|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,236,041 | 9,865,859 | 9,827,349 | 9,610,210 | 10,735,883 |
| I. Cash and cash equivalents |
|
|
967,817 | 2,663,090 | 1,963,990 | 1,875,091 | 2,179,595 |
| 1. Cash |
|
|
317,010 | 1,861,455 | 862,355 | 943,828 | 1,304,896 |
| 2. Cash equivalents |
|
|
650,808 | 801,635 | 1,101,635 | 931,264 | 874,699 |
| II. Short-term financial investments |
|
|
175,871 | 190,021 | 119,021 | 107,121 | 111,121 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
175,871 | 190,021 | 119,021 | 107,121 | 111,121 |
| III. Short-term receivables |
|
|
6,690,830 | 5,852,811 | 6,156,335 | 5,820,591 | 6,552,340 |
| 1. Short-term receivables of customers |
|
|
1,124,243 | 1,620,230 | 1,427,343 | 1,668,651 | 1,665,824 |
| 2. Prepayments to suppliers |
|
|
4,688,433 | 3,328,832 | 4,483,379 | 3,878,944 | 4,625,449 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
66,190 | 30,303 | 28,203 | 23,838 | 22,818 |
| 6. Other short-term receivables |
|
|
815,529 | 968,042 | 375,821 | 407,568 | 396,659 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,565 | -94,595 | -158,410 | -158,410 | -158,410 |
| IV. Inventories |
|
|
991,849 | 914,938 | 1,294,473 | 1,477,943 | 1,541,985 |
| 1. Inventories |
|
|
992,751 | 915,380 | 1,294,915 | 1,478,386 | 1,542,427 |
| 2. Provision for decline in value of inventories |
|
|
-901 | -443 | -443 | -443 | -443 |
| V. Other current assets |
|
|
409,674 | 244,999 | 293,531 | 329,463 | 350,842 |
| 1. Short-term prepaid expenses |
|
|
23,313 | 25,718 | 36,626 | 34,306 | 40,608 |
| 2. Deductible VAT |
|
|
272,922 | 93,594 | 120,991 | 146,229 | 146,918 |
| 3. Taxes and the State Receivables |
|
|
113,439 | 125,687 | 135,913 | 148,928 | 163,317 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,277,231 | 5,100,288 | 5,053,786 | 5,606,046 | 6,145,023 |
| I. Long-term receivables |
|
|
1,180,905 | 1,216,000 | 1,194,704 | 1,581,420 | 2,125,213 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
52,015 | 47,209 | 47,209 | 44,321 | 144,345 |
| 5. Other long-term receivables |
|
|
1,128,890 | 1,168,791 | 1,147,494 | 1,537,100 | 1,980,868 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
155,818 | 159,548 | 154,473 | 203,532 | 200,512 |
| 1. Tangible fixed assets |
|
|
93,254 | 92,861 | 88,653 | 84,953 | 80,813 |
| - Cost |
|
|
2,481,536 | 2,484,761 | 2,483,974 | 2,484,333 | 2,484,844 |
| - Accumulated depreciation |
|
|
-2,388,282 | -2,391,900 | -2,395,321 | -2,399,380 | -2,404,031 |
| 2. Fixed assets of financial leasing |
|
|
20,494 | 23,497 | 22,817 | 75,764 | 76,999 |
| - Cost |
|
|
21,199 | 24,745 | 24,745 | 78,935 | 83,193 |
| - Accumulated depreciation |
|
|
-706 | -1,247 | -1,928 | -3,172 | -6,194 |
| 3. Intangible fixed assets |
|
|
42,070 | 43,189 | 43,002 | 42,815 | 42,700 |
| - Cost |
|
|
49,575 | 50,776 | 50,776 | 50,776 | 50,776 |
| - Accumulated depreciation |
|
|
-7,505 | -7,586 | -7,773 | -7,960 | -8,076 |
| III. Real Estate Investments |
|
|
495,336 | 489,013 | 482,691 | 476,368 | 470,046 |
| - Cost |
|
|
745,952 | 745,952 | 745,952 | 745,952 | 745,952 |
| - Accumulated depreciation |
|
|
-250,616 | -256,939 | -263,261 | -269,583 | -275,906 |
| IV. Long-term assets in progress |
|
|
2,540,844 | 2,641,378 | 2,625,362 | 2,731,917 | 2,789,007 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,540,844 | 2,641,378 | 2,625,362 | 2,731,917 | 2,789,007 |
| IV. Long-term financial investments |
|
|
825,570 | 530,652 | 530,824 | 545,488 | 497,039 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
