|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,578,001 | 8,109,447 | 8,039,739 | 8,582,599 | 8,159,694 |
 | I. Cash and cash equivalents |
|
|
324,257 | 243,976 | 328,433 | 243,364 | 221,564 |
 | 1. Cash |
|
|
74,532 | 243,976 | 216,811 | 185,650 | 183,549 |
 | 2. Cash equivalents |
|
|
249,726 | | 111,622 | 57,713 | 38,015 |
 | II. Short-term financial investments |
|
|
39,180 | 512,980 | 33,480 | 38,980 | 38,980 |
 | 1. Trading securities |
|
|
| 490,000 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
39,180 | 22,980 | 33,480 | 38,980 | 38,980 |
 | III. Short-term receivables |
|
|
7,159,042 | 7,285,989 | 7,615,799 | 8,245,629 | 7,847,338 |
 | 1. Short-term receivables of customers |
|
|
317,901 | 526,341 | 558,359 | 629,487 | 697,454 |
 | 2. Prepayments to suppliers |
|
|
1,108,503 | 1,073,929 | 1,035,859 | 1,040,656 | 1,549,552 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
109,645 | 160,230 | 204,555 | 195,257 | 509,203 |
 | 6. Other short-term receivables |
|
|
5,622,993 | 5,525,489 | 5,817,026 | 6,380,230 | 5,091,130 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
814 | 816 | 1,222 | 1,379 | 1,714 |
 | 1. Inventories |
|
|
814 | 816 | 1,222 | 1,379 | 1,714 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
54,708 | 65,685 | 60,804 | 53,247 | 50,098 |
 | 1. Short-term prepaid expenses |
|
|
8,452 | 18,644 | 16,175 | 11,216 | 9,777 |
 | 2. Deductible VAT |
|
|
46,255 | 47,041 | 44,623 | 42,031 | 40,321 |
 | 3. Taxes and the State Receivables |
|
|
| | 7 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,458,553 | 11,514,979 | 11,925,097 | 11,466,536 | 11,286,025 |
 | I. Long-term receivables |
|
|
510,949 | 556,368 | 618,242 | 167,939 | 220,104 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
10,698 | 12,991 | 91,416 | 120,220 | 197,597 |
 | 5. Other long-term receivables |
|
|
500,251 | 543,377 | 526,826 | 47,719 | 22,507 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
9,399,728 | 9,716,888 | 9,104,627 | 8,973,388 | 8,842,355 |
 | 1. Tangible fixed assets |
|
|
8,994,945 | 9,314,712 | 8,705,056 | 8,576,424 | 8,447,997 |
 | - Cost |
|
|
10,403,016 | 10,859,199 | 10,374,370 | 10,376,594 | 10,380,306 |
 | - Accumulated depreciation |
|
|
-1,408,071 | -1,544,487 | -1,669,314 | -1,800,169 | -1,932,309 |
 | 2. Fixed assets of financial leasing |
|
|
959 | 900 | 841 | 783 | 724 |
 | - Cost |
|
|
1,232 | 1,232 | 1,232 | 1,232 | 1,232 |
 | - Accumulated depreciation |
|
|
-274 | -333 | -391 | -450 | -509 |
 | 3. Intangible fixed assets |
|
|
403,825 | 401,277 | 398,729 | 396,181 | 393,634 |
 | - Cost |
|
|
420,827 | 420,827 | 420,827 | 420,827 | 420,827 |
 | - Accumulated depreciation |
|
|
-17,002 | -19,550 | -22,098 | -24,646 | -27,193 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,073,431 | 632,375 | 1,139,868 | 1,159,822 | 1,182,691 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,073,431 | 632,375 | 1,139,868 | 1,159,822 | 1,182,691 |
 | IV. Long-term financial investments |
|
|
339,093 | 478,526 | 936,241 | 1,044,138 | 905,670 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
258,093 | 275,026 | 872,110 | 980,006 | 841,539 |
 | 3. Other investments in equity instruments |
|
|
81,000 | 203,500 | 81,000 | 81,000 | 81,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | -16,869 | -16,869 | -16,869 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
69,689 | 67,248 | 64,633 | 61,850 | 77,895 |
 | 1. Long-term prepaid expenses |
|
|
61,131 | 58,369 | 55,634 | 52,576 | 69,713 |
 | 2. Deferred income tax assets |
|
|
8,558 | 8,879 | 8,999 | 9,274 | 8,181 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
65,663 | 63,575 | 61,487 | 59,398 | 57,310 |
 | TOTAL ASSETS |
|
|
19,036,554 | 19,624,426 | 19,964,836 | 20,049,134 | 19,445,718 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,300,452 | 9,825,490 | 9,944,088 | 9,818,200 | 9,328,358 |
 | I. Current liabilities |
|
|
3,079,292 | 3,654,565 | 3,872,843 | 4,089,035 | 3,275,679 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,363,368 | 1,403,923 | 1,520,540 | 1,766,747 | 1,335,445 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,223,110 | 1,714,788 | 1,750,964 | 1,715,166 | 1,386,183 |
 | 4. Advances from customers |
|
|
| 98,277 | 98,277 | 98,277 | |
 | 5. Taxes and other payables to the State Budget |
|
|
35,568 | 28,883 | 68,935 | 93,199 | 82,853 |
 | 6. Payables to employees |
|
|
2,756 | 2,314 | 2,676 | 2,748 | 3,665 |
 | 7. Short-term accrued expenses |
|
|
265,182 | 267,732 | 291,079 | 278,574 | 284,744 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
189,309 | 138,648 | 140,372 | 134,325 | 182,789 |
 | 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 |
|
|
6,221,160 | 6,170,925 | 6,071,246 | 5,729,165 | 6,052,679 |
 | 1. Long-term payables to sellers |
|
|
250,864 | 250,864 | 224,864 | 224,864 | 369,157 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
856,000 | 856,000 | 856,000 | 856,000 | 856,000 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
5,034,922 | 4,984,848 | 4,911,329 | 4,569,409 | 4,748,791 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
79,360 | 79,201 | 79,041 | 78,882 | 78,722 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
14 | 12 | 11 | 10 | 9 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
9,736,102 | 9,798,936 | 10,020,747 | 10,230,934 | 10,117,360 |
 | I. ShareHolder's equity |
|
|
9,736,102 | 9,798,936 | 10,020,747 | 10,230,934 | 10,117,360 |
 | 1. Owner's investment capital |
|
|
7,300,000 | 7,300,000 | 7,300,000 | 7,300,000 | 7,300,000 |
 | 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 |
|
|
186,649 | 244,301 | 442,333 | 600,237 | 541,038 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
247,103 | 186,671 | 186,671 | 186,661 | 184,324 |
 | - Profit after tax undistributed this period |
|
|
-60,454 | 57,630 | 255,662 | 413,576 | 356,713 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,249,453 | 2,254,635 | 2,278,414 | 2,330,698 | 2,276,323 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
19,036,554 | 19,624,426 | 19,964,836 | 20,049,134 | 19,445,718 |
There is no report.
|
|