|
|
Q4 2011 | Q4 2012 | Q4 2013 | Q4 2014 | Q4 2015 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
15,571 | 10,345 | 7,631 | 9,701 | 9,704 |
| I. Cash and cash equivalents |
|
|
5,489 | 1,589 | 1,359 | 2,166 | 2,736 |
| 1. Cash |
|
|
5,489 | 1,589 | 1,359 | 2,166 | 2,736 |
| 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 |
|
|
7,757 | 4,198 | 4,125 | 5,207 | 5,662 |
| 1. Short-term receivables of customers |
|
|
2,526 | 1,686 | 2,587 | 2,846 | 2,397 |
| 2. Prepayments to suppliers |
|
|
4,757 | 2,463 | 1,536 | 2,338 | 2,706 |
| 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 |
|
|
475 | 208 | 226 | 268 | 603 |
| 7. Provision for doubtful short-term receivables |
|
|
| -160 | -225 | -245 | -45 |
| IV. Inventories |
|
|
834 | 2,658 | 358 | 568 | 717 |
| 1. Inventories |
|
|
834 | 2,658 | 358 | 568 | 717 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,490 | 1,901 | 1,789 | 1,760 | 590 |
| 1. Short-term prepaid expenses |
|
|
| 530 | 568 | 700 | 590 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
4 | 62 | 62 | 62 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,485 | 1,309 | 1,159 | 999 | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
63,620 | 88,398 | 80,832 | 71,619 | 68,728 |
| I. Long-term receivables |
|
|
| | | | 2,024 |
| 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 |
|
|
| | | | 2,024 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
43,849 | 68,114 | 67,504 | 61,518 | 57,819 |
| 1. Tangible fixed assets |
|
|
35,658 | 59,923 | 58,217 | 52,231 | 49,295 |
| - Cost |
|
|
66,038 | 92,477 | 92,884 | 91,520 | 93,017 |
| - Accumulated depreciation |
|
|
-30,380 | -32,554 | -34,668 | -39,289 | -43,722 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
8,191 | 8,191 | 9,287 | 9,287 | 8,524 |
| - Cost |
|
|
8,346 | 8,346 | 9,442 | 9,442 | 8,524 |
| - Accumulated depreciation |
|
|
-155 | -155 | -155 | -155 | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3,467 | 3,357 | 1,614 | 1,621 | 1,855 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 1,855 |
| IV. Long-term financial investments |
|
|
5,285 | 5,285 | 5,285 | 5,285 | 5,285 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
5,263 | 5,263 | 5,263 | 5,263 | 5,263 |
| 3. Other investments in equity instruments |
|
|
22 | 22 | 22 | 22 | 22 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
11,019 | 11,642 | 6,429 | 3,195 | 1,745 |
| 1. Long-term prepaid expenses |
|
|
10,298 | 10,422 | 5,708 | 2,473 | 1,489 |
| 2. Deferred income tax assets |
|
|
| | | | 256 |
| 3. Other long-term assets |
|
|
721 | 1,221 | 721 | 722 | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
79,191 | 98,744 | 88,463 | 81,320 | 78,432 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
28,308 | 46,583 | 46,328 | 35,888 | 24,173 |
| I. Current liabilities |
|
|
13,182 | 18,168 | 16,124 | 10,335 | 11,920 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,074 | 9,074 | 7,402 | 4,891 | 3,960 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,583 | 5,209 | 4,643 | 1,339 | 1,895 |
| 4. Advances from customers |
|
|
629 | 568 | 295 | 479 | 717 |
| 5. Taxes and other payables to the State Budget |
|
|
726 | 718 | 1,212 | 1,210 | 2,614 |
| 6. Payables to employees |
|
|
2,180 | 2,079 | 1,223 | 1,721 | 1,929 |
| 7. Short-term accrued expenses |
|
|
871 | 86 | 234 | 275 | 144 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 5 |
| 11. Other short-term payables |
|
|
2,690 | 410 | 1,108 | 411 | 649 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
429 | 25 | 7 | 7 | 7 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
15,126 | 28,415 | 30,204 | 25,553 | 12,253 |
| 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 |
|
|
10,082 | 10,063 | 10,837 | 11,077 | 574 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
4,960 | 18,352 | 19,367 | 14,476 | 10,516 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
84 | | | | |
| 10. Provision for long-term payables |
|
|
| | | | 1,163 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
50,883 | 52,161 | 42,134 | 45,433 | 54,259 |
| I. ShareHolder's equity |
|
|
50,883 | 52,161 | 42,134 | 45,433 | 54,259 |
| 1. Owner's investment capital |
|
|
47,801 | 47,801 | 47,801 | 47,801 | 47,801 |
| 2. Share capital surplus |
|
|
194 | 194 | 194 | 194 | 194 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-894 | -894 | -894 | -894 | -894 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
2,964 | 2,964 | 3,057 | 3,057 | 3,718 |
| 9. Financial reserve funds |
|
|
813 | 530 | 661 | 661 | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6 | 1,566 | -8,684 | -5,385 | 3,441 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | -5,385 |
| - Profit after tax undistributed this period |
|
|
| | | | 8,826 |
| 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 |
|
|
79,191 | 98,744 | 88,463 | 81,320 | 78,432 |
There is no report.
|
|