|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,975,400 | 9,600,256 | 8,266,115 | 7,739,272 | 8,577,909 |
| I. Cash and cash equivalents |
|
|
1,190,879 | 2,246,623 | 1,223,980 | 724,715 | 1,353,624 |
| 1. Cash |
|
|
1,023,013 | 677,432 | 988,888 | 318,619 | 339,445 |
| 2. Cash equivalents |
|
|
167,866 | 1,569,191 | 235,093 | 406,096 | 1,014,179 |
| II. Short-term financial investments |
|
|
996,185 | 974,539 | 381,482 | 347,378 | 1,006,805 |
| 1. Trading securities |
|
|
1,010,347 | 1,010,347 | 390,303 | 356,428 | 249,984 |
| 2. Provision for diminution in value of trading securities |
|
|
-23,757 | -38,451 | -81,464 | -81,693 | -61,898 |
| 3. Investments holding until maturity |
|
|
9,595 | 2,643 | 72,643 | 72,643 | 818,719 |
| III. Short-term receivables |
|
|
4,099,994 | 4,108,129 | 4,268,820 | 4,231,480 | 3,773,549 |
| 1. Short-term receivables of customers |
|
|
481,086 | 774,222 | 750,980 | 729,079 | 663,416 |
| 2. Prepayments to suppliers |
|
|
316,523 | 504,377 | 484,305 | 512,696 | 484,958 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,578,421 | 1,458,811 | 1,698,512 | 1,720,819 | 1,649,233 |
| 6. Other short-term receivables |
|
|
1,876,437 | 1,601,619 | 1,585,468 | 1,519,329 | 1,246,074 |
| 7. Provision for doubtful short-term receivables |
|
|
-152,472 | -230,900 | -250,444 | -250,444 | -270,132 |
| IV. Inventories |
|
|
616,139 | 2,124,565 | 2,241,048 | 2,294,609 | 2,311,771 |
| 1. Inventories |
|
|
623,416 | 2,124,565 | 2,241,048 | 2,294,609 | 2,311,771 |
| 2. Provision for decline in value of inventories |
|
|
-7,278 | | | | |
| V. Other current assets |
|
|
72,204 | 146,400 | 150,785 | 141,091 | 132,160 |
| 1. Short-term prepaid expenses |
|
|
13,771 | 36,579 | 35,528 | 23,750 | 13,768 |
| 2. Deductible VAT |
|
|
55,908 | 107,260 | 112,643 | 114,797 | 115,514 |
| 3. Taxes and the State Receivables |
|
|
2,525 | 2,561 | 2,614 | 2,544 | 2,878 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
26,269,470 | 26,604,838 | 27,398,230 | 27,479,524 | 28,119,415 |
| I. Long-term receivables |
|
|
3,035,587 | 1,782,696 | 1,908,884 | 1,987,321 | 2,069,460 |
| 1. Long-term customer's receivables |
|
|
| | | | 909 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
967,300 | 12,614 | 13,808 | 13,808 | 13,808 |
| 5. Other long-term receivables |
|
|
2,068,287 | 1,770,082 | 1,895,076 | 1,973,513 | 2,054,743 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
16,400,184 | 16,451,040 | 16,534,656 | 16,393,615 | 16,263,338 |
| 1. Tangible fixed assets |
|
|
25,334 | 213,468 | 374,909 | 377,273 | 380,122 |
| - Cost |
|
|
114,000 | 389,180 | 553,394 | 556,234 | 547,754 |
| - Accumulated depreciation |
|
|
-88,666 | -175,712 | -178,484 | -178,960 | -167,632 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
16,374,850 | 16,237,573 | 16,159,746 | 16,016,342 | 15,883,217 |
| - Cost |
|
|
20,076,591 | 20,112,635 | 20,197,859 | 20,215,522 | 20,245,943 |
| - Accumulated depreciation |
|
|
-3,701,741 | -3,875,062 | -4,038,113 | -4,199,180 | -4,362,726 |
| III. Real Estate Investments |
|
|
903,617 | 905,895 | 732,554 | 725,472 | 718,395 |
| - Cost |
|
|
965,855 | 981,242 | 809,578 | 809,578 | 809,578 |
| - Accumulated depreciation |
|
|
-62,238 | -75,348 | -77,024 | -84,106 | -91,183 |
| IV. Long-term assets in progress |
|
|
544,674 | 2,259,638 | 2,242,762 | 2,279,723 | 2,717,562 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
544,674 | 2,259,638 | 2,242,762 | 2,279,723 | 2,717,562 |
| IV. Long-term financial investments |
|
|
1,202,819 | 408,451 | 1,024,027 | 1,024,027 | 1,023,929 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
830,917 | | | | |
| 3. Other investments in equity instruments |
|