757,017 | 460,833 | 461,005 | 483,736 | 435,287 |
| 3. Other investments in equity instruments |
|
|
64,353 | 63,819 | 63,819 | 55,752 | 55,752 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,800 | | | | |
| 5. Investments holding until maturity |
|
|
6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
| V. Total other long-term assets |
|
|
78,759 | 63,698 | 65,731 | 67,321 | 63,206 |
| 1. Long-term prepaid expenses |
|
|
64,100 | 49,039 | 51,271 | 50,144 | 46,515 |
| 2. Deferred income tax assets |
|
|
14,659 | 14,659 | 14,460 | 17,177 | 16,691 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
14,513,272 | 14,966,147 | 14,881,135 | 15,216,256 | 16,880,906 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,744,298 | 10,693,165 | 10,624,830 | 10,945,847 | 12,478,705 |
| I. Current liabilities |
|
|
5,372,931 | 7,340,585 | 7,256,907 | 7,501,506 | 8,736,000 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,169,326 | 2,347,709 | 2,309,925 | 2,675,212 | 3,689,576 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
832,842 | 1,235,266 | 982,327 | 1,319,589 | 1,169,515 |
| 4. Advances from customers |
|
|
1,410,634 | 2,780,338 | 2,962,340 | 2,737,599 | 3,099,312 |
| 5. Taxes and other payables to the State Budget |
|
|
12,494 | 72,367 | 73,011 | 77,118 | 29,953 |
| 6. Payables to employees |
|
|
28,109 | 50,386 | 28,577 | 31,744 | 30,526 |
| 7. Short-term accrued expenses |
|
|
527,320 | 833,864 | 859,433 | 598,202 | 654,418 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
4,124 | 2,883 | 2,490 | 3,114 | 2,162 |
| 11. Other short-term payables |
|
|
386,102 | 16,490 | 23,977 | 22,859 | 24,999 |
| 12. Provision for short term payables |
|
|
| | 13,900 | 13,900 | 13,900 |
| 13. Bonus and welfare fund |
|
|
1,982 | 1,282 | 927 | 22,167 | 21,640 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,371,367 | 3,352,580 | 3,367,923 | 3,444,342 | 3,742,706 |
| 1. Long-term payables to sellers |
|
|
380,405 | 421,341 | 436,588 | 444,017 | 480,117 |
| 2. Long-term accrued expenses |
|
|
153,291 | 153,291 | 174,783 | 174,783 | 174,783 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
196,281 | 796,929 | 796,319 | 794,975 | 794,878 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
4,600,581 | 1,940,881 | 1,933,996 | 2,005,676 | 2,268,037 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
13,900 | 13,900 | | | |
| 11. Long-term unrealized revenue |
|
|
26,910 | 26,237 | 26,237 | 24,891 | 24,891 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,768,974 | 4,272,982 | 4,256,305 | 4,270,409 | 4,402,200 |
| I. ShareHolder's equity |
|
|
3,768,974 | 4,272,982 | 4,256,305 | 4,270,409 | 4,402,200 |
| 1. Owner's investment capital |
|
|
3,289,345 | 3,585,078 | 3,585,078 | 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 |
|
|
7,541 | 7,541 | 7,541 | 7,541 | 7,541 |
| 7. Differences upon foreign exchange rate |
|
|
-10 | 16 | 15 | 15 | 18 |
| 8. Investment and development funds |
|
|
20,428 | 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 |
|
|
88,482 | 295,979 | 279,368 | 283,678 | 312,653 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
50,935 | 50,935 | 270,409 | 248,484 | 248,484 |
| - Profit after tax undistributed this period |
|
|
37,547 | 245,044 | 8,959 | 35,194 | 64,169 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
268,658 | 269,409 | 269,344 | 279,137 | 381,951 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
14,513,272 | 14,966,147 | 14,881,135 | 15,216,256 | 16,880,906 |
There is no report.
|
|