|
|
Q1 2011 | Q2 2011 | Q3 2011 | Q4 2011 | Q1 2012 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
120,823 | 155,096 | 148,102 | 149,256 | 189,261 |
| I. Cash and cash equivalents |
|
|
1,652 | 725 | 4,059 | 4,844 | 2,237 |
| 1. Cash |
|
|
1,652 | 725 | 4,059 | 4,844 | 2,237 |
| 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 |
|
|
17,970 | 28,181 | 17,638 | 30,114 | 46,805 |
| 1. Short-term receivables of customers |
|
|
16,148 | 23,525 | 16,245 | 28,142 | 44,561 |
| 2. Prepayments to suppliers |
|
|
1,806 | 2,964 | 1,181 | 1,245 | 1,644 |
| 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 |
|
|
79 | 1,754 | 275 | 1,141 | 1,366 |
| 7. Provision for doubtful short-term receivables |
|
|
-63 | -63 | -63 | -415 | -766 |
| IV. Inventories |
|
|
97,197 | 120,501 | 120,970 | 110,226 | 135,950 |
| 1. Inventories |
|
|
97,197 | 120,501 | 120,970 | 110,226 | 135,950 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,005 | 5,689 | 5,434 | 4,072 | 4,269 |
| 1. Short-term prepaid expenses |
|
|
43 | 131 | 78 | 71 | 52 |
| 2. Deductible VAT |
|
|
2,724 | 4,392 | 3,924 | 3,171 | 2,891 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,238 | 1,166 | 1,433 | 829 | 1,326 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
24,408 | 32,794 | 30,941 | 31,965 | 31,125 |
| I. Long-term receivables |
|
|
94 | 94 | 94 | 94 | 38 |
| 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 |
|
|
94 | 94 | 94 | 94 | 38 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
10,461 | 19,189 | 18,258 | 19,341 | 18,503 |
| 1. Tangible fixed assets |
|
|
9,896 | 18,674 | 17,792 | 18,875 | 18,067 |
| - Cost |
|
|
27,539 | 37,799 | 37,799 | 38,802 | 38,802 |
| - Accumulated depreciation |
|
|
-17,643 | -19,126 | -20,007 | -19,927 | -20,736 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
565 | 515 | 466 | 466 | 437 |
| - Cost |
|
|
1,943 | 1,943 | 1,943 | 1,943 | 1,943 |
| - Accumulated depreciation |
|
|
-1,378 | -1,427 | -1,477 | -1,477 | -1,506 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
910 | 687 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
11,508 | 11,508 | 11,508 | 11,508 | 11,508 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
11,508 | 11,508 | 11,508 | 11,508 | 11,508 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,434 | 1,315 | 1,081 | 1,022 | 1,077 |
| 1. Long-term prepaid expenses |
|
|
1,434 | 1,315 | 1,081 | 1,022 | 1,077 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
145,231 | 187,890 | 179,043 | 181,222 | 220,386 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
98,605 | 138,463 | 128,058 | 129,378 | 171,342 |
| I. Current liabilities |
|
|
93,005 | 130,253 | 119,677 | 126,037 | 168,001 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
26,901 | 37,306 | 44,337 | 45,968 | 43,598 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
25,885 | 36,536 | 25,871 | 39,557 | 62,330 |
| 4. Advances from customers |
|
|
17,011 | 22,930 | 20,911 | 19,513 | 28,208 |
| 5. Taxes and other payables to the State Budget |
|
|
1,910 | 1,736 | 2,391 | 2,350 | 2,333 |
| 6. Payables to employees |
|
|
5,070 | 6,593 | 6,640 | 8,781 | 7,108 |
| 7. Short-term accrued expenses |
|
|
2,058 | 15,108 | 11,190 | 3,862 | 14,152 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
13,845 | 9,645 | 8,337 | 6,006 | 10,073 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
325 | 398 | | | 199 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,600 | 8,211 | 8,381 | 3,341 | 3,341 |
| 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 |
|
|
5,600 | 8,211 | 8,381 | 3,341 | 3,341 |
| 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 |
|
|
46,626 | 49,426 | 50,985 | 51,844 | 49,045 |
| I. ShareHolder's equity |
|
|
46,626 | 49,426 | 50,985 | 51,844 | 49,045 |
| 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| 2. Share capital surplus |
|
|
17,457 | 17,457 | 17,457 | 17,457 | 17,457 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
500 | 500 | 500 | 500 | 500 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
6,552 | 7,910 | 7,910 | 7,910 | 8,433 |
| 9. Financial reserve funds |
|
|
1,069 | 1,069 | 1,069 | 1,069 | 1,174 |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,048 | 2,490 | 4,049 | 4,907 | 1,481 |
| - 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 |
|
|
145,231 | 187,890 | 179,043 | 181,222 | 220,386 |
There is no report.
|
|