|
1. Total business operating revenue
|
157,823
|
214,715
|
249,830
|
222,414
|
325,610
|
|
2. Deductions of revenue
|
0
|
0
|
0
|
0
|
0
|
|
3. Net revenues (1)-(2)
|
157,823
|
214,715
|
249,830
|
222,414
|
325,610
|
|
4. Cost of goods sold
|
135,068
|
203,457
|
216,648
|
170,156
|
290,228
|
|
5. Gross profit (3)-(4)
|
22,755
|
11,258
|
33,182
|
52,258
|
35,382
|
|
6. Revenue of financial operations
|
5,018
|
7,876
|
44,180
|
58,075
|
121,889
|
|
7. Financial expense
|
2,218
|
1,640
|
30,067
|
6,343
|
7,980
|
|
-In which: Loan interest expenses
|
2,218
|
2,871
|
3,544
|
6,343
|
7,941
|
|
8. Profit or loss from joint ventures, associated companies
|
-353
|
-82
|
-53
|
0
|
-2
|
|
9. Cost of sales
|
991
|
595
|
394
|
471
|
220
|
|
10. Enterprise administration expenses
|
14,624
|
13,321
|
14,424
|
26,656
|
31,488
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
9,586
|
3,495
|
32,425
|
76,864
|
116,870
|
|
12. Other income
|
25
|
191
|
28,717
|
1
|
1,478
|
|
13. Other expenses
|
243
|
1,286
|
129
|
14,262
|
2,276
|
|
14. Other profit (12)-(13)
|
-218
|
-1,095
|
28,589
|
-14,262
|
-798
|
|
15. Total accounting profit before tax (11)+(14)
|
9,368
|
2,401
|
61,014
|
62,602
|
116,072
|
|
16. Costs of current corporate income tax
|
3,271
|
1,473
|
13,756
|
14,387
|
34,623
|
|
17. Costs of deferred corporate income tax
|
0
|
0
|
0
|
0
|
0
|
|
18. Costs of corporate income tax (16)+(17)
|
3,271
|
1,473
|
13,756
|
14,387
|
34,623
|
|
19. Profit after corporate income tax (15)-(18)
|
6,097
|
927
|
47,259
|
48,215
|
81,449
|
|
20. Interest after tax of shareholders who not control
|
1,914
|
758
|
604
|
2,435
|
13,604
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
4,183
|
149
|
46,690
|
45,780
|
67,845
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|
