|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
17,465,280 | 18,568,408 | 19,883,997 | 18,917,398 | 19,889,441 |
| I. Cash and cash equivalents |
|
|
1,064,440 | 1,984,334 | 1,882,761 | 2,224,993 | 2,842,181 |
| 1. Cash |
|
|
635,440 | 742,334 | 631,761 | 779,993 | 1,336,181 |
| 2. Cash equivalents |
|
|
429,000 | 1,242,000 | 1,251,000 | 1,445,000 | 1,506,000 |
| II. Short-term financial investments |
|
|
1,780,173 | 2,239,829 | 2,180,463 | 1,853,985 | 1,768,453 |
| 1. Trading securities |
|
|
248,931 | 254,034 | 249,546 | 236,606 | 222,491 |
| 2. Provision for diminution in value of trading securities |
|
|
-60,723 | -60,723 | -24,471 | -15,254 | -10,347 |
| 3. Investments holding until maturity |
|
|
1,591,965 | 2,046,518 | 1,955,388 | 1,632,633 | 1,556,309 |
| III. Short-term receivables |
|
|
11,231,358 | 11,316,857 | 12,079,383 | 11,279,565 | 11,845,187 |
| 1. Short-term receivables of customers |
|
|
10,926,639 | 10,928,062 | 11,590,199 | 10,688,942 | 11,669,915 |
| 2. Prepayments to suppliers |
|
|
596,909 | 695,800 | 895,269 | 1,055,395 | 1,031,585 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
432,045 | 432,045 | 418,716 | 482,292 | 79,300 |
| 6. Other short-term receivables |
|
|
325,033 | 323,156 | 331,862 | 248,132 | 322,342 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,049,268 | -1,062,206 | -1,156,663 | -1,195,197 | -1,257,954 |
| IV. Inventories |
|
|
2,837,857 | 2,529,357 | 3,148,106 | 2,928,237 | 2,602,819 |
| 1. Inventories |
|
|
2,908,573 | 2,598,371 | 3,216,179 | 2,988,670 | 2,663,226 |
| 2. Provision for decline in value of inventories |
|
|
-70,716 | -69,014 | -68,073 | -60,433 | -60,407 |
| V. Other current assets |
|
|
551,453 | 498,032 | 593,284 | 630,617 | 830,800 |
| 1. Short-term prepaid expenses |
|
|
7,736 | 4,756 | 7,324 | 16,234 | 13,421 |
| 2. Deductible VAT |
|
|
537,251 | 486,700 | 585,960 | 614,383 | 817,379 |
| 3. Taxes and the State Receivables |
|
|
6,466 | 6,576 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,499,520 | 1,473,313 | 1,491,033 | 1,633,464 | 1,762,452 |
| I. Long-term receivables |
|
|
380,464 | 405,858 | 399,121 | 560,685 | 602,893 |
| 1. Long-term customer's receivables |
|
|
380,464 | | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | 11,924 | 42,617 |
| 5. Other long-term receivables |
|
|
| 405,858 | 399,121 | 548,761 | 560,276 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
560,040 | 535,570 | 523,315 | 492,106 | 474,510 |
| 1. Tangible fixed assets |
|
|
446,790 | 424,758 | 414,957 | 385,765 | 367,980 |
| - Cost |
|
|
1,110,735 | 1,110,793 | 1,122,805 | 1,111,551 | 1,112,211 |
| - Accumulated depreciation |
|
|
-663,945 | -686,035 | -707,848 | -725,785 | -744,231 |
| 2. Fixed assets of financial leasing |
|
|
2,041 | 1,910 | 1,777 | 1,643 | 1,510 |
| - Cost |
|
|
2,663 | 2,663 | 2,663 | 2,663 | 2,663 |
| - Accumulated depreciation |
|
|
-622 | -753 | -886 | -1,020 | -1,153 |
| 3. Intangible fixed assets |
|
|
111,209 | 108,902 | 106,580 | 104,698 | 105,020 |
| - Cost |
|
|
143,308 | 143,308 | 143,308 | 143,756 | 146,603 |
| - Accumulated depreciation |
|
|
-32,099 | -34,406 | -36,728 | -39,058 | -41,583 |
| III. Real Estate Investments |
|
|
37,581 | 37,375 | 50,213 | 60,670 | 68,133 |
| - Cost |
|
|
63,191 | 63,693 | 77,151 | 90,765 | 100,900 |
| - Accumulated depreciation |
|
|
-25,610 | -26,318 | -26,938 | -30,094 | -32,767 |
| IV. Long-term assets in progress |
|
|
