|
|
Q1 2012 | Q2 2012 | Q3 2012 | Q4 2012 | Q1 2013 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
597,784 | 629,353 | 477,894 | 585,623 | 1,195,198 |
| I. Cash and cash equivalents |
|
|
22,555 | 43,440 | 9,636 | 62,093 | 285 |
| 1. Cash |
|
|
22,555 | 43,440 | 9,636 | 62,093 | 285 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
134 | 134 | 134 | 30,134 | 545,003 |
| 1. Trading securities |
|
|
134 | 134 | 134 | 30,134 | 545,003 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
432,326 | 480,731 | 382,470 | 430,923 | 593,509 |
| 1. Short-term receivables of customers |
|
|
180,891 | 207,948 | 229,355 | 224,015 | 206,282 |
| 2. Prepayments to suppliers |
|
|
150,068 | 170,199 | 54,667 | 66,680 | 246,842 |
| 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 |
|
|
104,958 | 106,176 | 102,647 | 144,428 | 144,297 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,591 | -3,591 | -4,200 | -4,200 | -3,911 |
| IV. Inventories |
|
|
136,426 | 97,819 | 78,298 | 56,032 | 51,608 |
| 1. Inventories |
|
|
136,426 | 97,819 | 78,298 | 56,032 | 51,608 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
6,343 | 7,228 | 7,357 | 6,441 | 4,792 |
| 1. Short-term prepaid expenses |
|
|
621 | 596 | 683 | 598 | 442 |
| 2. Deductible VAT |
|
|
129 | 816 | | 873 | 913 |
| 3. Taxes and the State Receivables |
|
|
2,078 | 2,078 | 2,083 | 426 | 2 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
3,514 | 3,738 | 4,591 | 4,544 | 3,435 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
143,025 | 144,665 | 143,618 | 108,603 | 96,796 |
| 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 |
|
|
112,230 | 101,893 | 114,507 | 74,772 | 73,355 |
| 1. Tangible fixed assets |
|
|
26,988 | 25,695 | 38,444 | 31,032 | 29,783 |
| - Cost |
|
|
37,867 | 37,398 | 50,724 | 44,102 | 42,644 |
| - Accumulated depreciation |
|
|
-10,879 | -11,703 | -12,280 | -13,070 | -12,860 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
85,242 | 76,198 | 76,063 | 43,740 | 43,572 |
| - Cost |
|
|
87,436 | 78,407 | 78,407 | 46,217 | 46,217 |
| - Accumulated depreciation |
|
|
-2,195 | -2,209 | -2,343 | -2,478 | -2,645 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,883 | 14,009 | 435 | 722 | 959 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
27,526 | 27,526 | 27,526 | 31,956 | 20,113 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
20,226 | 20,226 | 20,226 | 30,756 | 18,913 |
| 3. Other investments in equity instruments |
|
|
7,300 | 7,300 | 7,300 | 1,200 | 1,200 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,387 | 1,238 | 1,150 | 1,153 | 2,369 |
| 1. Long-term prepaid expenses |
|
|
1,387 | 1,238 | 1,150 | 1,153 | 991 |
| 2. Deferred income tax assets |
|
|
| | | | 1,378 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
740,809 | 774,017 | 621,512 | 694,226 | 1,291,994 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
680,960 | 754,612 | 602,437 | 664,527 | 1,281,993 |
| I. Current liabilities |
|
|
679,891 | 753,615 | 601,450 | 607,119 | 1,224,687 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
420,087 | 475,904 | 408,879 | 432,657 | 878,071 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
100,456 | 70,256 | 126,976 | 48,837 | 135,362 |
| 4. Advances from customers |
|
|
156,164 | 201,232 | 62,575 | 94,192 | 209,597 |
| 5. Taxes and other payables to the State Budget |
|
|
1,770 | 13 | 1,232 | 34 | 42 |
| 6. Payables to employees |
|
|
372 | 343 | 374 | 1 | 308 |
| 7. Short-term accrued expenses |
|
|
34 | 222 | 166 | 86 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
775 | 5,412 | 1,016 | 31,079 | 1,076 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
233 | 233 | 233 | 233 | 233 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,069 | 997 | 987 | 57,408 | 57,306 |
| 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 |
|
|
727 | 727 | 727 | 57,408 | 57,306 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
342 | 270 | 260 | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
59,849 | 19,405 | 19,075 | 29,699 | 10,001 |
| I. ShareHolder's equity |
|
|
59,849 | 19,405 | 19,075 | 29,699 | 10,001 |
| 1. Owner's investment capital |
|
|
84,800 | 84,800 | 84,800 | 84,800 | 84,800 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
107 | 107 | 107 | 107 | 107 |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-25,058 | -65,501 | -65,831 | -55,207 | -74,906 |
| - 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 |
|
|
740,809 | 774,017 | 621,512 | 694,226 | 1,291,994 |
There is no report.
|
|