|
|
Q4 2013 | Q1 2014 | Q2 2014 | Q3 2014 | Q4 2014 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
610,377 | 660,771 | 721,922 | 731,576 | 900,999 |
| I. Cash and cash equivalents |
|
|
56,750 | 12,629 | 79,465 | 56,518 | 101,152 |
| 1. Cash |
|
|
21,417 | 12,629 | 65,741 | 44,076 | 78,208 |
| 2. Cash equivalents |
|
|
35,334 | | 13,723 | 12,443 | 22,944 |
| II. Short-term financial investments |
|
|
9,617 | 10,000 | 10,000 | 10,000 | 10,000 |
| 1. Trading securities |
|
|
9,617 | 10,000 | 10,000 | 10,000 | 10,000 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
313,626 | 317,404 | 339,523 | 341,410 | 400,847 |
| 1. Short-term receivables of customers |
|
|
261,816 | 261,786 | 273,668 | 282,202 | 299,083 |
| 2. Prepayments to suppliers |
|
|
41,651 | 33,753 | 35,963 | 35,293 | 19,802 |
| 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 |
|
|
10,385 | 22,092 | 32,119 | 29,142 | 90,188 |
| 7. Provision for doubtful short-term receivables |
|
|
-227 | -227 | -2,227 | -5,227 | -8,227 |
| IV. Inventories |
|
|
223,866 | 303,445 | 278,789 | 309,129 | 383,065 |
| 1. Inventories |
|
|
223,866 | 303,445 | 278,789 | 309,129 | 383,065 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
6,517 | 17,293 | 14,145 | 14,518 | 5,935 |
| 1. Short-term prepaid expenses |
|
|
1,194 | 1,130 | 1,191 | 1,979 | 1,611 |
| 2. Deductible VAT |
|
|
5,286 | 16,060 | 12,782 | 12,274 | 4,310 |
| 3. Taxes and the State Receivables |
|
|
30 | 96 | 164 | 258 | 8 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
7 | 7 | 7 | 7 | 7 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
116,391 | 134,811 | 138,119 | 136,173 | 150,736 |
| 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 |
|
|
88,005 | 121,733 | 97,623 | 99,203 | 99,579 |
| 1. Tangible fixed assets |
|
|
73,320 | 107,048 | 82,938 | 84,518 | 84,894 |
| - Cost |
|
|
200,741 | 237,543 | 217,464 | 222,517 | 226,433 |
| - Accumulated depreciation |
|
|
-127,422 | -130,495 | -134,526 | -137,999 | -141,539 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
14,685 | 14,685 | 14,685 | 14,685 | 14,685 |
| - Cost |
|
|
16,954 | 16,933 | 16,933 | 16,933 | 16,933 |
| - Accumulated depreciation |
|
|
-2,269 | -2,248 | -2,248 | -2,248 | -2,248 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
24,606 | 10,084 | 36,792 | 33,511 | 43,575 |
| 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 |
|
|
3,781 | 2,994 | 3,704 | 3,460 | 7,582 |
| 1. Long-term prepaid expenses |
|
|
3,600 | 2,814 | 3,523 | 3,280 | 7,402 |
| 2. Deferred income tax assets |
|
|
180 | 180 | 180 | 180 | 180 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
726,768 | 795,582 | 860,041 | 867,749 | 1,051,735 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
406,402 | 463,217 | 537,143 | 532,359 | 702,554 |
| I. Current liabilities |
|
|
406,402 | 451,717 | 525,893 | 521,109 | 695,304 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
312,328 | 357,181 | 455,466 | 456,967 | 474,824 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
75,659 | 77,178 | 31,475 | 42,270 | 200,848 |
| 4. Advances from customers |
|
|
1,657 | 1,002 | 1,115 | 1,557 | 1,768 |
| 5. Taxes and other payables to the State Budget |
|
|
5,392 | 6,601 | 4,049 | 5,065 | 3,887 |
| 6. Payables to employees |
|
|
1,659 | 1,871 | 1,762 | 1,773 | 1,814 |
| 7. Short-term accrued expenses |
|
|
5,182 | 3,022 | 4,219 | 6,275 | 6,012 |
| 8. Short-term intercompany payables |
|
|
73 | 89 | 102 | 116 | 16 |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,452 | 4,774 | 27,703 | 7,085 | 6,136 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| 11,500 | 11,250 | 11,250 | 7,250 |
| 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 |
|
|
| 11,500 | 11,250 | 11,250 | 7,250 |
| 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 |
|
|
320,366 | 332,365 | 322,898 | 335,390 | 349,181 |
| I. ShareHolder's equity |
|
|
320,366 | 332,365 | 322,898 | 335,390 | 349,181 |
| 1. Owner's investment capital |
|
|
229,506 | 229,506 | 229,506 | 229,506 | 229,506 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
36 | 36 | | 62 | 82 |
| 5. Treasury shares |
|
|
-36 | -36 | -36 | -62 | -82 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | 36 | | |
| 11. After tax undistributed profit |
|
|
90,860 | 102,859 | 93,392 | 105,884 | 119,675 |
| - 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 |
|
|
726,768 | 795,582 | 860,041 | 867,749 | 1,051,735 |
There is no report.
|
|