|
|
Q4 2011 | Q4 2012 | Q4 2013 | Q4 2014 | Q4 2015 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
163,442 | 300,994 | 322,446 | 257,455 | 274,406 |
| I. Cash and cash equivalents |
|
|
30,391 | 12,646 | 4,410 | 1,159 | 2,796 |
| 1. Cash |
|
|
25,006 | 12,421 | 4,206 | 943 | 2,796 |
| 2. Cash equivalents |
|
|
5,385 | 225 | 204 | 217 | |
| II. Short-term financial investments |
|
|
35,033 | 62,444 | 81,831 | 36,793 | |
| 1. Trading securities |
|
|
35,105 | 62,798 | 81,912 | 36,794 | 2 |
| 2. Provision for diminution in value of trading securities |
|
|
-72 | -354 | -80 | -1 | -1 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
73,401 | 190,770 | 212,681 | 203,121 | 270,877 |
| 1. Short-term receivables of customers |
|
|
32,773 | 131,128 | 121,525 | 52,604 | 42,536 |
| 2. Prepayments to suppliers |
|
|
11,696 | 9,630 | 8,472 | 92,972 | 81,077 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | 79,864 |
| 6. Other short-term receivables |
|
|
29,581 | 51,029 | 84,220 | 58,720 | 68,580 |
| 7. Provision for doubtful short-term receivables |
|
|
-649 | -1,016 | -1,535 | -1,175 | -1,180 |
| IV. Inventories |
|
|
13,890 | 26,919 | 18,268 | 582 | 425 |
| 1. Inventories |
|
|
13,890 | 26,919 | 18,268 | 582 | 425 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
10,727 | 8,214 | 5,255 | 15,800 | 308 |
| 1. Short-term prepaid expenses |
|
|
4 | | 8 | | |
| 2. Deductible VAT |
|
|
204 | 355 | 1,001 | 3,088 | 308 |
| 3. Taxes and the State Receivables |
|
|
1 | 241 | 288 | 4 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
10,519 | 7,618 | 3,958 | 12,707 | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
87,314 | 39,835 | 43,373 | 124,076 | 306,076 |
| 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 |
|
|
56,359 | 14,537 | 34,849 | 33,000 | 76,320 |
| 1. Tangible fixed assets |
|
|
14,493 | 14,476 | 34,826 | 33,000 | 27,895 |
| - Cost |
|
|
22,172 | 21,509 | 41,376 | 40,652 | 34,350 |
| - Accumulated depreciation |
|
|
-7,679 | -7,032 | -6,550 | -7,652 | -6,455 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
41,867 | 61 | 24 | | 48,425 |
| - Cost |
|
|
42,070 | 331 | 252 | 252 | 48,676 |
| - Accumulated depreciation |
|
|
-204 | -270 | -228 | -252 | -252 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
6,857 | 11,892 | 516 | 83,246 | 214,119 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 214,119 |
| IV. Long-term financial investments |
|
|
22,677 | 12,278 | 7,045 | 6,931 | 2,370 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
22,157 | 10,958 | 4,725 | 4,611 | |
| 3. Other investments in equity instruments |
|
|
520 | 1,320 | 2,320 | 2,320 | 2,420 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -50 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,420 | 1,128 | 962 | 898 | 13,268 |
| 1. Long-term prepaid expenses |
|
|
1,251 | 972 | 962 | 460 | 11,035 |
| 2. Deferred income tax assets |
|
|
| 156 | | 438 | 2,233 |
| 3. Other long-term assets |
|
|
170 | | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
250,756 | 340,829 | 365,818 | 381,531 | 580,482 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
200,117 | 290,189 | 315,051 | 352,092 | 548,936 |
| I. Current liabilities |
|
|
196,682 | 270,701 | 293,087 | 208,387 | 349,091 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
172,145 | 181,326 | 216,266 | 62,293 | 72,042 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,795 | 61,828 | 52,705 | 40,812 | 17,426 |
| 4. Advances from customers |
|
|
18,126 | 2,456 | 2,576 | 9,456 | 224,548 |
| 5. Taxes and other payables to the State Budget |
|
|
552 | 201 | 209 | 350 | 1,910 |
| 6. Payables to employees |
|
|
24 | 268 | 153 | 353 | 430 |
| 7. Short-term accrued expenses |
|
|
2,900 | 1,523 | 438 | 2,926 | 589 |
| 8. Short-term intercompany payables |
|
|
| | | | 32,317 |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
925 | 22,977 | 20,744 | 92,227 | |
| 12. Provision for short term payables |
|
|
77 | | | | |
| 13. Bonus and welfare fund |
|
|
138 | 122 | -3 | -30 | -170 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,434 | 19,488 | 21,964 | 143,706 | 199,845 |
| 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 |
|
|
| | | 2,023 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
3,390 | 18,766 | 20,954 | 140,612 | 199,768 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 721 | 1,010 | 1,070 | 77 |
| 9. Provision for job loss allowance |
|
|
43 | | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
1 | | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
50,639 | 50,640 | 50,767 | 29,439 | 31,546 |
| I. ShareHolder's equity |
|
|
50,639 | 50,640 | 50,767 | 29,439 | 31,546 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
253 | 253 | 253 | 253 | 253 |
| 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 |
|
|
483 | 483 | 483 | 483 | 863 |
| 9. Financial reserve funds |
|
|
380 | 380 | 380 | 380 | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-477 | -476 | -349 | -21,677 | -19,570 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | -21,677 |
| - Profit after tax undistributed this period |
|
|
| | | | 2,107 |
| 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 |
|
|
250,756 | 340,829 | 365,818 | 381,531 | 580,482 |
There is no report.
|
|