47,871 | 30,178 | 32,705 | 33,019 | 119,737 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
47,871 | 30,178 | 32,705 | 33,019 | 119,737 |
| IV. Long-term financial investments |
|
|
311,021 | 305,217 | 304,073 | 306,075 | 306,076 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
9,416 | 3,611 | 2,467 | 2,470 | 2,471 |
| 3. Other investments in equity instruments |
|
|
301,605 | 301,605 | 301,605 | 303,605 | 303,605 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
162,543 | 159,116 | 181,606 | 180,907 | 191,103 |
| 1. Long-term prepaid expenses |
|
|
97,818 | 93,018 | 99,084 | 89,651 | 97,075 |
| 2. Deferred income tax assets |
|
|
64,724 | 66,098 | 82,522 | 91,256 | 94,028 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
18,964,800 | 20,041,721 | 21,375,030 | 20,550,862 | 21,651,893 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,750,837 | 11,805,698 | 13,103,319 | 12,212,515 | 13,244,461 |
| I. Current liabilities |
|
|
10,224,313 | 11,304,865 | 12,603,037 | 11,712,930 | 12,745,683 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
553,077 | 664,571 | 697,323 | 636,003 | 581,932 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,059,531 | 3,976,135 | 5,195,970 | 4,381,296 | 5,770,246 |
| 4. Advances from customers |
|
|
2,042,367 | 2,801,319 | 2,934,074 | 2,882,228 | 2,471,408 |
| 5. Taxes and other payables to the State Budget |
|
|
8,000 | 1,414 | 20,876 | 31,217 | 39,809 |
| 6. Payables to employees |
|
|
26 | 107 | 117 | 218 | 111 |
| 7. Short-term accrued expenses |
|
|
2,151,090 | 2,389,967 | 2,022,731 | 3,069,106 | 2,752,021 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
89,904 | 6,331 | 6,434 | 5,734 | 5,504 |
| 11. Other short-term payables |
|
|
14,055 | 1,165,523 | 1,434,928 | 405,957 | 870,109 |
| 12. Provision for short term payables |
|
|
229,003 | 222,659 | 214,574 | 226,016 | 179,426 |
| 13. Bonus and welfare fund |
|
|
77,260 | 76,840 | 76,012 | 75,154 | 75,117 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
526,525 | 500,833 | 500,282 | 499,585 | 498,778 |
| 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 |
|
|
| | 200 | 200 | 220 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
524,113 | 498,421 | 497,729 | 497,037 | 496,345 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,412 | 2,412 | 2,353 | 2,348 | 2,213 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
8,213,962 | 8,236,023 | 8,271,711 | 8,338,347 | 8,407,432 |
| I. ShareHolder's equity |
|
|
8,213,962 | 8,236,023 | 8,271,711 | 8,338,347 | 8,407,432 |
| 1. Owner's investment capital |
|
|
788,308 | 788,308 | 788,308 | 1,036,333 | 1,036,333 |
| 2. Share capital surplus |
|
|
3,019,470 | 3,019,470 | 2,958,324 | 2,958,324 | 2,958,324 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-597,635 | -597,635 | -530,941 | -530,941 | -530,941 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
4,667,193 | 4,667,193 | 4,667,193 | 4,419,169 | 4,419,169 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
336,088 | 358,179 | 388,315 | 454,945 | 524,027 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
315,375 | 336,088 | 336,088 | 388,315 | 388,315 |
| - Profit after tax undistributed this period |
|
|
20,712 | 22,091 | 52,228 | 66,630 | 135,712 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
538 | 507 | 511 | 517 | 521 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
18,964,800 | 20,041,721 | 21,375,030 | 20,550,862 | 21,651,893 |
There is no report.
|
|