|
|
Q3 2015 | Q4 2015 | Q2 2016 | Q2 2017 | Q2 2018 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
150,924 | 97,357 | 136,085 | 337,594 | 395,362 |
| I. Cash and cash equivalents |
|
|
3,668 | 248 | 1,071 | 611 | 6,813 |
| 1. Cash |
|
|
3,668 | 248 | 1,071 | 611 | 3,667 |
| 2. Cash equivalents |
|
|
| | | | 3,146 |
| II. Short-term financial investments |
|
|
20,000 | 10,000 | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
20,000 | 10,000 | | | |
| III. Short-term receivables |
|
|
90,910 | 66,127 | 93,472 | 188,391 | 187,303 |
| 1. Short-term receivables of customers |
|
|
24,847 | | 37,499 | 59,169 | 136,321 |
| 2. Prepayments to suppliers |
|
|
61,819 | 69,662 | 63,698 | 138,718 | 59,300 |
| 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 |
|
|
5,287 | 7,152 | 4,486 | 3,124 | 2,686 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,043 | -10,687 | -12,211 | -12,619 | -11,004 |
| IV. Inventories |
|
|
29,262 | 20,215 | 41,119 | 148,592 | 201,242 |
| 1. Inventories |
|
|
29,262 | 20,215 | 41,119 | 148,592 | 201,242 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
7,085 | 768 | 422 | | 4 |
| 1. Short-term prepaid expenses |
|
|
| 111 | | | |
| 2. Deductible VAT |
|
|
6,907 | 587 | 422 | | |
| 3. Taxes and the State Receivables |
|
|
72 | 70 | | | 4 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
106 | | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
256,534 | 256,405 | 242,562 | 217,584 | 350,750 |
| 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 |
|
|
255,007 | 253,910 | 239,880 | 215,504 | 346,746 |
| 1. Tangible fixed assets |
|
|
254,578 | 253,480 | 239,478 | 214,130 | 344,647 |
| - Cost |
|
|
467,334 | 466,934 | 469,519 | 476,201 | 624,537 |
| - Accumulated depreciation |
|
|
-212,756 | -213,454 | -230,041 | -262,071 | -279,890 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
428 | 430 | 402 | 1,374 | 2,099 |
| - Cost |
|
|
726 | 726 | 726 | 1,754 | 2,537 |
| - Accumulated depreciation |
|
|
-297 | -295 | -324 | -381 | -438 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
784 | 1,634 | 2,134 | 1,284 | 1,284 |
| 1. Costs of long-term production, business in progress |
|
|
| | | 1,284 | |
| 2. Costs of construction in progress |
|
|
784 | 1,634 | 2,134 | | 1,284 |
| 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 |
|
|
744 | 861 | 548 | 797 | 2,720 |
| 1. Long-term prepaid expenses |
|
|
744 | 861 | 548 | 797 | 2,720 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
407,459 | 353,762 | 378,646 | 555,179 | 746,112 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
183,335 | 132,432 | 135,302 | 294,750 | 462,424 |
| I. Current liabilities |
|
|
116,500 | 86,094 | 93,187 | 249,750 | 296,759 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
69,688 | 63,542 | 56,896 | 189,087 | 156,989 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
819 | 4,088 | 2,566 | 10,248 | 85,203 |
| 4. Advances from customers |
|
|
1 | | | 2,040 | 39 |
| 5. Taxes and other payables to the State Budget |
|
|
8,079 | 992 | 215 | 3,474 | 4,221 |
| 6. Payables to employees |
|
|
1,897 | 4,116 | 17,091 | 4,730 | 8,314 |
| 7. Short-term accrued expenses |
|
|
22,286 | 5 | 202 | 512 | 14,331 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 361 |
| 11. Other short-term payables |
|
|
10,524 | 10,304 | 10,361 | 25,976 | 11,901 |
| 12. Provision for short term payables |
|
|
| | 1,124 | 10,662 | 8,041 |
| 13. Bonus and welfare fund |
|
|
3,207 | 3,047 | 4,732 | 3,023 | 7,360 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
66,835 | 46,339 | 42,114 | 45,000 | 165,666 |
| 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 |
|
|
| | | 30,000 | 30,000 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
66,835 | 46,339 | 34,880 | 15,000 | 135,666 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | 7,235 | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
224,124 | 221,330 | 243,345 | 260,428 | 283,687 |
| I. ShareHolder's equity |
|
|
224,124 | 221,330 | 243,345 | 260,428 | 283,687 |
| 1. Owner's investment capital |
|
|
83,314 | 83,314 | 83,314 | 83,314 | 83,314 |
| 2. Share capital surplus |
|
|
11,156 | 11,156 | 11,156 | 11,156 | 11,156 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
75,680 | 75,680 | 82,933 | 88,015 | 96,588 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
53,974 | 51,179 | 65,942 | 77,943 | 92,629 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
50,865 | 14,914 | 40,531 | 35,080 | 61,500 |
| - Profit after tax undistributed this period |
|
|
3,109 | 36,265 | 25,411 | 42,863 | 31,129 |
| 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 |
|
|
407,459 | 353,762 | 378,646 | 555,179 | 746,112 |
There is no report.
|
|