Sinosteel Engineering Statements
00
Sinosteel Engineering Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
6 465.37
100
5 942
91.9
523.37
8.1
121.34
1.9
135.12
2.1
275.74
4.3
247.63
3.8
-12.331
-0.2
-0.392
-0.006
234.91
3.6
77.062
1.2
148.36
2.3
0.109
1 363.02
5 584.35
100
5 124.3
91.8
460.05
8.2
76.911
1.4
212.74
3.8
288.25
5.2
171.81
3.1
12.278
0.2
0.02
0.0004
184.1
3.3
39.785
0.7
134.73
2.4
0.099
1 367.55
5 109.46
100
4 673.48
91.5
435.99
8.5
55.966
1.1
138.49
2.7
199.96
3.9
236.02
4.6
51.881
1
-0.493
-0.01
287.41
5.6
71.258
1.4
208.08
4.1
0.152
1 371.68
6 112.03
100
5 490.35
89.8
621.67
10.2
109.4
1.8
345.22
5.6
465.31
7.6
156.36
2.6
107.07
1.8
-0.407
-0.007
267.06
4.4
36.56
0.6
215.53
3.5
0.168
1 281.03
4 962.19
100
4 538.65
91.5
423.54
8.5
89.062
1.8
125.79
2.5
210.11
4.2
213.43
4.3
-18.436
-0.4
-0.05
-0.001
194.94
3.9
36.497
0.7
150.63
3
0.111
1 355.05
4 593.16
100
4 295.71
93.5
297.45
6.5
81.59
1.8
71.531
1.6
106.8
2.3
190.65
4.2
0.936
0.02
0.003
0.00007
191.59
4.2
49.121
1.1
136.21
3
0.101
1 352.85
3 050.47
100
2 683.64
88
366.83
12
48.248
1.6
119.4
3.9
171.64
5.6
195.19
6.4
-22.611
-0.7
1.481
0.05
174.06
5.7
41.151
1.3
128.73
4.2
0.096
1 345.17
5 563.03
100
5 120.96
92.1
442.07
7.9
123.04
2.2
188.15
3.4
359.47
6.5
82.606
1.5
77.589
1.4
-0.055
-0.001
163.44
2.9
29.036
0.5
132.73
2.4
0.104
1 281.32
3 801.62
100
3 446.89
90.7
354.72
9.3
54.418
1.4
135.81
3.6
179.02
4.7
175.71
4.6
14.372
0.4
-0.125
-0.003
189.97
5
34.474
0.9
149.43
3.9
0.115
1 298.8
3 725.21
100
3 551.33
95.3
173.87
4.7
59.04
1.6
64.079
1.7
133.53
3.6
40.348
1.1
272.52
7.3
-0.031
-0.0008
316.22
8.5
68.007
1.8
244.11
6.6
0.162
1 510.65
2 772.5
100
2 456.4
88.6
316.1
11.4
37.4
1.3
121.4
4.4
155.7
5.6
160.4
5.8
5.6
0.2
—
0
165.9
6
41.7
1.5
122.6
4.4
0.1
1 265.6
5 725.7
100
5 053.9
88.3
671.8
11.7
104.9
1.8
199.1
3.5
407.7
7.1
264
4.6
77.3
1.4
-0.3
-0.005
341.1
6
31.3
0.5
305
5.3
0.24
1 256.7
3 081.8
100
2 762.7
89.6
319.1
10.4
52.9
1.7
128.3
4.2
195.2
6.3
123.9
4
-21.2
-0.7
2.2
0.07
105.3
3.4
23.3
0.8
77.3
2.5
0.06
1 256.7
3 979.2
100
3 593.9
90.3
385.3
9.7
66.5
1.7
100.5
2.5
172.3
4.3
213
5.4
52.4
1.3
-1.7
-0.04
264.4
6.6
52
1.3
210.9
5.3
0.17
1 256.7
2 040.8
100
1 814.6
88.9
226.2
11.1
1.3
0.06
109.8
5.4
113.9
5.6
112.3
5.5
-95.1
-4.7
-2.3
-0.1
14.9
0.7
5.5
0.3
8.8
0.4
0.01
1 256.7
4 456.5
100
3 773.4
84.7
683.1
15.3
39
0.9
411.8
9.2
521.3
11.7
161.8
3.6
90.2
2
18.4
0.4
273.2
6.1
39.2
0.9
232.4
5.2
0.18
1 256.7
2 882.3
100
2 601.6
90.3
280.7
9.7
3.6
0.1
140.6
4.9
159.4
