|
|
|
Q3 2010 | Q4 2010 | Q1 2011 | Q2 2011 | Q3 2011 |
 | ASSETS |
|
|
| | | | |
 | A. SHORT-TERM ASSETS |
|
|
4,520,774 | 6,618,809 | 10,104,398 | 11,082,019 | 10,564,364 |
 | I. Cash and cash equivalents |
|
|
590,483 | 1,137,179 | 1,093,498 | 1,512,649 | 850,085 |
 | 1. Cash |
|
|
510,483 | 810,194 | 422,632 | 770,392 | 291,108 |
 | 2. Cash equivalents |
|
|
80,000 | 326,985 | 670,865 | 742,256 | 558,977 |
 | II. Short-term investments |
|
|
105,659 | 174,826 | 574,544 | 451,363 | 470,132 |
 | 1. Short-term investments |
|
|
105,659 | 180,726 | 582,931 | 461,685 | 472,285 |
 | 2. Provision for diminution in value of short-term investments |
|
|
| -5,900 | -8,387 | -10,322 | -2,153 |
 | III. Short-term Accounts receivable |
|
|
2,782,555 | 3,306,251 | 5,443,776 | 6,002,671 | 5,666,647 |
 | 1. Trade accounts receivable |
|
|
713,994 | 1,173,480 | 1,898,607 | 1,839,015 | 1,632,358 |
 | 2. Prepayments to suppliers |
|
|
1,257,511 | 1,124,203 | 1,782,218 | 2,232,278 | 2,153,621 |
 | 3. Inter-company receivable |
|
|
| | | | |
 | 4. Construction plan receivable |
|
|
681,102 | 375,277 | 795,371 | 954,136 | 978,003 |
 | 5. Other receivables |
|
|
180,248 | 668,941 | 1,013,748 | 1,058,511 | 983,530 |
 | 6. Provision for doubtful debts |
|
|
-50,302 | -35,649 | -46,169 | -81,270 | -80,865 |
 | IV. Inventories |
|
|
859,770 | 1,738,306 | 2,516,075 | 2,679,603 | 3,177,907 |
 | 1. Inventories |
|
|
862,567 | 1,744,325 | 2,517,980 | 2,679,603 | 3,177,907 |
 | 2. Provision for decline in value of inventories |
|
|
-2,797 | -6,019 | -1,905 | | |
 | V. Other current assets |
|
|
182,307 | 262,246 | 476,506 | 435,733 | 399,592 |
 | 1. Short-term prepayments |
|
|
46,586 | 26,619 | 52,224 | 50,030 | 50,131 |
 | 2. VAT to be reclaimed |
|
|
69,932 | 109,106 | 208,274 | 172,676 | 187,477 |
 | 3. Other taxes receivables |
|
|
466 | 724 | 1,468 | 4,418 | 4,101 |
 | 4. Other current assets |
|
|
65,323 | 125,796 | 214,541 | 208,609 | 157,883 |
 | B. LONG-TERM ASSESTS |
|
|
3,396,386 | 5,277,886 | 7,272,493 | 6,349,039 | 6,663,878 |
 | I. Long-term accounts receivables |
|
|
101 | 12,303 | 11,686 | 5,637 | 5,572 |
 | 1. Long-term trade accounts receivables |
|
|
| | | | |
 | 2. Capital at the unit directly under the company |
|
|
| | | | |
 | 3. Long-term inter-company receivables |
|
|
| | | | |
 | 4. Other long-term receivables |
|
|
101 | 12,303 | 11,686 | 5,637 | 5,592 |
 | 5. Provision for long-term bad-debts |
|
|
| | | | -20 |
 | II. Fixed assets |
|
|
937,867 | 1,954,891 | 3,760,215 | 3,393,253 | 3,789,556 |
 | 1. Tangible fixed assets |
|
|
534,290 | 648,543 | 797,992 | 778,474 | 778,203 |
 | - Cost |
|
|
719,443 | 879,882 | 1,073,963 | 1,077,605 | 1,106,393 |
 | - Accumulated depreciation |
|
|
-185,154 | -231,339 | -275,971 | -299,131 | -328,189 |
 | 2. Leasing fixed assets |
|
|
29,755 | 49,304 | 68,682 | 69,533 | 104,668 |
 | - Cost |
|
|
31,537 | 52,282 | 73,809 | 77,089 | 115,605 |
 | - Accumulated depreciation |
|
|
-1,783 | -2,979 | -5,127 | -7,556 | -10,937 |
 | 3. Intangible fixed assets |
|
|
222,275 | 274,708 | 187,354 | 186,559 | 189,691 |
 | - Cost |
|
|
223,243 | 276,409 | 189,793 | 189,433 | 193,324 |
 | - Accumulated depreciation |
|
|
-969 | -1,701 | -2,439 | -2,874 | -3,632 |
 | 4. Construction in progress |
|
|
151,548 | 982,337 | 2,706,187 | 2,358,687 | 2,716,994 |
 | III. Investment in properties |
|
|
| 986 | 276,264 | 297,514 | 151,208 |
 | - Cost |
|
|
| 2,253 | 280,055 | 301,421 | 154,973 |
 | - Accumulated depreciation |
|
|
| -1,267 | -3,791 | -3,907 | -3,765 |
 | IV. Long-term investments |
|
|
2,149,462 | 2,747,283 | 2,443,805 | 2,014,721 | 2,073,597 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Capital contributions into joint ventures, associates |
|
|
1,779,563 | 1,638,483 | 909,865 | 711,569 | 862,037 |
 | 3. Other long-term investments |
|
|
369,898 | 1,135,040 | 1,536,712 | 1,318,502 | 1,226,123 |
