|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
913,646 | 1,060,513 | 1,610,643 | 946,717 | 946,632 |
| I. Cash and cash equivalents |
|
|
1,778 | 610 | 21,092 | 566 | 119 |
| 1. Cash |
|
|
1,778 | 610 | 21,092 | 566 | 119 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
1 | 1 | 1 | 1 | 1 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1 | 1 | 1 | 1 | 1 |
| III. Short-term receivables |
|
|
906,982 | 1,056,601 | 1,585,791 | 940,626 | 944,060 |
| 1. Short-term receivables of customers |
|
|
910,329 | 858,201 | 897,209 | 617,910 | 640,110 |
| 2. Prepayments to suppliers |
|
|
7,277 | 59,164 | 44,879 | 30,508 | 12,500 |
| 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 |
|
|
14,742 | 169,773 | 665,351 | 313,857 | 313,107 |
| 7. Provision for doubtful short-term receivables |
|
|
-25,367 | -30,537 | -21,648 | -21,648 | -21,657 |
| IV. Inventories |
|
|
4,437 | 2,841 | 3,326 | 3,422 | 1,874 |
| 1. Inventories |
|
|
4,464 | 2,892 | 3,377 | 3,473 | 1,925 |
| 2. Provision for decline in value of inventories |
|
|
-27 | -51 | -51 | -51 | -51 |
| V. Other current assets |
|
|
448 | 460 | 433 | 2,101 | 577 |
| 1. Short-term prepaid expenses |
|
|
128 | 129 | 114 | 1,781 | 244 |
| 2. Deductible VAT |
|
|
320 | 330 | 320 | 320 | 320 |
| 3. Taxes and the State Receivables |
|
|
| | | | 14 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
678,948 | 532,275 | 55,073 | 55,358 | 55,303 |
| I. Long-term receivables |
|
|
578,425 | 432,025 | | | |
| 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 |
|
|
578,425 | 432,025 | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
13,837 | 13,610 | 10,133 | 10,008 | 9,820 |
| 1. Tangible fixed assets |
|
|
5,674 | 5,520 | 5,366 | 5,265 | 5,115 |
| - Cost |
|
|
13,196 | 13,196 | 13,196 | 13,196 | 13,196 |
| - Accumulated depreciation |
|
|
-7,522 | -7,676 | -7,830 | -7,930 | -8,081 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
8,164 | 8,090 | 4,767 | 4,742 | 4,705 |
| - Cost |
|
|
11,811 | 11,811 | 7,294 | 7,294 | 7,294 |
| - Accumulated depreciation |
|
|
-3,647 | -3,721 | -2,526 | -2,551 | -2,589 |
| III. Real Estate Investments |
|
|
18,474 | 18,474 | 18,474 | 18,474 | 18,474 |
| - Cost |
|
|
18,474 | 18,474 | 18,474 | 18,474 | 18,474 |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
68,000 | 68,000 | 23,000 | 23,000 | 23,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
68,000 | 68,000 | 23,000 | 23,000 | 23,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
212 | 166 | 3,466 | 3,876 | 4,009 |
| 1. Long-term prepaid expenses |
|
|
212 | 166 | 3,466 | 3,876 | 4,009 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,592,594 | 1,592,787 | 1,665,716 | 1,002,074 | 1,001,934 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
666,373 | 675,364 | 744,904 | 81,002 | 85,412 |
| I. Current liabilities |
|
|
665,436 | 674,446 | 744,087 | 80,245 | 84,714 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
592,216 | 595,896 | 595,471 | 59,238 | 59,238 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,888 | 1,814 | 49,710 | 3,704 | 2,820 |
| 4. Advances from customers |
|
|
172 | 8 | 1,022 | 171 | 8,810 |
| 5. Taxes and other payables to the State Budget |
|
|
18,061 | 17,888 | 23,641 | 10,621 | 7,090 |
| 6. Payables to employees |
|
|
1,003 | 665 | 310 | 315 | 256 |
| 7. Short-term accrued expenses |
|
|
39,436 | 51,549 | 67,722 | | 293 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
20 | 20 | 20 | 20 | 20 |
| 11. Other short-term payables |
|
|
981 | 1,061 | 784 | 860 | 929 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
5,657 | 5,544 | 5,407 | 5,315 | 5,259 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
938 | 918 | 818 | 758 | 698 |
| 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 |
|
|
298 | 298 | 298 | 298 | 298 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
640 | 620 | 520 | 460 | 400 |
| 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 |
|
|
926,221 | 917,424 | 920,812 | 921,072 | 916,523 |
| I. ShareHolder's equity |
|
|
926,221 | 917,424 | 920,812 | 921,072 | 916,523 |
| 1. Owner's investment capital |
|
|
800,000 | 800,000 | 800,000 | 800,000 | 800,000 |
| 2. Share capital surplus |
|
|
42,560 | 42,560 | 42,560 | 42,560 | 42,560 |
| 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 |
|
|
60 | 60 | 60 | 60 | 60 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
83,602 | 74,804 | 78,193 | 78,452 | 73,903 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
62,956 | 71,344 | 71,344 | 71,344 | 71,344 |
| - Profit after tax undistributed this period |
|
|
20,646 | 3,461 | 6,849 | 7,109 | 2,559 |
| 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 |
|
|
1,592,594 | 1,592,787 | 1,665,716 | 1,002,074 | 1,001,934 |
There is no report.
|
|