|
|
Q1 2012 | Q2 2012 | Q3 2012 | Q4 2012 | Q1 2013 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
34,873 | 34,115 | 30,179 | 93,501 | 94,256 |
| I. Cash and cash equivalents |
|
|
1,129 | 1,498 | 932 | 2,042 | 1,090 |
| 1. Cash |
|
|
1,129 | 1,298 | 932 | 2,042 | 1,090 |
| 2. Cash equivalents |
|
|
| 200 | | | |
| II. Short-term financial investments |
|
|
| | | 26,000 | 26,003 |
| 1. Trading securities |
|
|
| | | 26,000 | 26,003 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
16,108 | 16,914 | 13,191 | 28,162 | 4,576 |
| 1. Short-term receivables of customers |
|
|
12,231 | 8,318 | 9,446 | 2,435 | 2,410 |
| 2. Prepayments to suppliers |
|
|
4,372 | 8,942 | 4,327 | 20,009 | 3,039 |
| 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 |
|
|
4,360 | 4,369 | 4,114 | 8,295 | 6,010 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,856 | -4,716 | -4,696 | -2,577 | -6,883 |
| IV. Inventories |
|
|
15,880 | 14,277 | 14,065 | 32,702 | 55,979 |
| 1. Inventories |
|
|
22,462 | 20,234 | 20,021 | 34,924 | 58,201 |
| 2. Provision for decline in value of inventories |
|
|
-6,582 | -5,956 | -5,956 | -2,222 | -2,222 |
| V. Other current assets |
|
|
1,756 | 1,426 | 1,991 | 4,595 | 6,609 |
| 1. Short-term prepaid expenses |
|
|
160 | 109 | 52 | | |
| 2. Deductible VAT |
|
|
490 | 352 | 987 | 4,058 | 6,072 |
| 3. Taxes and the State Receivables |
|
|
164 | 164 | 164 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
943 | 801 | 787 | 537 | 537 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
113,763 | 111,245 | 109,076 | 10,193 | 9,908 |
| 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 |
|
|
113,417 | 111,022 | 108,943 | 10,176 | 9,892 |
| 1. Tangible fixed assets |
|
|
103,404 | 101,070 | 99,053 | 10,167 | 9,884 |
| - Cost |
|
|
153,200 | 152,509 | 151,912 | 21,007 | 21,007 |
| - Accumulated depreciation |
|
|
-49,796 | -51,438 | -52,859 | -10,840 | -11,123 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
10,014 | 9,952 | 9,889 | 9 | 8 |
| - Cost |
|
|
11,166 | 11,166 | 11,166 | 20 | 20 |
| - Accumulated depreciation |
|
|
-1,152 | -1,214 | -1,276 | -11 | -12 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | 14 | 14 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| 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 |
|
|
346 | 224 | 133 | 2 | 1 |
| 1. Long-term prepaid expenses |
|
|
346 | 224 | 133 | 2 | 1 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
148,636 | 145,360 | 139,255 | 103,694 | 104,164 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
49,308 | 49,922 | 47,438 | 8,946 | 14,248 |
| I. Current liabilities |
|
|
30,736 | 31,350 | 28,866 | 8,946 | 14,248 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,044 | | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
18,576 | 18,985 | 16,303 | 2,383 | 5,507 |
| 4. Advances from customers |
|
|
4,507 | 8,759 | 5,450 | 2,897 | 5,698 |
| 5. Taxes and other payables to the State Budget |
|
|
50 | 59 | 1,022 | 989 | 511 |
| 6. Payables to employees |
|
|
222 | 192 | 179 | 185 | 65 |
| 7. Short-term accrued expenses |
|
|
70 | | | 55 | 55 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,054 | 3,142 | 5,698 | 2,223 | 2,199 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
213 | 213 | 213 | 213 | 213 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
18,572 | 18,572 | 18,572 | | |
| 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 |
|
|
18,572 | 18,572 | 18,572 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 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 |
|
|
99,328 | 95,439 | 91,817 | 94,748 | 89,916 |
| I. ShareHolder's equity |
|
|
99,328 | 95,439 | 91,817 | 94,748 | 89,916 |
| 1. Owner's investment capital |
|
|
111,010 | 111,000 | 111,020 | 111,000 | 111,000 |
| 2. Share capital surplus |
|
|
91,000 | 91,000 | 91,000 | 91,000 | 91,000 |
| 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 |
|
|
11,719 | 11,719 | 11,719 | 11,719 | 11,719 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-114,400 | -118,280 | -121,921 | -118,970 | -123,802 |
| - 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 |
|
|
148,636 | 145,360 | 139,255 | 103,694 | 104,164 |
There is no report.
|
|