|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,858,656 | 5,688,336 | 5,504,718 | 6,152,633 | 6,956,715 |
| I. Cash and cash equivalents |
|
|
1,689,713 | 2,435,058 | 2,017,367 | 2,188,094 | 1,945,532 |
| 1. Cash |
|
|
530,364 | 1,298,775 | 1,179,220 | 1,798,578 | 1,371,066 |
| 2. Cash equivalents |
|
|
1,159,349 | 1,136,283 | 838,146 | 389,516 | 574,466 |
| II. Short-term financial investments |
|
|
1,391,367 | 1,079,610 | 197,451 | 1,318,382 | 1,346,697 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,391,367 | 1,079,610 | 197,451 | 1,318,382 | 1,346,697 |
| III. Short-term receivables |
|
|
1,922,464 | 1,232,500 | 2,530,441 | 1,585,450 | 2,303,219 |
| 1. Short-term receivables of customers |
|
|
1,188,994 | 712,707 | 938,088 | 775,410 | 1,206,715 |
| 2. Prepayments to suppliers |
|
|
317,820 | 343,903 | 698,842 | 655,265 | 740,034 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
296,550 | 63,068 | 759,309 | 106,738 | 290,325 |
| 6. Other short-term receivables |
|
|
129,340 | 137,798 | 159,318 | 78,265 | 96,709 |
| 7. Provision for doubtful short-term receivables |
|
|
-10,240 | -24,975 | -25,116 | -30,228 | -30,564 |
| IV. Inventories |
|
|
690,502 | 760,811 | 604,261 | 890,797 | 1,138,806 |
| 1. Inventories |
|
|
704,119 | 762,528 | 605,618 | 891,771 | 1,139,066 |
| 2. Provision for decline in value of inventories |
|
|
-13,616 | -1,717 | -1,357 | -974 | -260 |
| V. Other current assets |
|
|
164,609 | 180,357 | 155,198 | 169,909 | 222,460 |
| 1. Short-term prepaid expenses |
|
|
15,936 | 13,139 | 21,079 | 14,808 | 30,648 |
| 2. Deductible VAT |
|
|
145,687 | 164,283 | 133,103 | 154,980 | 188,652 |
| 3. Taxes and the State Receivables |
|
|
2,986 | 2,935 | 1,016 | 121 | 3,161 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,751,606 | 5,846,640 | 6,181,900 | 6,115,223 | 6,075,525 |
| I. Long-term receivables |
|
|
153,206 | 84,393 | 405,525 | 353,709 | 377,913 |
| 1. Long-term customer's receivables |
|
|
| 2,096 | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
143,346 | 77,154 | 398,934 | 343,300 | 358,500 |
| 5. Other long-term receivables |
|
|
9,860 | 5,143 | 6,591 | 10,409 | 19,413 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,998,479 | 1,946,902 | 1,964,597 | 1,916,572 | 2,717,471 |
| 1. Tangible fixed assets |
|
|
1,906,791 | 1,855,649 | 1,817,950 | 1,773,147 | 2,510,886 |
| - Cost |
|
|
3,800,057 | 3,815,717 | 3,844,355 | 3,847,546 | 4,642,421 |
| - Accumulated depreciation |
|
|
-1,893,266 | -1,960,068 | -2,026,405 | -2,074,399 | -2,131,534 |
| 2. Fixed assets of financial leasing |
|
|
| | | | 58,342 |
| - Cost |
|
|
| | | | 58,342 |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
91,688 | 91,253 | 146,647 | 143,425 | 148,243 |
| - Cost |
|
|
117,008 | 117,926 | 175,184 | 173,376 | 179,646 |
| - Accumulated depreciation |
|
|
-25,320 | -26,673 | -28,537 | -29,951 | -31,403 |
| III. Real Estate Investments |
|
|
468,794 | 1,317,371 | 1,358,592 | 1,340,350 | 1,324,945 |
| - Cost |
|
|
601,309 | 1,467,004 | 1,523,551 | 1,520,982 | 1,521,200 |
| - Accumulated depreciation |
|
|
-132,514 | -149,633 | -164,959 | -180,632 | -196,255 |
| IV. Long-term assets in progress |
|
|
985,605 | 296,546 | 220,252 | 279,291 | 426,120 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
985,605 | 296,546 | 220,252 | 279,291 | 426,120 |
| IV. Long-term financial investments |
|
|
1,317,955 | 1,328,045 | 1,353,097 | 1,343,885 | 273,913 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,317,955 | 1,328,045 | 1,353,097 | 1,343,885 | 223,936 |
| 3. Other investments in equity instruments |