 | 4. Provision for diminution in value of long-term investments |
|
|
| -26,239 | -2,771 | -15,350 | -14,562 |
 | V. Other long-term assets |
|
|
280,745 | 500,059 | 658,714 | 570,425 | 544,066 |
 | 1. Long-term prepayments |
|
|
277,655 | 453,425 | 501,411 | 423,292 | 415,909 |
 | 2. Deferred income tax assets |
|
|
2,140 | 3,696 | 19,054 | 15,252 | 21,445 |
 | 3. Other long-term assets |
|
|
950 | 42,939 | 138,249 | 131,881 | 106,711 |
 | VI. Goodwills |
|
|
28,213 | 62,362 | 121,808 | 67,489 | 99,878 |
 | TOTAL ASSETS |
|
|
7,917,161 | 11,896,694 | 17,376,891 | 17,431,057 | 17,228,242 |
 | RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,884,117 | 7,010,533 | 10,751,446 | 11,331,645 | 11,101,835 |
 | I. Current liabilities |
|
|
3,389,326 | 6,320,200 | 8,432,182 | 9,906,709 | 9,338,202 |
 | 1. Short-term borrowings |
|
|
852,016 | 2,800,459 | 3,406,119 | 3,855,454 | 3,232,231 |
 | 2. Long term debt and liabilities due in one year |
|
|
| | | | |
 | 3. Accounts payable |
|
|
693,346 | 1,322,226 | 1,580,863 | 1,417,664 | 1,282,639 |
 | 4. Advances from customers |
|
|
1,046,800 | 1,249,270 | 1,575,739 | 3,009,839 | 3,049,754 |
 | 5. Taxes and other payables to the State Budget |
|
|
76,291 | 147,300 | 130,191 | 60,247 | 56,565 |
 | 6. Payables to employees |
|
|
101,946 | 144,333 | 161,437 | 180,504 | 144,343 |
 | 7. Accrued expenses |
|
|
361,633 | 231,533 | 446,669 | 622,868 | 602,706 |
 | 8. Inter - payables |
|
|
| | | | |
 | 9. Payables to construction in progress |
|
|
| | | | |
 | 10. Other payables |
|
|
259,670 | 389,720 | 1,108,846 | 731,738 | 951,744 |
 | 11. Short-term provisions |
|
|
| 25,470 | 74 | 74 | 74 |
 | 12. Welfare funds |
|
|
-2,377 | 9,889 | 22,244 | 28,321 | 18,146 |
 | II. Long-term liabilities |
|
|
494,791 | 690,334 | 2,319,264 | 1,424,936 | 1,763,633 |
 | 1. Long-term trade accounts payable |
|
|
| | | 93 | 29,561 |
 | 2. Long-term intra-company payables |
|
|
| | | | |
 | 3. Other long-term payables |
|
|
| 43,759 | 124,712 | 85,228 | 85,951 |
 | 4. Long-term borrowings |
|
|
307,521 | 443,516 | 2,000,733 | 1,220,428 | 1,330,807 |
 | 5. Deferred income tax paybble |
|
|
16,232 | 15,661 | 14,659 | 14,501 | 14,494 |
 | 6. Provision for severance allowances |
|
|
857 | 1,672 | 2,163 | 1,936 | 2,022 |
 | 7. Long-term provisions |
|
|
5,048 | | 28,916 | 27,834 | 19,862 |
 | 8. Unexecuted revenues |
|
|
165,132 | 185,726 | 148,081 | 74,915 | 280,936 |
 | 9. Development fund of science and technology |
|
|
| | | | |
 | B. OWNERS' EQUITY |
|
|
3,046,040 | 2,945,979 | 3,020,669 | 2,988,806 | 2,997,531 |
 | I. Capital sources and funds |
|
|
3,046,040 | 2,945,979 | 3,020,669 | 2,988,806 | 2,997,531 |
 | 1. Owners' investment capital |
|
|
2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 |
 | 2. Share capital surplus (share premium) |
|
|
| 3,073 | 3,653 | 3,721 | 3,721 |
 | 3. Other owner's capital |
|
|
| 3,917 | 3,063 | 3,563 | 3,563 |
 | 4. Treasury shares |
|
|
| | | -3,586 | -4,403 |
 | 5. Differences upon asset revaluation |
|
|
| | | | |
 | 6. Foreign exchange differences |
|
|
| -5 | -15,672 | | |
 | 7. Investment and development funds |
|
|
22,655 | 31,174 | 42,218 | 62,874 | 64,328 |
 | 8. Financial reserve funds |
|
|
16,057 | 20,496 | 26,974 | 53,986 | 54,386 |
 | 9. Other funds |
|
|
| | 1,058 | 2,456 | 2,983 |
 | 10. Retained earnings |
|
|
507,329 | 387,324 | 459,374 | 365,791 | 372,953 |
 | 11. Funds used to acquire fixed assets |
|
|
| | | | |
 | 12. Support fund of enterprise organization |
|
|
| | | | |
 | II. Budget source and other funds |
|
|
| | | | |
 | 2. Budget resources |
|
|
| | | | |
 | 3. Subsidized not-for-profit fund |
|
|
| | | | |
 | 4. Provision for severance allowances |
|
|
| | | | |
 | C. MINORITY INTEREST |
|
|
987,004 | 1,940,182 | 3,604,776 | 3,110,607 | 3,128,876 |
 | TOTAL RESOURCES |
|
|
7,917,161 | 11,896,694 | 17,376,891 | 17,431,057 | 17,228,242 |
There is no report.
|
|