|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,604,438 | 9,215,951 | 9,236,041 | 9,865,859 | 9,827,349 |
| I. Cash and cash equivalents |
|
|
1,249,110 | 896,953 | 967,817 | 2,663,090 | 1,963,990 |
| 1. Cash |
|
|
487,302 | 324,604 | 317,010 | 1,861,455 | 862,355 |
| 2. Cash equivalents |
|
|
761,807 | 572,350 | 650,808 | 801,635 | 1,101,635 |
| II. Short-term financial investments |
|
|
309,835 | 275,835 | 175,871 | 190,021 | 119,021 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
309,835 | 275,835 | 175,871 | 190,021 | 119,021 |
| III. Short-term receivables |
|
|
6,775,443 | 6,932,351 | 6,690,830 | 5,852,811 | 6,156,335 |
| 1. Short-term receivables of customers |
|
|
1,279,579 | 1,290,475 | 1,124,243 | 1,620,230 | 1,427,343 |
| 2. Prepayments to suppliers |
|
|
4,528,878 | 4,696,150 | 4,688,433 | 3,328,832 | 4,483,379 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
64,443 | 65,866 | 66,190 | 30,303 | 28,203 |
| 6. Other short-term receivables |
|
|
906,703 | 883,425 | 815,529 | 968,042 | 375,821 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,159 | -3,565 | -3,565 | -94,595 | -158,410 |
| IV. Inventories |
|
|
905,084 | 732,765 | 991,849 | 914,938 | 1,294,473 |
| 1. Inventories |
|
|
905,986 | 733,666 | 992,751 | 915,380 | 1,294,915 |
| 2. Provision for decline in value of inventories |
|
|
-901 | -901 | -901 | -443 | -443 |
| V. Other current assets |
|
|
364,966 | 378,047 | 409,674 | 244,999 | 293,531 |
| 1. Short-term prepaid expenses |
|
|
9,714 | 11,100 | 23,313 | 25,718 | 36,626 |
| 2. Deductible VAT |
|
|
257,526 | 264,591 | 272,922 | 93,594 | 120,991 |
| 3. Taxes and the State Receivables |
|
|
97,726 | 102,356 | 113,439 | 125,687 | 135,913 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,973,389 | 5,218,799 | 5,277,231 | 5,100,288 | 5,053,786 |
| I. Long-term receivables |
|
|
1,189,293 | 1,179,348 | 1,180,905 | 1,216,000 | 1,194,704 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
54,819 | 50,506 | 52,015 | 47,209 | 47,209 |
| 5. Other long-term receivables |
|
|
1,134,474 | 1,128,843 | 1,128,890 | 1,168,791 | 1,147,494 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
184,196 | 159,769 | 155,818 | 159,548 | 154,473 |
| 1. Tangible fixed assets |
|
|
130,009 | 96,688 | 93,254 | 92,861 | 88,653 |
| - Cost |
|
|
2,566,814 | 2,480,254 | 2,481,536 | 2,484,761 | 2,483,974 |
| - Accumulated depreciation |
|
|
-2,436,805 | -2,383,566 | -2,388,282 | -2,391,900 | -2,395,321 |
| 2. Fixed assets of financial leasing |
|
|
5,239 | 20,917 | 20,494 | 23,497 | 22,817 |
| - Cost |
|
|
9,341 | 21,199 | 21,199 | 24,745 | 24,745 |
| - Accumulated depreciation |
|
|
-4,101 | -282 | -706 | -1,247 | -1,928 |
| 3. Intangible fixed assets |
|
|
48,947 | 42,164 | 42,070 | 43,189 | 43,002 |
| - Cost |
|
|
56,263 | 49,575 | 49,575 | 50,776 | 50,776 |
| - Accumulated depreciation |
|
|
-7,316 | -7,411 | -7,505 | -7,586 | -7,773 |
| III. Real Estate Investments |
|
|
507,637 | 501,658 | 495,336 | 489,013 | 482,691 |
| - Cost |
|
|
745,952 | 745,952 | 745,952 | 745,952 | 745,952 |
| - Accumulated depreciation |
|
|
-238,315 | -244,294 | -250,616 | -256,939 | -263,261 |
| IV. Long-term assets in progress |
|
|
2,280,306 | 2,475,899 | 2,540,844 | 2,641,378 | 2,625,362 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,280,306 | 2,475,899 | 2,540,844 | 2,641,378 | 2,625,362 |
| IV. Long-term financial investments |
|
|
731,851 | 822,542 | 825,570 | 530,652 | 530,824 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
649,628 | 754,043 | 757,017 | 460,833 | 461,005 |
| 3. Other investments in equity instruments |
|
|
