|
|
|
Q2 2014 | Q3 2014 | Q4 2014 | Q1 2015 | Q4 2015 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
79,799 | 76,130 | 62,769 | 62,420 | 74,677 |
 | I. Cash and cash equivalents |
|
|
1,506 | 743 | 484 | 1,073 | 1,233 |
 | 1. Cash |
|
|
1,506 | 743 | 484 | 1,073 | 1,233 |
 | 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 |
|
|
22,740 | 22,693 | 13,240 | 11,883 | 17,062 |
 | 1. Short-term receivables of customers |
|
|
22,532 | 22,747 | 13,727 | 12,342 | 15,240 |
 | 2. Prepayments to suppliers |
|
|
413 | 487 | 158 | 112 | 466 |
 | 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 |
|
|
1,377 | 874 | 624 | 698 | 3,974 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,582 | -1,415 | -1,269 | -1,269 | -2,618 |
 | IV. Inventories |
|
|
53,103 | 49,663 | 47,740 | 47,616 | 51,096 |
 | 1. Inventories |
|
|
55,895 | 52,456 | 50,451 | 51,104 | 54,117 |
 | 2. Provision for decline in value of inventories |
|
|
-2,792 | -2,792 | -2,711 | -3,488 | -3,021 |
 | V. Other current assets |
|
|
2,451 | 3,031 | 1,305 | 1,847 | 5,287 |
 | 1. Short-term prepaid expenses |
|
|
398 | 1,368 | 331 | 387 | 4,236 |
 | 2. Deductible VAT |
|
|
687 | 518 | 200 | 264 | 3 |
 | 3. Taxes and the State Receivables |
|
|
73 | 63 | 64 | 63 | 63 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
1,293 | 1,082 | 711 | 1,132 | 985 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
99,462 | 97,308 | 94,838 | 92,408 | 80,870 |
 | 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 |
|
|
77,977 | 75,862 | 73,714 | 71,578 | 65,577 |
 | 1. Tangible fixed assets |
|
|
72,006 | 69,938 | 67,837 | 65,746 | 59,885 |
 | - Cost |
|
|
148,228 | 148,337 | 148,337 | 148,337 | 126,470 |
 | - Accumulated depreciation |
|
|
-76,222 | -78,399 | -80,501 | -82,591 | -66,585 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
5,971 | 5,924 | 5,878 | 5,831 | 5,692 |
 | - Cost |
|
|
8,546 | 8,546 | 8,546 | 8,546 | 8,546 |
 | - Accumulated depreciation |
|
|
-2,575 | -2,621 | -2,668 | -2,714 | -2,853 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
10,791 | 11,036 | 10,670 | 10,614 | 10,614 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 10,614 |
 | IV. Long-term financial investments |
|
|
1,088 | 1,088 | 1,088 | 1,088 | 1,031 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,909 | 1,909 | 1,909 | 1,909 | 1,909 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-821 | -821 | -821 | -821 | -878 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
9,606 | 9,321 | 9,366 | 9,127 | 3,647 |
 | 1. Long-term prepaid expenses |
|
|
5,766 | 5,629 | 5,820 | 5,729 | 693 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
17 | 17 | 17 | 17 | 14 |
 | VI. Goodwills |
|
|
3,823 | 3,676 | 3,529 | 3,382 | 2,941 |
 | TOTAL ASSETS |
|
|
179,261 | 173,439 | 157,607 | 154,827 | 155,547 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
135,858 | 130,540 | 120,326 | 127,494 | 143,880 |
 | I. Current liabilities |
|
|
106,710 | 99,312 | 95,439 | 102,487 | 143,218 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
65,486 | 59,581 | 65,640 | 78,226 | 112,588 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
13,559 | 17,077 | 10,427 | 9,237 | 11,847 |
 | 4. Advances from customers |
|
|
1,284 | 1,244 | 1,508 | 1,269 | 1,272 |
 | 5. Taxes and other payables to the State Budget |
|
|
88 | 217 | 117 | 1 | 599 |
 | 6. Payables to employees |
|
|
2,472 | 2,629 | 1,448 | 1,143 | 1,966 |
 | 7. Short-term accrued expenses |
|
|
1,094 | 610 | 626 | 666 | 3,183 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
22,474 | 17,703 | 15,421 | 11,695 | 11,514 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
254 | 252 | 251 | 250 | 248 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
29,147 | 31,227 | 24,887 | 25,007 | 662 |
 | 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 |
|
|
28,415 | 30,495 | 24,337 | 24,457 | 177 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
732 | 732 | 551 | 551 | 485 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
43,403 | 42,899 | 37,281 | 27,333 | 11,667 |
 | I. ShareHolder's equity |
|
|
43,403 | 42,899 | 37,281 | 27,333 | 11,667 |
 | 1. Owner's investment capital |
|
|
73,425 | 73,425 | 73,425 | 73,425 | 73,425 |
 | 2. Share capital surplus |
|
|
6,661 | 6,661 | 6,661 | 6,661 | 6,661 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,021 | -2,021 | -2,021 | -2,021 | -2,021 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
6,012 | 6,012 | 6,012 | 10,132 | 10,132 |
 | 9. Financial reserve funds |
|
|
4,120 | 4,120 | 4,120 | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-44,795 | -45,299 | -50,917 | -60,865 | -76,531 |
 | - 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 |
|
|
179,261 | 173,439 | 157,607 | 154,827 | 155,547 |
There is no report.
|
|