|
243,590 | 282,140 | 897,716 | 897,716 | 897,618 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-22,688 | -24,688 | -24,688 | -24,688 | -24,688 |
| 5. Investments holding until maturity |
|
|
151,000 | 151,000 | 151,000 | 151,000 | 151,000 |
| V. Total other long-term assets |
|
|
3,379,490 | 3,760,037 | 3,963,159 | 4,119,624 | 4,455,725 |
| 1. Long-term prepaid expenses |
|
|
3,131,292 | 3,514,147 | 3,705,755 | 3,860,295 | 4,046,313 |
| 2. Deferred income tax assets |
|
|
248,198 | 245,889 | 257,404 | 259,330 | 409,412 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
803,099 | 1,037,081 | 992,188 | 949,741 | 871,006 |
| TOTAL ASSETS |
|
|
33,244,870 | 36,205,094 | 35,664,345 | 35,218,796 | 36,697,325 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
24,728,103 | 26,677,371 | 26,332,339 | 25,815,094 | 27,550,184 |
| I. Current liabilities |
|
|
8,191,511 | 8,319,092 | 8,334,881 | 7,744,166 | 8,770,780 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,846,247 | 4,846,844 | 4,682,828 | 4,269,816 | 4,711,545 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
581,975 | 531,858 | 514,208 | 503,568 | 682,069 |
| 4. Advances from customers |
|
|
410,175 | 243,198 | 238,939 | 231,753 | 158,305 |
| 5. Taxes and other payables to the State Budget |
|
|
72,526 | 141,309 | 105,847 | 97,081 | 90,178 |
| 6. Payables to employees |
|
|
37,693 | 30,258 | 30,064 | 28,296 | 54,058 |
| 7. Short-term accrued expenses |
|
|
176,505 | 146,698 | 218,549 | 194,246 | 190,478 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
292 | 738 | 680 | 13,105 | 340 |
| 11. Other short-term payables |
|
|
2,035,103 | 2,029,548 | 2,171,809 | 2,039,018 | 2,208,904 |
| 12. Provision for short term payables |
|
|
4,975 | 327,855 | 327,855 | 327,855 | 637,588 |
| 13. Bonus and welfare fund |
|
|
26,019 | 20,787 | 44,103 | 39,428 | 37,316 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
16,536,592 | 18,358,279 | 17,997,458 | 18,070,928 | 18,779,404 |
| 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 |
|
|
2,279,029 | 34,674 | 37,994 | 42,930 | 42,965 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
14,039,634 | 15,274,276 | 14,916,769 | 14,990,227 | 15,629,157 |
| 7. Convertible bonds |
|
|
| 2,840,188 | 2,835,757 | 2,835,809 | 2,826,184 |
| 8. Deferred income tax payables |
|
|
199,746 | 196,958 | 193,261 | 189,610 | 270,207 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| 4,637 | 6,173 | 4,889 | 3,471 |
| 11. Long-term unrealized revenue |
|
|
18,183 | 7,545 | 7,504 | 7,462 | 7,421 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
8,516,767 | 9,527,723 | 9,332,007 | 9,403,702 | 9,147,140 |
| I. ShareHolder's equity |
|
|
8,516,767 | 9,527,723 | 9,332,007 | 9,403,702 | 9,147,140 |
| 1. Owner's investment capital |
|
|
3,183,648 | 3,183,648 | 3,187,781 | 3,187,781 | 3,197,524 |
| 2. Share capital surplus |
|
|
387,337 | 387,337 | 387,337 | 387,337 | 387,337 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
6,660 | 6,660 | 6,660 | 6,660 | 6,660 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
300,072 | 300,072 | 319,670 | 319,670 | 319,670 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,447,636 | 2,560,921 | 2,343,815 | 2,351,642 | 2,136,413 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,261,770 | 2,311,009 | 2,138,345 | 2,138,345 | 1,978,334 |
| - Profit after tax undistributed this period |
|
|
185,866 | 249,912 | 205,470 | 213,297 | 158,079 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,191,414 | 3,089,085 | 3,086,743 | 3,150,612 | 3,099,536 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
33,244,870 | 36,205,094 | 35,664,345 | 35,218,796 | 36,697,325 |
There is no report.
|
|