|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,840,437 | 3,756,042 | 3,758,655 | 3,929,125 | 4,097,927 |
 | I. Cash and cash equivalents |
|
|
43,855 | 23,352 | 29,591 | 44,501 | 44,967 |
 | 1. Cash |
|
|
36,855 | 19,352 | 28,291 | 43,201 | 36,667 |
 | 2. Cash equivalents |
|
|
7,000 | 4,000 | 1,300 | 1,300 | 8,300 |
 | II. Short-term financial investments |
|
|
500 | 500 | 500 | 500 | 500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
500 | 500 | 500 | 500 | 500 |
 | III. Short-term receivables |
|
|
892,515 | 773,585 | 701,758 | 769,112 | 1,002,341 |
 | 1. Short-term receivables of customers |
|
|
252,793 | 157,248 | 181,582 | 202,960 | 237,090 |
 | 2. Prepayments to suppliers |
|
|
36,524 | 37,291 | 67,050 | 85,716 | 336,453 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 529,553 | | |
 | 6. Other short-term receivables |
|
|
663,234 | 649,085 | -76,427 | 560,679 | 512,146 |
 | 7. Provision for doubtful short-term receivables |
|
|
-60,035 | -70,039 | | -80,243 | -83,347 |
 | IV. Inventories |
|
|
2,901,358 | 2,956,315 | 3,011,830 | 3,104,340 | 3,046,090 |
 | 1. Inventories |
|
|
2,901,358 | 2,956,315 | 3,011,830 | 3,104,340 | 3,046,090 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,209 | 2,290 | 14,976 | 10,672 | 4,029 |
 | 1. Short-term prepaid expenses |
|
|
740 | 481 | 2,089 | 498 | 311 |
 | 2. Deductible VAT |
|
|
928 | 1,425 | 12,469 | 10,006 | 1,180 |
 | 3. Taxes and the State Receivables |
|
|
540 | 385 | 418 | 168 | 2,538 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
941,152 | 957,781 | 947,733 | 936,378 | 936,986 |
 | I. Long-term receivables |
|
|
3,454 | 3,454 | 2,592 | 3,454 | 3,454 |
 | 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 |
|
|
3,454 | 3,454 | 2,592 | 3,454 | 3,454 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
124,743 | 123,996 | 297,731 | 285,915 | 297,951 |
 | 1. Tangible fixed assets |
|
|
112,468 | 109,929 | 284,074 | 274,118 | 286,403 |
 | - Cost |
|
|
207,612 | 207,717 | 399,825 | 389,592 | 407,302 |
 | - Accumulated depreciation |
|
|
-95,144 | -97,788 | -115,751 | -115,474 | -120,899 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
12,276 | 14,067 | 13,657 | 11,797 | 11,549 |
 | - Cost |
|
|
16,138 | 18,123 | 18,123 | 16,511 | 16,511 |
 | - Accumulated depreciation |
|
|
-3,863 | -4,056 | -4,465 | -4,714 | -4,963 |
 | III. Real Estate Investments |
|
|
461,279 | 459,499 | 280,484 | 280,653 | 280,999 |
 | - Cost |
|
|
470,365 | 470,366 | 280,484 | 280,653 | 280,999 |
 | - Accumulated depreciation |
|
|
-9,086 | -10,866 | | | |
 | IV. Long-term assets in progress |
|
|
299,006 | 311,578 | 311,972 | 312,534 | 301,748 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
299,006 | 311,578 | 311,972 | 312,534 | 301,748 |
 | IV. Long-term financial investments |
|
|
17,449 | 17,196 | 17,233 | 17,934 | 15,469 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
17,449 | 17,196 | 17,233 | 17,934 | 15,469 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
35,221 | 42,057 | 37,720 | 35,888 | 37,365 |
 | 1. Long-term prepaid expenses |
|
|
31,110 | 37,183 | 31,333 | 30,240 | 30,783 |
 | 2. Deferred income tax assets |
|
|
4,111 | 4,875 | 6,387 | 5,648 | 6,582 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,781,589 | 4,713,823 | 4,706,388 | 4,865,503 | 5,034,913 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,390,522 | 3,307,374 | 3,303,679 | 3,438,850 | 3,558,745 |
 | I. Current liabilities |
|
|
1,770,602 | 2,275,604 | 2,397,802 | 2,400,993 | 2,197,053 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
844,632 | 1,396,211 | 1,573,606 | 1,485,685 | 1,074,318 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
232,561 | 168,447 | 144,113 | 145,168 | 132,191 |
 | 4. Advances from customers |
|
|
22,249 | 32,992 | 39,199 | 73,413 | 84,457 |
 | 5. Taxes and other payables to the State Budget |
|
|
39,974 | 41,658 | 56,728 | 56,671 | 46,060 |
 | 6. Payables to employees |
|
|
86,024 | 66,761 | 64,934 | 64,828 | 82,733 |
 | 7. Short-term accrued expenses |
|
|
283,658 | 327,198 | 303,048 | 309,486 | 297,537 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,020 | 3,501 | 5,087 | 6,475 | 4,000 |
 | 11. Other short-term payables |
|
|
242,297 | 243,020 | 194,012 | 250,324 | 466,212 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
15,185 | -4,183 | 17,074 | 8,942 | 9,545 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,619,921 | 1,031,769 | 905,877 | 1,037,858 | 1,361,691 |
 | 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 |
|
|
729,386 | 588,145 | 524,639 | 501,474 | 433,582 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
880,852 | 431,799 | 368,398 | 523,861 | 915,261 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
9,683 | 11,826 | 12,840 | 12,523 | 12,849 |
 | 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 |
|
|
1,391,066 | 1,406,449 | 1,402,709 | 1,426,653 | 1,476,168 |
 | I. ShareHolder's equity |
|
|
1,391,066 | 1,406,449 | 1,402,709 | 1,426,653 | 1,476,168 |
 | 1. Owner's investment capital |
|
|
952,594 | 952,594 | 952,594 | 952,594 | 952,594 |
 | 2. Share capital surplus |
|
|
35,628 | 35,628 | 35,628 | 35,628 | 35,628 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
3,565 | 3,306 | 921 | 3,092 | 3,993 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
49,444 | 49,426 | 56,915 | 56,915 | 57,489 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
295,052 | 326,179 | 308,622 | 340,836 | 387,922 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
144,538 | 308,161 | 252,927 | 271,599 | 273,477 |
 | - Profit after tax undistributed this period |
|
|
150,514 | 18,017 | 55,695 | 69,236 | 114,445 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
54,784 | 39,317 | 48,029 | 37,588 | 38,542 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,781,589 | 4,713,823 | 4,706,388 | 4,865,503 | 5,034,913 |
There is no report.
|
|