|
|
Q4 2008 | Q4 2009 | Q2 2010 | Q4 2010 | Q4 2011 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
19,367 | 6,603 | | 26,973 | 28,359 |
| I. Cash and cash equivalents |
|
|
3,625 | 679 | | 7,147 | 5,231 |
| 1. Cash |
|
|
3,625 | 679 | | 7,147 | 5,231 |
| 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 |
|
|
11,128 | 5,059 | 15,010 | 10,123 | 15,335 |
| 1. Short-term receivables of customers |
|
|
7,868 | 496 | 9,926 | 7,071 | 9,822 |
| 2. Prepayments to suppliers |
|
|
2,830 | 3,898 | 5,258 | 3,452 | 4,607 |
| 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 |
|
|
951 | 665 | 387 | 261 | 1,579 |
| 7. Provision for doubtful short-term receivables |
|
|
-522 | | -561 | -661 | -673 |
| IV. Inventories |
|
|
2,951 | 193 | | 5,871 | 3,871 |
| 1. Inventories |
|
|
2,951 | 193 | | 5,871 | 3,871 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,663 | 673 | | 3,832 | 3,923 |
| 1. Short-term prepaid expenses |
|
|
32 | 105 | | 79 | 24 |
| 2. Deductible VAT |
|
|
18 | 254 | | 1,165 | 1,717 |
| 3. Taxes and the State Receivables |
|
|
379 | 222 | | 368 | 368 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,234 | 92 | | 2,220 | 1,814 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
49,153 | 52,126 | | 60,775 | 63,914 |
| 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 |
|
|
41,781 | 42,038 | | 42,573 | 54,996 |
| 1. Tangible fixed assets |
|
|
32,212 | 33,262 | 32,640 | 33,774 | 46,204 |
| - Cost |
|
|
55,740 | 58,172 | 58,642 | 60,249 | 75,325 |
| - Accumulated depreciation |
|
|
-23,527 | -24,911 | -26,002 | -26,475 | -29,122 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
9,568 | 8,777 | 8,822 | 8,799 | 8,792 |
| - Cost |
|
|
9,594 | 8,831 | 8,916 | 8,916 | 8,956 |
| - Accumulated depreciation |
|
|
-26 | -55 | -95 | -118 | -164 |
| III. Real Estate Investments |
|
|
299 | 1,714 | | 1,735 | 238 |
| - Cost |
|
|
815 | 2,297 | | 2,356 | 815 |
| - Accumulated depreciation |
|
|
-516 | -583 | | -622 | -577 |
| IV. Long-term assets in progress |
|
|
2,089 | 804 | | 11,861 | 6,141 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
3,000 | 6,554 | | 3,000 | |
| 1. Investment in subsidiaries |
|
|
| 3,554 | | | |
| 2. Investments in associated companies, joint ventures |
|
|
3,000 | 3,000 | | | |
| 3. Other investments in equity instruments |
|
|
| | | 3,000 | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,985 | 1,016 | | 1,606 | 2,540 |
| 1. Long-term prepaid expenses |
|
|
1,671 | 766 | | 1,092 | 2,010 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
314 | 250 | | 514 | 530 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
68,520 | 58,729 | 86,219 | 87,748 | 92,273 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
36,773 | 26,705 | 55,041 | 54,803 | 59,111 |
| I. Current liabilities |
|
|
27,576 | 17,153 | 38,343 | 33,933 | 36,354 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
14,071 | 13,694 | 13,976 | 13,691 | 17,554 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,791 | 313 | 6,781 | 6,026 | 6,829 |
| 4. Advances from customers |
|
|
3,478 | 23 | 7,791 | 8,335 | 5,801 |
| 5. Taxes and other payables to the State Budget |
|
|
831 | 113 | 890 | 541 | 595 |
| 6. Payables to employees |
|
|
1,351 | 1,311 | 924 | 1,384 | 796 |
| 7. Short-term accrued expenses |
|
|
2,604 | 3 | 5,733 | 3,195 | 4,313 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,451 | 1,696 | 2,355 | 1,134 | 886 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | -106 | -372 | -419 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,197 | 9,552 | 16,698 | 20,870 | 22,756 |
| 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 |
|
|
445 | 452 | 422 | 482 | 464 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,726 | 8,994 | 16,158 | 20,256 | 22,053 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
26 | 105 | 117 | 131 | 171 |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | 68 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
31,747 | 32,024 | | 32,945 | 33,163 |
| I. ShareHolder's equity |
|
|
31,747 | 32,024 | 979 | 32,945 | 33,163 |
| 1. Owner's investment capital |
|
|
29,100 | 29,100 | | 29,100 | 29,100 |
| 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 |
|
|
| -2 | | 194 | 60 |
| 8. Investment and development funds |
|
|
| 263 | 425 | 425 | 534 |
| 9. Financial reserve funds |
|
|
| 296 | 554 | 554 | 825 |
| 10. Other funds belonging to owner's equity |
|
|
2,647 | | | | |
| 11. After tax undistributed profit |
|
|
| 2,367 | | 2,672 | 2,643 |
| - 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 |
|
|
68,520 | 58,729 | | 87,748 | 92,273 |
There is no report.
|
|