|
1. Total business operating revenue
|
1,519,304
|
2,471,663
|
4,904,161
|
2,110,350
|
1,136,349
|
|
2. Deductions of revenue
|
8,453
|
2,914
|
8,284
|
8,172
|
13,407
|
|
3. Net revenues (1)-(2)
|
1,510,851
|
2,468,750
|
4,895,878
|
2,102,178
|
1,122,942
|
|
4. Cost of goods sold
|
1,463,866
|
2,420,477
|
4,700,724
|
1,993,791
|
1,044,568
|
|
5. Gross profit (3)-(4)
|
46,985
|
48,272
|
195,154
|
108,387
|
78,374
|
|
6. Revenue of financial operations
|
13,053
|
23,837
|
39,194
|
38,978
|
18,641
|
|
7. Financial expense
|
7,258
|
7,992
|
16,063
|
21,212
|
4,839
|
|
-In which: Loan interest expenses
|
5,337
|
4,451
|
4,355
|
738
|
883
|
|
8. Profit or loss from joint ventures, associated companies
|
1,779
|
334
|
-35,149
|
-32,609
|
-26,848
|
|
9. Cost of sales
|
13,947
|
9,790
|
53,253
|
28,209
|
26,158
|
|
10. Enterprise administration expenses
|
19,708
|
24,510
|
22,204
|
25,965
|
20,637
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
20,903
|
30,152
|
107,679
|
39,371
|
18,532
|
|
12. Other income
|
3,046
|
1,205
|
71
|
705
|
82
|
|
13. Other expenses
|
130
|
41
|
97
|
11
|
24
|
|
14. Other profit (12)-(13)
|
2,915
|
1,164
|
-26
|
694
|
58
|
|
15. Total accounting profit before tax (11)+(14)
|
23,818
|
31,316
|
107,653
|
40,065
|
18,590
|
|
16. Costs of current corporate income tax
|
4,024
|
6,323
|
29,156
|
13,592
|
9,583
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
4,024
|
6,323
|
29,156
|
13,592
|
9,583
|
|
19. Profit after corporate income tax (15)-(18)
|
19,795
|
24,993
|
78,497
|
26,473
|
9,007
|
|
20. Interest after tax of shareholders who not control
|
993
|
1,623
|
11,878
|
5,465
|
3,156
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
18,801
|
23,370
|
66,619
|
21,009
|
5,851
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
