|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,813,680 | 1,734,851 | 1,765,465 | 1,705,110 | 1,733,705 |
| I. Cash and cash equivalents |
|
|
227,423 | 165,728 | 278,849 | 239,397 | 316,680 |
| 1. Cash |
|
|
122,273 | 109,978 | 138,899 | 149,847 | 159,610 |
| 2. Cash equivalents |
|
|
105,150 | 55,750 | 139,950 | 89,550 | 157,070 |
| II. Short-term financial investments |
|
|
987,770 | 982,672 | 952,538 | 939,920 | 930,989 |
| 1. Trading securities |
|
|
599,475 | 600,276 | 576,508 | 575,845 | 552,195 |
| 2. Provision for diminution in value of trading securities |
|
|
-9,472 | -7,657 | -7,319 | -5,357 | -5,682 |
| 3. Investments holding until maturity |
|
|
397,767 | 390,053 | 383,349 | 369,432 | 384,476 |
| III. Short-term receivables |
|
|
540,112 | 529,380 | 481,858 | 473,394 | 436,391 |
| 1. Short-term receivables of customers |
|
|
330,248 | 356,815 | 338,176 | 307,077 | 321,762 |
| 2. Prepayments to suppliers |
|
|
12,771 | 18,227 | 23,332 | 7,382 | 12,014 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
142,122 | 94,622 | 73,122 | 85,122 | 61,622 |
| 6. Other short-term receivables |
|
|
80,794 | 87,395 | 75,111 | 101,904 | 69,084 |
| 7. Provision for doubtful short-term receivables |
|
|
-25,821 | -27,678 | -27,882 | -28,091 | -28,091 |
| IV. Inventories |
|
|
34,613 | 32,535 | 29,305 | 28,440 | 28,139 |
| 1. Inventories |
|
|
34,896 | 32,818 | 29,588 | 28,723 | 28,423 |
| 2. Provision for decline in value of inventories |
|
|
-283 | -283 | -283 | -283 | -283 |
| V. Other current assets |
|
|
23,762 | 24,536 | 22,914 | 23,959 | 21,506 |
| 1. Short-term prepaid expenses |
|
|
18,309 | 19,435 | 18,378 | 19,503 | 17,693 |
| 2. Deductible VAT |
|
|
4,305 | 5,028 | 4,485 | 4,395 | 3,762 |
| 3. Taxes and the State Receivables |
|
|
1,148 | 73 | 51 | 60 | 51 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,263,638 | 1,314,508 | 1,425,767 | 1,530,218 | 1,519,118 |
| I. Long-term receivables |
|
|
49,683 | 42,816 | 42,703 | 43,718 | 44,223 |
| 1. Long-term customer's receivables |
|
|
40,100 | 33,100 | 33,100 | 33,100 | 33,100 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
9,583 | 9,716 | 9,603 | 10,618 | 11,123 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
490,149 | 465,775 | 462,903 | 451,628 | 475,601 |
| 1. Tangible fixed assets |
|
|
448,089 | 424,546 | 422,475 | 412,033 | 436,455 |
| - Cost |
|
|
1,172,285 | 1,170,493 | 1,190,941 | 1,200,834 | 1,245,639 |
| - Accumulated depreciation |
|
|
-724,196 | -745,947 | -768,466 | -788,801 | -809,185 |
| 2. Fixed assets of financial leasing |
|
|
5,792 | 5,459 | 5,126 | 4,792 | 4,459 |
| - Cost |
|
|
7,987 | 7,987 | 7,987 | 7,987 | 7,987 |
| - Accumulated depreciation |
|
|
-2,195 | -2,529 | -2,862 | -3,195 | -3,528 |
| 3. Intangible fixed assets |
|
|
36,269 | 35,771 | 35,302 | 34,802 | 34,687 |
| - Cost |
|
|
61,000 | 61,000 | 61,000 | 61,000 | 61,263 |
| - Accumulated depreciation |
|
|
-24,731 | -25,229 | -25,698 | -26,198 | -26,576 |
| III. Real Estate Investments |
|
|
2,898 | 2,707 | 2,496 | 2,285 | 2,074 |
| - Cost |
|
|
4,159 | 4,159 | 4,159 | 4,159 | 4,159 |
| - Accumulated depreciation |
|
|
-1,261 | -1,452 | -1,663 | -1,874 | -2,085 |
| IV. Long-term assets in progress |
|
|
38,143 | 118,247 | 244,027 | 365,401 | 346,979 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
38,143 | 118,247 | 244,027 | 365,401 | 346,979 |
| IV. Long-term financial investments |
