|
|
Q4 2009 | Q1 2010 | Q4 2010 | Q4 2011 | Q4 2012 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,259,082 | 818,574 | 728,448 | 652,167 | 900,288 |
| I. Cash and cash equivalents |
|
|
63,926 | 566 | 1,478 | 5,507 | 1,187 |
| 1. Cash |
|
|
63,926 | 566 | 1,478 | 507 | 1,187 |
| 2. Cash equivalents |
|
|
| | | 5,000 | |
| II. Short-term financial investments |
|
|
749,380 | 749,937 | 658,591 | 621,362 | 893,132 |
| 1. Trading securities |
|
|
764,548 | 765,104 | 658,591 | 621,362 | 893,132 |
| 2. Provision for diminution in value of trading securities |
|
|
-15,167 | -15,167 | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
445,622 | 63,902 | 67,697 | 22,849 | 4,606 |
| 1. Short-term receivables of customers |
|
|
274,568 | 13,495 | 8,276 | 11,385 | 4,459 |
| 2. Prepayments to suppliers |
|
|
8,049 | 9,699 | 1,580 | 1,285 | 79 |
| 3. Short-term intercompany receivables |
|
|
156,746 | 24,682 | 1,759 | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
6,260 | 16,026 | 56,082 | 10,178 | 68 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
| | | 24 | 108 |
| 1. Inventories |
|
|
| | | 24 | 108 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
153 | 4,169 | 682 | 2,424 | 1,255 |
| 1. Short-term prepaid expenses |
|
|
134 | 267 | 668 | 394 | 168 |
| 2. Deductible VAT |
|
|
| 3,885 | | | |
| 3. Taxes and the State Receivables |
|
|
| | | 2,025 | 1,082 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
19 | 17 | 13 | 5 | 5 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,392,099 | 1,396,714 | 975,259 | 775,247 | 752,569 |
| 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 |
|
|
1,613 | 1,538 | 1,947 | 2,632 | 2,025 |
| 1. Tangible fixed assets |
|
|
1,590 | 1,519 | 1,939 | 2,632 | 2,025 |
| - Cost |
|
|
2,016 | 2,045 | 2,773 | 4,103 | 4,103 |
| - Accumulated depreciation |
|
|
-425 | -526 | -834 | -1,472 | -2,078 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
22 | 19 | 8 | | |
| - Cost |
|
|
42 | 42 | 42 | 42 | 42 |
| - Accumulated depreciation |
|
|
-20 | -23 | -34 | -42 | -42 |
| III. Real Estate Investments |
|
|
298,803 | 297,213 | 294,199 | 288,063 | 282,096 |
| - Cost |
|
|
298,803 | 297,213 | 303,643 | 303,976 | 304,873 |
| - Accumulated depreciation |
|
|
| | -9,444 | -15,913 | -22,777 |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
963,374 | 971,385 | 552,402 | 368,865 | 365,356 |
| 1. Investment in subsidiaries |
|
|
480 | 480 | | | |
| 2. Investments in associated companies, joint ventures |
|
|
957,000 | 957,000 | 537,000 | 363,000 | 363,000 |
| 3. Other investments in equity instruments |
|
|
5,894 | 13,905 | 15,402 | 5,865 | 2,356 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
128,308 | 126,578 | 126,710 | 115,687 | 103,092 |
| 1. Long-term prepaid expenses |
|
|
121,005 | 119,275 | 126,710 | 115,687 | 103,092 |
| 2. Deferred income tax assets |
|
|
7,304 | 7,304 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,651,180 | 2,215,288 | 1,703,706 | 1,427,414 | 1,652,857 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,974,533 | 1,596,087 | 1,070,156 | 792,001 | 690,540 |
| I. Current liabilities |
|
|
1,511,845 | 1,121,540 | 387,782 | 563,118 | 545,857 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
142,288 | | 70,000 | 482,591 | 495,000 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
73,239 | 4,632 | 4,027 | 1,024 | 456 |
| 4. Advances from customers |
|
|
| 339 | | | 86 |
| 5. Taxes and other payables to the State Budget |
|
|
311,558 | 220,980 | 3,672 | 1,440 | 1,891 |
| 6. Payables to employees |
|
|
174 | 356 | 47 | 122 | 79 |
| 7. Short-term accrued expenses |
|
|
52,391 | 51,629 | 45,888 | 64,067 | 44,363 |
| 8. Short-term intercompany payables |
|
|
| 838,383 | 230,303 | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
930,321 | | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,874 | 5,220 | 33,845 | 13,873 | 3,982 |
| 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 |
|
|
462,688 | 474,547 | 682,374 | 228,884 | 144,683 |
| 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 |
|
|
12,685 | 24,544 | 14,755 | 7,668 | 18,234 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
450,000 | 450,000 | 650,000 | 200,000 | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | 17,618 | 21,215 | 126,449 |
| 9. Provision for job loss allowance |
|
|
| 3 | 1 | | |
| 10. Provision for long-term payables |
|
|
3 | | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
676,648 | 619,201 | 633,550 | 635,412 | 962,318 |
| I. ShareHolder's equity |
|
|
676,648 | 619,201 | 633,550 | 635,412 | 962,318 |
| 1. Owner's investment capital |
|
|
600,000 | 600,000 | 600,000 | 600,000 | 600,000 |
| 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 |
|
|
-11,707 | | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | 1,845 |
| 10. Other funds belonging to owner's equity |
|
|
| | | 1,845 | |
| 11. After tax undistributed profit |
|
|
88,354 | 19,201 | 33,550 | 33,567 | 360,472 |
| - 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 |
|
|
2,651,180 | 2,215,288 | 1,703,706 | 1,427,414 | 1,652,857 |
There is no report.
|
|