|
|
Q4 2022 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,992,529 | 8,720,274 | 5,403,184 | 5,184,445 | 5,169,053 |
| I. Cash and cash equivalents |
|
|
19,804 | 148,536 | 120,630 | 47,358 | 12,784 |
| 1. Cash |
|
|
17,304 | 147,036 | 119,130 | 46,358 | 12,784 |
| 2. Cash equivalents |
|
|
2,500 | 1,500 | 1,500 | 1,000 | |
| II. Short-term financial investments |
|
|
7,079 | 7,235 | 7,235 | 7,235 | 7,235 |
| 1. Trading securities |
|
|
4,560 | 4,560 | 4,560 | 4,560 | 4,560 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,519 | 2,675 | 2,675 | 2,675 | 2,675 |
| III. Short-term receivables |
|
|
2,326,266 | 4,804,820 | 1,660,191 | 1,486,769 | 1,586,121 |
| 1. Short-term receivables of customers |
|
|
253,120 | 101,255 | 116,906 | 125,827 | 183,884 |
| 2. Prepayments to suppliers |
|
|
276,765 | 318,430 | 360,284 | 398,931 | 403,697 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 416,650 | 414,150 | 397,500 | 367,500 |
| 6. Other short-term receivables |
|
|
1,797,780 | 3,969,885 | 770,250 | 565,911 | 632,440 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,400 | -1,400 | -1,400 | -1,400 | -1,400 |
| IV. Inventories |
|
|
2,512,295 | 3,566,923 | 3,430,060 | 3,448,192 | 3,315,712 |
| 1. Inventories |
|
|
2,600,434 | 3,648,638 | 3,505,084 | 3,526,827 | 3,379,590 |
| 2. Provision for decline in value of inventories |
|
|
-88,139 | -81,715 | -75,024 | -78,635 | -63,878 |
| V. Other current assets |
|
|
127,085 | 192,760 | 185,068 | 194,890 | 247,201 |
| 1. Short-term prepaid expenses |
|
|
25,053 | 91,329 | 83,867 | 86,792 | 141,323 |
| 2. Deductible VAT |
|
|
99,577 | 98,977 | 98,747 | 102,644 | 94,086 |
| 3. Taxes and the State Receivables |
|
|
2,455 | 2,455 | 2,455 | 5,455 | 11,792 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,564,684 | 4,589,976 | 7,134,133 | 6,835,316 | 6,750,001 |
| I. Long-term receivables |
|
|
4,721,381 | 2,243,927 | 4,797,622 | 4,866,762 | 4,863,761 |
| 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 |
|
|
4,721,381 | 2,243,927 | 4,797,622 | 4,866,762 | 4,863,761 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
101,713 | 98,878 | 95,983 | 93,188 | 90,328 |
| 1. Tangible fixed assets |
|
|
100,866 | 98,144 | 95,386 | 92,696 | 89,939 |
| - Cost |
|
|
125,971 | 129,889 | 129,889 | 129,957 | 129,957 |
| - Accumulated depreciation |
|
|
-25,106 | -31,745 | -34,503 | -37,261 | -40,018 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
848 | 734 | 597 | 492 | 390 |
| - Cost |
|
|
2,690 | 2,945 | 2,945 | 2,945 | 2,945 |
| - Accumulated depreciation |
|
|
-1,842 | -2,210 | -2,348 | -2,453 | -2,555 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 560,425 | 569,488 | 585,743 | 593,684 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 560,425 | 569,488 | 585,743 | 593,684 |
| IV. Long-term financial investments |
|
|
1,599,573 | 1,534,192 | 1,524,081 | 1,142,774 | 1,113,998 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,575,073 | 1,381,442 | 1,371,331 | 1,004,024 | 975,248 |
| 3. Other investments in equity instruments |
|
|
14,000 | 142,250 | 142,250 | 128,250 | 128,250 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
10,500 | 10,500 | 10,500 | 10,500 | 10,500 |
| V. Total other long-term assets |
|
|
122,644 | 114,686 | 110,202 | 111,203 | 53,694 |
| 1. Long-term prepaid expenses |
|
|
121,962 | 114,686 | 110,202 | 109,044 | 51,534 |
| 2. Deferred income tax assets |
|
|
682 | | | 2,159 | 2,159 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
19,373 | 37,868 | 36,757 | 35,647 | 34,536 |
| TOTAL ASSETS |
|
|
11,557,213 | 13,310,251 | 12,537,317 | 12,019,761 | 11,919,054 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,321,230 | 7,406,317 | 6,621,671 | 6,099,354 | 5,981,020 |
| I. Current liabilities |
|
|
3,158,279 | 6,475,165 | 3,134,129 | 2,537,372 | 2,531,480 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
235,602 | 2,830,098 | 321,367 | 556,366 | 650,823 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
619,721 | 477,143 | 405,200 | 64,184 | 101,387 |
| 4. Advances from customers |
|
|
918,766 | 1,716,110 | 1,553,291 | 1,324,928 | 1,271,494 |
| 5. Taxes and other payables to the State Budget |
|
|
112,828 | 162,915 | 161,453 | 121,119 | 126,319 |
| 6. Payables to employees |
|
|
4,921 | 4,183 | 4,273 | 3,714 | 3,642 |
| 7. Short-term accrued expenses |
|
|
148,641 | 114,651 | 201,121 | 190,578 | 196,483 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,117,800 | 1,170,065 | 487,424 | 276,483 | 181,333 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,162,952 | 931,152 | 3,487,542 | 3,561,982 | 3,449,541 |
| 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 |
|
|
441,846 | 337,067 | 398,772 | 288,135 | 296,624 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,631,108 | 355,032 | 2,851,298 | 3,039,373 | 2,919,151 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
89,997 | 239,054 | 237,472 | 234,475 | 233,765 |
| 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 |
|
|
5,235,983 | 5,903,933 | 5,915,645 | 5,920,406 | 5,938,034 |
| I. ShareHolder's equity |
|
|
5,235,983 | 5,903,933 | 5,915,645 | 5,920,406 | 5,938,034 |
| 1. Owner's investment capital |
|
|
4,600,000 | 4,600,000 | 4,600,000 | 4,600,000 | 4,600,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
229,685 | 326,938 | 329,698 | 320,696 | 336,768 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
25,588 | 229,685 | 229,685 | 229,685 | 319,021 |
| - Profit after tax undistributed this period |
|
|
204,098 | 97,253 | 100,012 | 91,011 | 17,747 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
406,297 | 976,995 | 985,948 | 999,710 | 1,001,265 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
11,557,213 | 13,310,251 | 12,537,317 | 12,019,761 | 11,919,054 |
There is no report.
|
|