funding resources and other funds |
|
|
2,955 | 2,422 | 424 | 405 | 317 |
| 1. Funding resources |
|
|
-133 | | | | |
| 2. Funding resources that form fixed assets |
|
|
3,088 | 2,422 | 424 | 405 | 317 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
39,118 | 37,581 | 50,959 | 61,903 | 59,319 |
There is no report.
|
|