|
|
Q1 2012 | Q2 2012 | Q3 2012 | Q4 2012 | Q1 2013 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
94,046 | 144,067 | 196,558 | 136,268 | 151,565 |
| I. Cash and cash equivalents |
|
|
178 | 2,584 | 10,406 | 6,097 | 973 |
| 1. Cash |
|
|
178 | 2,584 | 10,406 | 6,097 | 973 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
1,765 | | | | |
| 1. Trading securities |
|
|
1,765 | | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
45,781 | 47,505 | 67,714 | 41,642 | 44,241 |
| 1. Short-term receivables of customers |
|
|
47,189 | 41,992 | 63,070 | 49,538 | 50,049 |
| 2. Prepayments to suppliers |
|
|
4,247 | 4,548 | 3,517 | 1,414 | 901 |
| 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 |
|
|
5,793 | 13,877 | 14,038 | 12,066 | 14,666 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,448 | -12,912 | -12,912 | -21,375 | -21,375 |
| IV. Inventories |
|
|
43,155 | 89,430 | 112,337 | 79,989 | 95,127 |
| 1. Inventories |
|
|
43,207 | 89,481 | 112,733 | 80,040 | 95,179 |
| 2. Provision for decline in value of inventories |
|
|
-52 | -52 | -395 | -52 | -52 |
| V. Other current assets |
|
|
3,167 | 4,547 | 6,101 | 8,540 | 11,223 |
| 1. Short-term prepaid expenses |
|
|
436 | 890 | 1,070 | 1,703 | 5,055 |
| 2. Deductible VAT |
|
|
1,054 | 1,920 | 3,204 | 4,683 | 4,425 |
| 3. Taxes and the State Receivables |
|
|
179 | 179 | 179 | 199 | 216 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,499 | 1,559 | 1,649 | 1,954 | 1,527 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
154,295 | 145,585 | 142,948 | 150,163 | 148,568 |
| 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 |
|
|
128,199 | 129,393 | 128,099 | 135,038 | 135,687 |
| 1. Tangible fixed assets |
|
|
126,905 | 128,102 | 126,808 | 133,751 | 134,400 |
| - Cost |
|
|
219,366 | 223,575 | 225,436 | 232,111 | 236,563 |
| - Accumulated depreciation |
|
|
-92,461 | -95,473 | -98,628 | -98,360 | -102,163 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,294 | 1,291 | 1,291 | 1,287 | 1,287 |
| - Cost |
|
|
1,383 | 1,383 | 1,383 | 1,383 | 1,383 |
| - Accumulated depreciation |
|
|
-89 | -92 | -92 | -96 | -96 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3,326 | 3,557 | 3,315 | 4,623 | 3,256 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
12,124 | 3,800 | 3,800 | 3,800 | 3,800 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
10,164 | 1,800 | 1,800 | 1,800 | 1,800 |
| 3. Other investments in equity instruments |
|
|
1,960 | 2,000 | 2,000 | 2,000 | 2,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
10,646 | 8,835 | 7,734 | 6,703 | 5,824 |
| 1. Long-term prepaid expenses |
|
|
10,646 | 8,835 | 7,734 | 6,703 | 5,824 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
248,340 | 289,651 | 339,506 | 286,431 | 300,133 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
155,705 | 213,628 | 271,053 | 250,230 | 263,791 |
| I. Current liabilities |
|
|
94,385 | 161,160 | 215,063 | 197,551 | 212,433 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
47,232 | 58,988 | 118,010 | 111,830 | 121,855 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
20,075 | 27,638 | 30,249 | 27,192 | 30,058 |
| 4. Advances from customers |
|
|
479 | 29,962 | 30,435 | 25,685 | 24,199 |
| 5. Taxes and other payables to the State Budget |
|
|
22 | 284 | 310 | 267 | 266 |
| 6. Payables to employees |
|
|
2,127 | 2,223 | 1,098 | 1,597 | 2,030 |
| 7. Short-term accrued expenses |
|
|
5,609 | 3,789 | 2,987 | 3,969 | 8,714 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
18,842 | 38,275 | 31,975 | 27,012 | 25,310 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
61,320 | 52,468 | 55,990 | 52,679 | 51,359 |
| 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 |
|
|
| 50,000 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
59,990 | | 50,000 | 50,000 | 50,000 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
144 | 2,468 | 2,227 | | -75 |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
1,186 | | 3,763 | 2,679 | 1,434 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
92,636 | 76,023 | 68,453 | 36,202 | 36,341 |
| I. ShareHolder's equity |
|
|
92,351 | 75,738 | 68,167 | 35,916 | 36,056 |
| 1. Owner's investment capital |
|
|
150,000 | 150,000 | 150,000 | 150,000 | 150,000 |
| 2. Share capital surplus |
|
|
233,085 | 233,085 | 233,085 | 233,085 | 233,085 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-68,655 | -68,655 | -68,655 | -68,655 | -68,655 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| 602 | 602 | 602 | 602 |
| 9. Financial reserve funds |
|
|
1,055 | 1,356 | 1,356 | 1,356 | 1,356 |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-223,135 | -240,651 | -248,221 | -280,472 | -280,332 |
| - 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 |
|
|
285 | 285 | 285 | 285 | 285 |
| 1. Funding resources |
|
|
162 | 162 | 162 | 162 | 162 |
| 2. Funding resources that form fixed assets |
|
|
123 | 123 | 123 | 123 | 123 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
248,340 | 289,651 | 339,506 | 286,431 | 300,133 |
There is no report.
|
|