5.5
121.2
4.2
-59.8
-2.07
0.3
0.01
61.8
2.1
20.2
0.7
40.4
1.4
0.03
1 256.7
3 751.1
100
3 355.6
89.5
395.5
10.5
9.8
0.3
216
5.8
230.4
6.1
165.2
4.4
-42.8
-1.1
6.6
0.2
128.2
3.4
27.1
0.7
100.7
2.7
0.08
1 256.7
2 324.2
100
2 010.2
86.5
314
13.5
2.7
0.1
137.4
5.9
151.4
6.5
162.6
7
46.6
2
12.1
0.5
222.1
9.6
58.4
2.5
163.9
7.1
0.13
1 256.3
3 845.1
100
3 486.9
90.7
358.2
9.3
16.4
0.4
201.7
5.2
167.2
4.3
191
5
43.7
1.1
-6.4
-0.2
230.5
6
99.7
2.6
149.8
3.9
0.12
1 256.8
1 641.5
100
1 430.1
87.1
211.3
12.9
3.7
0.2
122.8
7.5
132.1
8
79.3
4.8
-8.7
-0.5
0.2
0.01
70.8
4.3
24.1
1.5
44.6
2.7
0.04
1 256.7
1 471.7
100
1 321.9
89.8
149.7
10.2
5.5
0.4
126.8
8.6
1.9
0.1
147.9
10
34.6
2.4
10.4
0.7
193.7
13.2
48.1
3.3
143.5
9.8
0.11
1 256.7
1 408.6
100
1 160.6
82.4
248
17.6
2
0.1
119.4
8.5
126.2
9
121.8
8.6
-3.8
-0.3
5.1
0.4
123.1
8.7
29.6
2.1
93.3
6.6
0.07
1 256.7
3 206.6
2 861.9
344.8
18.7
255.4
194.5
150.3
249.1
-257.8
141.6
31
108.8
0.09
1 256.7
1 245.9
1 019.2
226.7
—
111.4
120.9
105.8
-10.9
2.9
97.9
23.4
71.7
0.06
1 256.7
2 050.6
1 819.6
231
—
121.9
230.9
0.2
192.7
6.4
199.2
48.4
150
0.12
1 270.5
1 542.9
1 288
254.9
—
95.1
94.3
160.6
-25.1
-0.7
134.8
32.7
101.8
0.08
1 256.7
3 521.4
2 731.6
789.8
—
154.9
625.1
164.8
13.1
5.4
183.3
37.4
143.4
0.12
1 190.1
1 941
1 638.2
302.8
—
106.8
108.5
194.3
-8.2
0.9
187
48.3
137.5
0.12
1 157.1
2 457.3
2 109.6
347.6
—
101.6
186.4
161.3
10.7
0.7
172.7
42.1
130
0.12
1 068.8
1 527.9
1 308.8
219.1
—
88.7
88.7
130.4
2.6
1
134
29.8
102.3
0.08
1 257.6
2 657
2 164.7
492.3
—
175.4
403.4
88.8
37.8
12.2
138.8
33.7
103.4
0.09
1 156.6
1 966.9
1 709.7
257.2
—
88.2
87.9
169.3
0.7
0.7
170.7
49.3
120.1
0.1
1 156.6
3 474.9
3 059.8
415.1
—
91.4
206.4
208.7
11.8
0.9
221.4
53.7
167
0.14
1 169.3
1 669.9
1 489.6
180.2
—
73.2
71.5
108.8
1
0.4
110.2
27.6
81.2
0.07
1 156.6
2 770.9
2 381.6
389.3
—
435.8
442.1
-52.8
19.1
1.4
129.2
18.4
110.4
0.1
1 096.2
2 923.4
2 644.8
278.6
—
116.5
127.6
151
-26.3
3.9
128.6
53.8
73.4
0.08
922.7
5 058.7
4 411.6
647.2
—
194
364.4
282.7
-102.2
5.2
185.7
77.9
105.7
0.07
1 346.3
308.3
353.8
-45.5
—
38.2
38.9
-84.4
-22.7
0.6
-106.5
0.5
-107
-0.21
509.2
2 861.9
2 333.5
528.4
—
242.9
311.6
216.8
35.7
16.7
-6.9
9.5
-24.6
-0.03
901.8
2 722.3
2 578
144.3
—
134.3
35.9
108.4
-55.1
0.4
53.7
42.6
10.3
0.01
922.7
4 993.3
4 576.4
416.9
—
227.4
318.3
98.6
-14.4
1.7
85.9
46.5
46.4
0.03
1 346.3
325.1
338.6
-13.5
—
46.4
47.3
-60.8
-8.1
1.3
-67.6
0.2
-67.8
-0.13
509.2
343.1
347.8
-4.7
—
46.1
55.7
-60.3
-32.3
14.7
-77.9
-0.4
-77.5
-0.15
509.2