|
|
Q4 2009 | Q3 2010 | Q4 2010 | Q4 2011 | Q4 2012 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
25,430 | | 29,869 | 47,549 | 53,776 |
| I. Cash and cash equivalents |
|
|
334 | | 1,431 | 7,333 | 2,835 |
| 1. Cash |
|
|
334 | | 1,431 | 7,333 | 2,835 |
| 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 |
|
|
18,038 | 32,033 | 23,695 | 22,005 | 32,800 |
| 1. Short-term receivables of customers |
|
|
17,937 | 5,454 | 22,383 | 21,671 | 23,859 |
| 2. Prepayments to suppliers |
|
|
55 | 22,590 | 1,253 | 334 | 8,941 |
| 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 |
|
|
46 | 3,989 | 60 | | |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
6,600 | | 4,324 | 17,619 | 18,043 |
| 1. Inventories |
|
|
6,600 | | 4,324 | 17,619 | 18,043 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
458 | | 418 | 592 | 97 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
458 | | 418 | 592 | 97 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,780 | | 16,672 | 7,738 | 17,160 |
| 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 |
|
|
3,898 | | 3,665 | 3,356 | 2,890 |
| 1. Tangible fixed assets |
|
|
3,898 | | 3,665 | 3,356 | 2,890 |
| - Cost |
|
|
4,584 | | 4,584 | 4,356 | 3,944 |
| - Accumulated depreciation |
|
|
-686 | | -919 | -1,000 | -1,054 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
4,382 | | 4,382 | 4,382 | 3,248 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
2,500 | | 8,625 | | 10,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
2,500 | | 8,625 | | 10,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | | | 1,022 |
| 1. Long-term prepaid expenses |
|
|
| | | | 1,022 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
36,211 | 61,949 | 46,541 | 55,288 | 70,936 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
17,866 | 17,527 | 11,967 | 16,593 | 34,059 |
| I. Current liabilities |
|
|
14,506 | 13,943 | 11,855 | 16,593 | 34,059 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,824 | 4,725 | 4,933 | 2,417 | 4,500 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
8,637 | | 6,768 | 12,854 | 25,199 |
| 4. Advances from customers |
|
|
| | | | 10 |
| 5. Taxes and other payables to the State Budget |
|
|
2,999 | 273 | 155 | 1,266 | 635 |
| 6. Payables to employees |
|
|
46 | | | | |
| 7. Short-term accrued expenses |
|
|
| 181 | | 26 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
| | | 30 | 3,415 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | 300 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,360 | 3,584 | 112 | | |
| 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 |
|
|
3,360 | 3,584 | 112 | | |
| 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 |
|
|
18,345 | -3,557 | 34,574 | 38,695 | 36,877 |
| I. ShareHolder's equity |
|
|
18,345 | | 34,574 | 38,695 | 36,877 |
| 1. Owner's investment capital |
|
|
20,206 | | 34,149 | 34,149 | 34,149 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
| | | | 831 |
| 9. Financial reserve funds |
|
|
| | | 425 | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-1,861 | | 425 | 4,121 | 1,897 |
| - 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 |
|
|
| -3,557 | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
36,211 | 13,970 | 46,541 | 55,288 | 70,936 |
There is no report.
|
|