|
|
Q4 2012 | Q1 2013 | Q2 2013 | Q3 2013 | Q4 2013 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
17,797 | 15,113 | 16,494 | 16,567 | 17,318 |
| I. Cash and cash equivalents |
|
|
1,578 | 320 | 504 | 527 | 936 |
| 1. Cash |
|
|
1,578 | 320 | 504 | 527 | 936 |
| 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 |
|
|
10,846 | 7,528 | 8,952 | 8,126 | 9,029 |
| 1. Short-term receivables of customers |
|
|
5,030 | 5,040 | 5,285 | 4,870 | 7,251 |
| 2. Prepayments to suppliers |
|
|
4,409 | 2,293 | 3,586 | 3,150 | 1,730 |
| 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 |
|
|
1,585 | 373 | 260 | 284 | 226 |
| 7. Provision for doubtful short-term receivables |
|
|
-178 | -178 | -178 | -178 | -178 |
| IV. Inventories |
|
|
4,657 | 5,441 | 5,798 | 6,438 | 6,460 |
| 1. Inventories |
|
|
4,657 | 5,441 | 5,798 | 6,438 | 6,460 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
717 | 1,824 | 1,240 | 1,476 | 893 |
| 1. Short-term prepaid expenses |
|
|
477 | 881 | 739 | 830 | 593 |
| 2. Deductible VAT |
|
|
| 700 | 209 | 299 | 75 |
| 3. Taxes and the State Receivables |
|
|
| | | 59 | 17 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
240 | 244 | 292 | 289 | 208 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
46,593 | 56,241 | 56,730 | 61,789 | 64,159 |
| 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 |
|
|
40,244 | 39,811 | 39,239 | 38,505 | 58,223 |
| 1. Tangible fixed assets |
|
|
35,166 | 34,794 | 34,283 | 33,611 | 53,389 |
| - Cost |
|
|
46,892 | 47,190 | 47,353 | 47,353 | 67,638 |
| - Accumulated depreciation |
|
|
-11,726 | -12,396 | -13,070 | -13,743 | -14,249 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
5,078 | 5,017 | 4,956 | 4,895 | 4,834 |
| - Cost |
|
|
6,436 | 6,436 | 6,436 | 6,436 | 6,436 |
| - Accumulated depreciation |
|
|
-1,358 | -1,419 | -1,480 | -1,541 | -1,602 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3,344 | 13,369 | 15,492 | 21,333 | 2,305 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,004 | 3,061 | 1,999 | 1,950 | 3,631 |
| 1. Long-term prepaid expenses |
|
|
3,004 | 3,061 | 1,999 | 1,950 | 3,631 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
64,390 | 71,354 | 73,224 | 78,355 | 81,477 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
27,675 | 34,959 | 40,299 | 44,744 | 48,921 |
| I. Current liabilities |
|
|
13,747 | 18,888 | 21,345 | 21,153 | 28,817 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
8,291 | 12,016 | 13,398 | 13,822 | 21,261 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,451 | 2,681 | 3,510 | 2,990 | 3,283 |
| 4. Advances from customers |
|
|
609 | 663 | 703 | 1,000 | 356 |
| 5. Taxes and other payables to the State Budget |
|
|
233 | 293 | 29 | 2 | 49 |
| 6. Payables to employees |
|
|
731 | 439 | 481 | 796 | 1,195 |
| 7. Short-term accrued expenses |
|
|
55 | 311 | 216 | 133 | 199 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,168 | 2,153 | 2,713 | 2,197 | 2,245 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
208 | 332 | 294 | 213 | 229 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
13,928 | 16,071 | 18,954 | 23,591 | 20,104 |
| 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 |
|
|
13,928 | 16,071 | 18,954 | 23,591 | 20,104 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
36,715 | 36,395 | 32,925 | 33,611 | 32,556 |
| I. ShareHolder's equity |
|
|
36,715 | 36,395 | 32,925 | 33,611 | 32,556 |
| 1. Owner's investment capital |
|
|
30,017 | 30,017 | 30,017 | 30,017 | 30,017 |
| 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 |
|
|
1,081 | 1,299 | 1,299 | 1,299 | 1,309 |
| 10. Other funds belonging to owner's equity |
|
|
8 | 27 | 73 | 50 | 3 |
| 11. After tax undistributed profit |
|
|
5,609 | 5,053 | 1,536 | 2,246 | 1,227 |
| - 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 |
|
|
64,390 | 71,354 | 73,224 | 78,355 | 81,477 |
There is no report.
|
|