|
|
Q4 2012 | Q1 2013 | Q2 2013 | Q3 2013 | Q4 2013 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
17,830 | 14,761 | 24,103 | 28,571 | 33,003 |
| I. Cash and cash equivalents |
|
|
2,014 | 267 | 2,420 | 3,399 | 7,404 |
| 1. Cash |
|
|
2,014 | 267 | 420 | 1,363 | 3,338 |
| 2. Cash equivalents |
|
|
| | 2,000 | 2,036 | 4,067 |
| II. Short-term financial investments |
|
|
| | | 1,000 | |
| 1. Trading securities |
|
|
| | | 1,000 | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
11,780 | 11,550 | 17,627 | 21,318 | 22,860 |
| 1. Short-term receivables of customers |
|
|
3,900 | 3,046 | 8,032 | 8,786 | 10,384 |
| 2. Prepayments to suppliers |
|
|
6,572 | 7,373 | 6,790 | 6,796 | 7,278 |
| 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 |
|
|
1,379 | 1,886 | 3,559 | 6,490 | 5,952 |
| 7. Provision for doubtful short-term receivables |
|
|
-71 | -754 | -754 | -754 | -754 |
| IV. Inventories |
|
|
| | 564 | 610 | 1,601 |
| 1. Inventories |
|
|
| | 564 | 610 | 1,601 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,037 | 2,944 | 3,492 | 2,243 | 1,139 |
| 1. Short-term prepaid expenses |
|
|
1,815 | 1,068 | 1,799 | 977 | 306 |
| 2. Deductible VAT |
|
|
| | 29 | | |
| 3. Taxes and the State Receivables |
|
|
214 | 190 | 81 | 17 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
2,008 | 1,686 | 1,582 | 1,249 | 833 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,034 | 29,343 | 25,710 | 23,241 | 20,732 |
| 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 |
|
|
30,553 | 27,471 | 23,751 | 20,985 | 18,260 |
| 1. Tangible fixed assets |
|
|
30,553 | 27,471 | 23,751 | 20,985 | 18,260 |
| - Cost |
|
|
78,849 | 77,979 | 75,698 | 75,677 | 75,677 |
| - Accumulated depreciation |
|
|
-48,296 | -50,508 | -51,948 | -54,692 | -57,417 |
| 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 |
|
|
| | | | 172 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
| 200 | 200 | 600 | 600 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 200 | 200 | 600 | 600 |
| 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 |
|
|
1,481 | 1,672 | 1,759 | 1,656 | 1,701 |
| 1. Long-term prepaid expenses |
|
|
384 | 275 | 342 | 259 | 303 |
| 2. Deferred income tax assets |
|
|
890 | 890 | 910 | 890 | 890 |
| 3. Other long-term assets |
|
|
207 | 507 | 507 | 507 | 507 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
49,865 | 44,105 | 49,813 | 51,812 | 53,736 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
16,415 | 10,880 | 17,666 | 19,476 | 22,391 |
| I. Current liabilities |
|
|
10,952 | 9,712 | 13,332 | 18,319 | 18,386 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,435 | 550 | | 1,120 | 1,020 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,426 | 1,739 | 5,400 | 8,700 | 6,806 |
| 4. Advances from customers |
|
|
3 | | | 49 | 200 |
| 5. Taxes and other payables to the State Budget |
|
|
497 | 636 | 616 | 496 | 753 |
| 6. Payables to employees |
|
|
518 | | | 270 | 310 |
| 7. Short-term accrued expenses |
|
|
4,098 | 4,835 | 5,729 | 5,132 | 6,357 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,957 | 2,064 | 1,625 | 2,593 | 2,982 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
18 | -112 | -38 | -41 | -42 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,463 | 1,168 | 4,335 | 1,157 | 4,005 |
| 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 |
|
|
40 | 13 | | 73 | 31 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,500 | | | | |
| 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 |
|
|
3,924 | 1,155 | 4,335 | 1,084 | 3,974 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
33,449 | 33,225 | 32,146 | 32,336 | 31,344 |
| I. ShareHolder's equity |
|
|
33,449 | 33,225 | 32,146 | 32,336 | 31,344 |
| 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | -1,920 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,309 | 1,309 | 1,309 | 1,309 | 1,309 |
| 9. Financial reserve funds |
|
|
444 | 444 | 444 | 444 | 444 |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,696 | 1,472 | 393 | 583 | 1,511 |
| - 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 |
|
|
49,865 | 44,105 | 49,813 | 51,812 | 53,736 |
There is no report.
|
|