73,022 | 64,299 | 64,353 | 63,819 | 63,819 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,800 | -1,800 | -1,800 | | |
| 5. Investments holding until maturity |
|
|
11,000 | 6,000 | 6,000 | 6,000 | 6,000 |
| V. Total other long-term assets |
|
|
80,106 | 79,582 | 78,759 | 63,698 | 65,731 |
| 1. Long-term prepaid expenses |
|
|
68,730 | 64,923 | 64,100 | 49,039 | 51,271 |
| 2. Deferred income tax assets |
|
|
11,376 | 14,659 | 14,659 | 14,659 | 14,460 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
14,577,827 | 14,434,750 | 14,513,272 | 14,966,147 | 14,881,135 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,484,314 | 10,390,483 | 10,744,298 | 10,693,165 | 10,624,830 |
| I. Current liabilities |
|
|
5,215,241 | 5,059,338 | 5,372,931 | 7,340,585 | 7,256,907 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,019,775 | 2,064,954 | 2,169,326 | 2,347,709 | 2,309,925 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
827,842 | 965,428 | 832,842 | 1,235,266 | 982,327 |
| 4. Advances from customers |
|
|
1,912,998 | 1,529,532 | 1,410,634 | 2,780,338 | 2,962,340 |
| 5. Taxes and other payables to the State Budget |
|
|
19,299 | 9,684 | 12,494 | 72,367 | 73,011 |
| 6. Payables to employees |
|
|
22,128 | 24,812 | 28,109 | 50,386 | 28,577 |
| 7. Short-term accrued expenses |
|
|
326,164 | 448,075 | 527,320 | 833,864 | 859,433 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
9,259 | 6,028 | 4,124 | 2,883 | 2,490 |
| 11. Other short-term payables |
|
|
76,986 | 9,711 | 386,102 | 16,490 | 23,977 |
| 12. Provision for short term payables |
|
|
| | | | 13,900 |
| 13. Bonus and welfare fund |
|
|
791 | 1,114 | 1,982 | 1,282 | 927 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,269,073 | 5,331,144 | 5,371,367 | 3,352,580 | 3,367,923 |
| 1. Long-term payables to sellers |
|
|
294,381 | 371,311 | 380,405 | 421,341 | 436,588 |
| 2. Long-term accrued expenses |
|
|
153,291 | 153,291 | 153,291 | 153,291 | 174,783 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
290,603 | 201,038 | 196,281 | 796,929 | 796,319 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
4,488,643 | 4,564,022 | 4,600,581 | 1,940,881 | 1,933,996 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
13,900 | 13,900 | 13,900 | 13,900 | |
| 11. Long-term unrealized revenue |
|
|
28,255 | 27,582 | 26,910 | 26,237 | 26,237 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
4,093,513 | 4,044,267 | 3,768,974 | 4,272,982 | 4,256,305 |
| I. ShareHolder's equity |
|
|
4,093,513 | 4,044,267 | 3,768,974 | 4,272,982 | 4,256,305 |
| 1. Owner's investment capital |
|
|
3,289,345 | 3,289,345 | 3,289,345 | 3,585,078 | 3,585,078 |
| 2. Share capital surplus |
|
|
99,328 | 99,328 | 99,328 | 99,328 | 99,328 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-4,797 | -4,797 | -4,797 | -4,797 | -4,797 |
| 6. Differences upon asset revaluation |
|
|
3,723 | 7,541 | 7,541 | 7,541 | 7,541 |
| 7. Differences upon foreign exchange rate |
|
|
3 | 3 | -10 | 16 | 15 |
| 8. Investment and development funds |
|
|
21,425 | 20,428 | 20,428 | 20,428 | 20,428 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
364,753 | 367,295 | 88,482 | 295,979 | 279,368 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
355,837 | 347,747 | 50,935 | 50,935 | 270,409 |
| - Profit after tax undistributed this period |
|
|
8,916 | 19,549 | 37,547 | 245,044 | 8,959 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
319,733 | 265,124 | 268,658 | 269,409 | 269,344 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
14,577,827 | 14,434,750 | 14,513,272 | 14,966,147 | 14,881,135 |
There is no report.
|
|