|
|
Q4 2010 | Q4 2011 | Q4 2012 | Q4 2013 | Q4 2014 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
82,531 | 97,037 | 84,436 | 93,073 | 82,302 |
| I. Cash and cash equivalents |
|
|
3,927 | 328 | 1,441 | 5,226 | 6,784 |
| 1. Cash |
|
|
1,427 | 328 | 1,441 | 5,226 | 6,784 |
| 2. Cash equivalents |
|
|
2,500 | | | | |
| II. Short-term financial investments |
|
|
7,353 | 7,355 | 6,957 | 5,248 | 3,967 |
| 1. Trading securities |
|
|
7,353 | 7,355 | 6,957 | 6,424 | 5,220 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | -1,176 | -1,253 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
45,319 | 41,092 | 36,809 | 40,805 | 30,676 |
| 1. Short-term receivables of customers |
|
|
37,177 | 35,741 | 23,174 | 31,598 | 24,124 |
| 2. Prepayments to suppliers |
|
|
312 | 583 | 7,115 | 2,223 | 23 |
| 3. Short-term intercompany receivables |
|
|
6,177 | 5,139 | 6,794 | 6,882 | 6,947 |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
2,283 | 286 | 287 | 816 | 617 |
| 7. Provision for doubtful short-term receivables |
|
|
-630 | -657 | -562 | -713 | -1,036 |
| IV. Inventories |
|
|
19,768 | 41,956 | 35,390 | 39,802 | 39,863 |
| 1. Inventories |
|
|
19,768 | 41,956 | 35,390 | 39,802 | 39,863 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
6,163 | 6,306 | 3,839 | 1,993 | 1,012 |
| 1. Short-term prepaid expenses |
|
|
| | | 14 | |
| 2. Deductible VAT |
|
|
| 557 | | | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
6,163 | 5,749 | 3,839 | 1,978 | 1,012 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,367 | 10,857 | 10,441 | 10,155 | 9,885 |
| I. Long-term receivables |
|
|
192 | 172 | 92 | 92 | 92 |
| 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 |
|
|
192 | 172 | 92 | 92 | 92 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,680 | 2,476 | 2,339 | 2,130 | 2,124 |
| 1. Tangible fixed assets |
|
|
1,680 | 2,476 | 2,339 | 2,130 | 2,124 |
| - Cost |
|
|
2,849 | 3,313 | 3,357 | 3,108 | 3,289 |
| - Accumulated depreciation |
|
|
-1,168 | -838 | -1,018 | -977 | -1,165 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
18 | 18 | 18 | | |
| - Accumulated depreciation |
|
|
-18 | -18 | -18 | | |
| III. Real Estate Investments |
|
|
668 | 642 | 616 | 590 | 564 |
| - Cost |
|
|
1,311 | 1,311 | 1,311 | 1,311 | 1,311 |
| - Accumulated depreciation |
|
|
-642 | -668 | -695 | -721 | -747 |
| IV. Long-term assets in progress |
|
|
713 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
5,860 | 6,400 | 6,400 | 6,400 | 6,400 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,085 | 1,085 | 1,085 | 1,085 | 1,085 |
| 3. Other investments in equity instruments |
|
|
4,775 | 5,315 | 5,315 | 5,315 | 5,315 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,253 | 1,167 | 994 | 943 | 706 |
| 1. Long-term prepaid expenses |
|
|
1,253 | 1,167 | 994 | 943 | 706 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
92,897 | 107,894 | 94,877 | 103,228 | 92,187 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
76,786 | 92,666 | 79,510 | 87,782 | 76,579 |
| I. Current liabilities |
|
|
69,333 | 86,382 | 74,762 | 84,329 | 74,405 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
38,745 | 40,194 | 37,484 | 21,757 | 32,909 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
9,254 | 15,398 | 12,785 | 36,162 | 16,154 |
| 4. Advances from customers |
|
|
12,529 | 20,611 | 9,808 | 9,615 | 1,908 |
| 5. Taxes and other payables to the State Budget |
|
|
738 | 106 | 1,051 | 856 | 1,085 |
| 6. Payables to employees |
|
|
898 | 1,364 | 4,673 | 4,988 | 6,322 |
| 7. Short-term accrued expenses |
|
|
| | | | 47 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,115 | 8,659 | 8,955 | 10,938 | 15,960 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
53 | 50 | 6 | 14 | 20 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
7,453 | 6,285 | 4,749 | 3,453 | 2,174 |
| 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 |
|
|
795 | 795 | 795 | 795 | 795 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
79 | 80 | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
6,579 | 5,410 | 3,953 | 2,657 | 1,379 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
16,112 | 15,227 | 15,366 | 15,446 | 15,609 |
| I. ShareHolder's equity |
|
|
16,112 | 15,227 | 15,366 | 15,446 | 15,609 |
| 1. Owner's investment capital |
|
|
15,500 | 15,500 | 15,500 | 15,500 | 15,500 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-678 | -678 | -678 | -678 | -678 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
113 | 214 | 154 | 162 | 203 |
| 9. Financial reserve funds |
|
|
107 | 192 | 149 | 157 | 172 |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,069 | | 242 | 305 | 412 |
| - 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 |
|
|
92,897 | 107,894 | 94,877 | 103,228 | 92,187 |
There is no report.
|
|