|
|
Q4 2008 | Q4 2009 | Q4 2010 | Q2 2011 | Q4 2011 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
136,470 | 127,184 | 158,949 | 166,932 | 350,025 |
| I. Cash and cash equivalents |
|
|
17,760 | 10,444 | 44,869 | 7,712 | 18,952 |
| 1. Cash |
|
|
17,760 | 1,249 | 14,201 | 7,712 | 14,827 |
| 2. Cash equivalents |
|
|
| 9,195 | 30,668 | | 4,125 |
| II. Short-term financial investments |
|
|
15,594 | 3,594 | 3,594 | 52,594 | 168,894 |
| 1. Trading securities |
|
|
15,594 | 3,594 | 3,594 | 52,594 | 168,894 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
45,564 | 49,570 | 46,367 | 54,416 | 48,582 |
| 1. Short-term receivables of customers |
|
|
17,743 | 13,490 | 13,774 | 22,009 | 9,785 |
| 2. Prepayments to suppliers |
|
|
1,653 | 1,757 | 591 | 4,799 | 2,578 |
| 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 |
|
|
26,169 | 34,322 | 32,002 | 27,607 | 36,219 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
54,670 | 61,015 | 61,223 | 48,455 | 108,834 |
| 1. Inventories |
|
|
54,670 | 61,015 | 61,223 | 48,455 | 108,834 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,882 | 2,561 | 2,896 | 3,756 | 4,764 |
| 1. Short-term prepaid expenses |
|
|
310 | 136 | 111 | 108 | 178 |
| 2. Deductible VAT |
|
|
1,222 | 1,561 | 2,021 | 2,088 | 2,471 |
| 3. Taxes and the State Receivables |
|
|
174 | 104 | 132 | 126 | 380 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,176 | 759 | 633 | 1,433 | 1,734 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
69,463 | 116,229 | 146,472 | 219,485 | 290,274 |
| 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 |
|
|
33,295 | 31,907 | 32,291 | 30,983 | 28,887 |
| 1. Tangible fixed assets |
|
|
32,990 | 31,573 | 32,027 | 30,754 | 28,693 |
| - Cost |
|
|
71,016 | 72,468 | 76,983 | 78,357 | 77,994 |
| - Accumulated depreciation |
|
|
-38,026 | -40,895 | -44,956 | -47,604 | -49,301 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
304 | 334 | 264 | 229 | 194 |
| - Cost |
|
|
588 | 687 | 687 | 687 | 687 |
| - Accumulated depreciation |
|
|
-284 | -353 | -423 | -458 | -492 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,458 | 5,281 | 1,339 | 1,307 | 1,300 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
33,579 | 78,375 | 112,208 | 185,961 | 259,630 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
27,904 | 72,700 | 111,533 | 181,786 | 248,455 |
| 3. Other investments in equity instruments |
|
|
5,675 | 5,675 | 675 | 4,175 | 11,175 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,131 | 666 | 634 | 1,235 | 457 |
| 1. Long-term prepaid expenses |
|
|
1,018 | 655 | 592 | 1,192 | 426 |
| 2. Deferred income tax assets |
|
|
113 | 12 | 42 | 42 | 31 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
205,933 | 243,413 | 305,420 | 386,417 | 640,299 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
114,217 | 134,877 | 181,742 | 260,430 | 514,788 |
| I. Current liabilities |
|
|
113,097 | 119,485 | 156,349 | 145,312 | 277,288 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
79,501 | 83,270 | 104,773 | 103,120 | 220,881 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
24,606 | 24,065 | 36,780 | 28,900 | 32,098 |
| 4. Advances from customers |
|
|
20 | 20 | 30 | 30 | 100 |
| 5. Taxes and other payables to the State Budget |
|
|
962 | 2,532 | 1,164 | 2,138 | 2,039 |
| 6. Payables to employees |
|
|
7,299 | 7,931 | 8,801 | 4,068 | 9,369 |
| 7. Short-term accrued expenses |
|
|
456 | 295 | 794 | 1,296 | 430 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
277 | 748 | 2,646 | 4,000 | 10,957 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-25 | 625 | 1,361 | 1,760 | 1,414 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,120 | 15,392 | 25,394 | 115,117 | 237,500 |
| 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 |
|
|
| | | | 231,937 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,120 | 15,000 | 25,000 | 115,117 | 5,000 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| 392 | 394 | | 562 |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
91,716 | 108,536 | 123,678 | 125,988 | 125,511 |
| I. ShareHolder's equity |
|
|
91,716 | 108,536 | 123,678 | 125,988 | 125,511 |
| 1. Owner's investment capital |
|
|
69,208 | 69,208 | 69,208 | 69,208 | 69,208 |
| 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 |
|
|
| -4,278 | | | |
| 8. Investment and development funds |
|
|
4,907 | 16,712 | 27,047 | 37,049 | 37,049 |
| 9. Financial reserve funds |
|
|
3,194 | 4,279 | 7,025 | 9,000 | 9,000 |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
14,408 | 22,616 | 20,398 | 10,731 | 10,254 |
| - 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 |
|
|
205,933 | 243,413 | 305,420 | 386,417 | 640,299 |
There is no report.
|
|