|
|
266,937 | 264,864 | 265,776 | 266,083 | 243,922 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
253,437 | 251,364 | 252,276 | 264,583 | 242,422 |
| 3. Other investments in equity instruments |
|
|
13,500 | 13,500 | 13,500 | 1,500 | 1,500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
266,878 | 276,572 | 269,762 | 268,427 | 269,728 |
| 1. Long-term prepaid expenses |
|
|
239,078 | 241,045 | 235,049 | 232,142 | 232,697 |
| 2. Deferred income tax assets |
|
|
26,681 | 34,408 | 33,593 | 35,165 | 35,911 |
| 3. Other long-term assets |
|
|
1,120 | 1,120 | 1,120 | 1,120 | 1,120 |
| VI. Goodwills |
|
|
148,950 | 143,526 | 138,102 | 132,677 | 136,593 |
| TOTAL ASSETS |
|
|
3,077,318 | 3,049,358 | 3,191,232 | 3,235,328 | 3,252,823 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,224,106 | 1,199,705 | 1,188,896 | 1,224,121 | 1,222,067 |
| I. Current liabilities |
|
|
620,224 | 668,500 | 546,049 | 533,877 | 818,435 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
224,290 | 278,098 | 212,853 | 212,260 | 474,429 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
233,104 | 278,758 | 210,424 | 207,474 | 197,484 |
| 4. Advances from customers |
|
|
384 | 387 | 269 | 440 | 793 |
| 5. Taxes and other payables to the State Budget |
|
|
41,661 | 20,673 | 14,551 | 12,828 | 25,943 |
| 6. Payables to employees |
|
|
34,185 | 34,649 | 25,213 | 26,583 | 35,113 |
| 7. Short-term accrued expenses |
|
|
57,525 | 29,512 | 53,909 | 45,516 | 56,085 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
409 | 583 | 1,163 | 1,042 | 858 |
| 11. Other short-term payables |
|
|
22,805 | 20,187 | 22,195 | 21,445 | 21,620 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
5,861 | 5,653 | 5,472 | 6,290 | 6,108 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
603,882 | 531,205 | 642,848 | 690,244 | 403,631 |
| 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 |
|
|
13,254 | 12,269 | 12,415 | 12,753 | 12,707 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
531,459 | 458,845 | 570,066 | 618,725 | 332,165 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
57,278 | 58,173 | 58,448 | 56,848 | 56,840 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,892 | 1,919 | 1,919 | 1,919 | 1,919 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,853,213 | 1,849,653 | 2,002,336 | 2,011,207 | 2,030,757 |
| I. ShareHolder's equity |
|
|
1,853,213 | 1,849,653 | 2,002,336 | 2,011,207 | 2,030,757 |
| 1. Owner's investment capital |
|
|
756,539 | 756,539 | 907,847 | 907,847 | 907,847 |
| 2. Share capital surplus |
|
|
68,317 | 67,589 | 67,260 | 67,260 | 67,260 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
5,732 | 5,732 | 5,732 | 5,732 | 5,732 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,330 | 1,330 | 1,330 | 1,330 | 1,330 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,369 | 1,369 | 1,369 | 1,369 | 1,369 |
| 11. After tax undistributed profit |
|
|
301,267 | 310,168 | 313,742 | 330,352 | 335,407 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
302,151 | 306,888 | 310,869 | 309,312 | 306,323 |
| - Profit after tax undistributed this period |
|
|
-884 | 3,281 | 2,873 | 21,040 | 29,084 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
718,660 | 706,927 | 705,057 | 697,318 | 711,813 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,077,318 | 3,049,358 | 3,191,232 | 3,235,328 | 3,252,823 |
There is no report.
|
|