|
|
|
Q4 2012 | Q4 2013 | Q4 2014 | Q4 2015 | Q4 2016 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,002 | 9,656 | 18,802 | 17,772 | 9,871 |
 | I. Cash and cash equivalents |
|
|
7,239 | 1,724 | 9,978 | 5,834 | 4,378 |
 | 1. Cash |
|
|
1,239 | 1,724 | 1,478 | 1,334 | 4,378 |
 | 2. Cash equivalents |
|
|
6,000 | | 8,500 | 4,500 | |
 | 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 |
|
|
951 | 4,480 | 5,031 | 5,027 | 1,351 |
 | 1. Short-term receivables of customers |
|
|
429 | 3,223 | 4,639 | 4,696 | 682 |
 | 2. Prepayments to suppliers |
|
|
407 | 1,048 | 274 | 109 | |
 | 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 |
|
|
114 | 209 | 118 | 221 | 669 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
1,299 | 3,170 | 3,576 | 6,848 | 3,655 |
 | 1. Inventories |
|
|
1,299 | 3,170 | 3,576 | 6,848 | 3,655 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
514 | 281 | 216 | 64 | 488 |
 | 1. Short-term prepaid expenses |
|
|
88 | 82 | 30 | | 17 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
241 | 8 | | 64 | 471 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
186 | 190 | 186 | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
51,458 | 53,669 | 53,390 | 53,880 | 50,080 |
 | I. Long-term receivables |
|
|
236 | | | | |
 | 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 |
|
|
236 | | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
36,023 | 42,584 | 50,394 | 49,082 | 45,074 |
 | 1. Tangible fixed assets |
|
|
36,023 | 42,561 | 50,382 | 49,082 | 45,074 |
 | - Cost |
|
|
59,426 | 67,525 | 79,029 | 81,590 | 81,558 |
 | - Accumulated depreciation |
|
|
-23,403 | -24,964 | -28,647 | -32,508 | -36,484 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| 23 | 12 | | |
 | - Cost |
|
|
| 35 | 35 | 35 | 35 |
 | - Accumulated depreciation |
|
|
| -12 | -23 | -35 | -35 |
 | III. Real Estate Investments |
|
|
808 | 699 | 589 | 2,799 | 2,534 |
 | - Cost |
|
|
1,229 | 1,154 | 1,154 | 3,500 | 3,500 |
 | - Accumulated depreciation |
|
|
-422 | -456 | -565 | -700 | -966 |
 | IV. Long-term assets in progress |
|
|
12,348 | 7,737 | 148 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
1,647 | 1,647 | 1,647 | 1,647 | 1,647 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,647 | 1,647 | 1,647 | 1,647 | 1,647 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
395 | 1,002 | 612 | 352 | 825 |
 | 1. Long-term prepaid expenses |
|
|
395 | 1,002 | 612 | 352 | 825 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
61,460 | 63,325 | 72,192 | 71,653 | 59,951 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,432 | 16,741 | 16,879 | 15,892 | 13,592 |
 | I. Current liabilities |
|
|
7,873 | 13,630 | 15,916 | 14,533 | 12,788 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,692 | 3,396 | 4,300 | 5,637 | 8,814 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
872 | 177 | 272 | 1,584 | 601 |
 | 4. Advances from customers |
|
|
333 | 232 | 239 | 301 | 287 |
 | 5. Taxes and other payables to the State Budget |
|
|
759 | 1,591 | 2,172 | 767 | 110 |
 | 6. Payables to employees |
|
|
1,752 | 6,112 | 6,021 | 3,641 | 1,900 |
 | 7. Short-term accrued expenses |
|
|
66 | 66 | 72 | 72 | 144 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 7 | |
 | 11. Other short-term payables |
|
|
775 | 414 | 292 | 169 | 279 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,624 | 1,641 | 2,550 | 2,355 | 653 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,559 | 3,112 | 963 | 1,359 | 804 |
 | 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 |
|
|
5,559 | 3,112 | 958 | 1,359 | 804 |
 | 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 |
|
|
| | 5 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
48,028 | 46,583 | 55,313 | 55,761 | 46,359 |
 | I. ShareHolder's equity |
|
|
48,028 | 46,583 | 55,313 | 55,761 | 46,359 |
 | 1. Owner's investment capital |
|
|
37,398 | 37,398 | 37,398 | 37,398 | 37,398 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
3,127 | 4,123 | 4,460 | 6,298 | 6,458 |
 | 9. Financial reserve funds |
|
|
478 | 744 | 1,250 | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,207 | 4,319 | 12,205 | 12,066 | 2,504 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | 2,669 | 99 |
 | - Profit after tax undistributed this period |
|
|
| | | 9,397 | 2,405 |
 | 12. Investment capital resource for basic construction |
|
|
818 | | | | |
 | 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 |
|
|
61,460 | 63,325 | 72,192 | 71,653 | 59,951 |
There is no report.
|
|