|
|
| | | | 49,977 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
768,585 | 816,180 | 833,569 | 836,679 | 911,959 |
| 1. Long-term prepaid expenses |
|
|
762,223 | 801,065 | 816,695 | 823,303 | 897,925 |
| 2. Deferred income tax assets |
|
|
6,363 | 15,115 | 16,874 | 13,376 | 14,034 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
58,982 | 57,203 | 46,268 | 44,737 | 43,206 |
| TOTAL ASSETS |
|
|
11,610,262 | 11,534,976 | 11,686,618 | 12,267,856 | 13,032,240 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,162,454 | 5,614,690 | 5,623,021 | 6,105,593 | 6,955,710 |
| I. Current liabilities |
|
|
3,206,292 | 3,746,884 | 3,411,149 | 3,607,913 | 4,136,418 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,055,450 | 2,625,493 | 2,382,591 | 2,510,130 | 2,801,596 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
565,316 | 499,543 | 547,737 | 515,087 | 701,274 |
| 4. Advances from customers |
|
|
118,527 | 144,718 | 115,433 | 154,634 | 151,268 |
| 5. Taxes and other payables to the State Budget |
|
|
52,058 | 18,598 | 30,581 | 45,039 | 54,242 |
| 6. Payables to employees |
|
|
32,876 | 34,534 | 34,525 | 35,270 | 58,185 |
| 7. Short-term accrued expenses |
|
|
38,739 | 132,687 | 106,888 | 88,873 | 110,400 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
72,037 | 116,183 | 106,676 | 125,489 | 117,633 |
| 11. Other short-term payables |
|
|
257,800 | 167,431 | 84,446 | 107,017 | 90,035 |
| 12. Provision for short term payables |
|
|
4,981 | 4,198 | | | 4,429 |
| 13. Bonus and welfare fund |
|
|
8,507 | 3,497 | 2,274 | 26,374 | 47,355 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,956,162 | 1,867,806 | 2,211,872 | 2,497,680 | 2,819,292 |
| 1. Long-term payables to sellers |
|
|
| 2,096 | | | |
| 2. Long-term accrued expenses |
|
|
14,354 | | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
8,828 | 8,828 | 8,828 | 5,531 | 3,949 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,099,099 | 358,671 | 329,579 | 547,452 | 779,984 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | 12,126 | 14,747 | 14,619 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | 4,411 | 4,355 | |
| 11. Long-term unrealized revenue |
|
|
833,881 | 1,498,211 | 1,856,927 | 1,925,596 | 2,020,740 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
6,447,808 | 5,920,286 | 6,063,597 | 6,162,262 | 6,076,529 |
| I. ShareHolder's equity |
|
|
6,447,808 | 5,920,286 | 6,063,597 | 6,162,262 | 6,076,529 |
| 1. Owner's investment capital |
|
|
3,822,745 | 3,822,745 | 3,822,745 | 3,822,745 | 3,822,745 |
| 2. Share capital surplus |
|
|
823,946 | 823,946 | 823,946 | 823,946 | 823,946 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
18,751 | 18,751 | 18,751 | 18,751 | 18,751 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
22,766 | 23,956 | 24,464 | 35,962 | 25,180 |
| 8. Investment and development funds |
|
|
80,482 | 80,482 | 80,482 | 80,482 | 80,482 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
13,177 | 13,177 | 13,177 | 13,177 | 13,177 |
| 11. After tax undistributed profit |
|
|
893,732 | 565,861 | 693,520 | 782,172 | 269,845 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
700,885 | 274,958 | 560,773 | 515,732 | 77,978 |
| - Profit after tax undistributed this period |
|
|
192,847 | 290,902 | 132,747 | 266,441 | 191,866 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
772,208 | 571,368 | 586,512 | 585,027 | 1,022,403 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
11,610,262 | 11,534,976 | 11,686,618 | 12,267,856 | 13,032,240 |
There is no report.
|
|