|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
420,426 | 408,614 | 445,575 | 569,023 | 405,283 |
| I. Cash and cash equivalents |
|
|
55,949 | 24,305 | 18,162 | 41,714 | 24,974 |
| 1. Cash |
|
|
51,862 | 21,240 | 17,671 | 41,553 | 21,673 |
| 2. Cash equivalents |
|
|
4,087 | 3,065 | 491 | 161 | 3,301 |
| II. Short-term financial investments |
|
|
| | 2,693 | 3,036 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 2,693 | 3,036 | |
| III. Short-term receivables |
|
|
201,701 | 228,265 | 244,912 | 328,393 | 194,089 |
| 1. Short-term receivables of customers |
|
|
36,196 | 48,943 | 40,564 | 56,558 | 36,061 |
| 2. Prepayments to suppliers |
|
|
19,232 | 21,918 | 24,091 | 41,969 | 57,258 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 1,045 | 8,558 |
| 6. Other short-term receivables |
|
|
162,000 | 174,223 | 197,631 | 246,282 | 109,672 |
| 7. Provision for doubtful short-term receivables |
|
|
-15,728 | -16,819 | -17,373 | -17,461 | -17,461 |
| IV. Inventories |
|
|
148,232 | 140,715 | 166,306 | 181,985 | 173,597 |
| 1. Inventories |
|
|
148,232 | 140,715 | 166,306 | 181,985 | 173,597 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
14,544 | 15,329 | 13,502 | 13,894 | 12,624 |
| 1. Short-term prepaid expenses |
|
|
1,813 | 1,549 | 990 | 1,557 | 1,983 |
| 2. Deductible VAT |
|
|
12,731 | 10,983 | 9,585 | 9,380 | 9,886 |
| 3. Taxes and the State Receivables |
|
|
| 2,797 | 2,927 | 2,957 | 755 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,104,799 | 4,075,669 | 4,054,957 | 4,002,674 | 4,138,422 |
| I. Long-term receivables |
|
|
14,681 | 15,227 | 15,494 | 15,489 | 15,489 |
| 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 |
|
|
14,681 | 15,227 | 15,494 | 15,489 | 15,489 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,308,070 | 3,276,694 | 3,245,141 | 3,220,070 | 3,188,573 |
| 1. Tangible fixed assets |
|
|
243,058 | 242,193 | 236,844 | 236,903 | 231,078 |
| - Cost |
|
|
538,124 | 543,357 | 537,761 | 544,555 | 544,690 |
| - Accumulated depreciation |
|
|
-295,066 | -301,164 | -300,917 | -307,653 | -313,612 |
| 2. Fixed assets of financial leasing |
|
|
8,616 | 8,308 | 8,001 | 7,693 | 7,385 |
| - Cost |
|
|
11,898 | 11,898 | 11,898 | 11,898 | 11,898 |
| - Accumulated depreciation |
|
|
-3,282 | -3,590 | -3,898 | -4,205 | -4,513 |
| 3. Intangible fixed assets |
|
|
3,056,396 | 3,026,193 | 3,000,297 | 2,975,474 | 2,950,110 |
| - Cost |
|
|
3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 |
| - Accumulated depreciation |
|
|
-894,189 | -924,392 | -950,288 | -975,111 | -1,000,475 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
699,391 | 717,026 | 732,603 | 711,915 | 875,377 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
699,391 | 717,026 | 732,603 | 711,915 | 875,377 |
| IV. Long-term financial investments |
|
|
2,400 | 2,400 | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
2,400 | 2,400 | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
80,256 | 64,322 | 61,719 | 55,201 | 58,983 |
| 1. Long-term prepaid expenses |
|
|
80,256 | 64,322 | 61,287 | 55,201 | 58,550 |
| 2. Deferred income tax assets |
|
|
| | 432 | | 432 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
4,525,225 | 4,484,283 | 4,500,532 | 4,571,697 | 4,543,704 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,168,899 | 3,136,974 | 3,109,300 | 3,166,171 | 3,121,995 |
| I. Current liabilities |
|
|
604,545 | 551,713 | 511,351 | 537,504 | 714,555 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
348,002 | 282,422 | 176,512 | 178,961 | 349,603 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
110,929 | 110,423 | 96,466 | 106,403 | 121,374 |
| 4. Advances from customers |
|
|
31,178 | 33,577 | 70,313 | 94,968 | 109,437 |
| 5. Taxes and other payables to the State Budget |
|
|
4,806 | 7,806 | 8,631 | 4,907 | 7,153 |
| 6. Payables to employees |
|
|
13,548 | 8,773 | 8,530 | 9,051 | 15,010 |
| 7. Short-term accrued expenses |
|
|
39,008 | 39,185 | 55,740 | 39,224 | 35,867 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
8,071 | 7,563 | 5,198 | 5,198 | 7,026 |
| 11. Other short-term payables |
|
|
25,693 | 28,898 | 61,841 | 63,628 | 52,023 |
| 12. Provision for short term payables |
|
|
1,728 | 11,932 | 7,206 | 14,485 | 1,250 |
| 13. Bonus and welfare fund |
|
|
21,582 | 21,134 | 20,914 | 20,678 | 15,813 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,564,353 | 2,585,261 | 2,597,950 | 2,628,667 | 2,407,440 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
155,042 | 173,528 | 171,193 | 210,436 | 228,431 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,330,730 | 2,328,986 | 2,350,627 | 2,339,100 | 2,108,419 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
16,768 | 21,018 | 18,887 | 18,864 | 23,776 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
19,759 | 20,572 | 20,572 | 24,997 | 14,779 |
| 11. Long-term unrealized revenue |
|
|
42,055 | 41,157 | 36,670 | 35,269 | 32,036 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,356,326 | 1,347,309 | 1,391,231 | 1,405,526 | 1,421,709 |
| I. ShareHolder's equity |
|
|
1,356,326 | 1,347,309 | 1,391,231 | 1,405,526 | 1,421,709 |
| 1. Owner's investment capital |
|
|
630,000 | 630,000 | 630,000 | 630,000 | 630,000 |
| 2. Share capital surplus |
|
|
383,633 | 383,633 | 383,633 | 383,633 | 383,633 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-155,036 | -155,036 | -155,036 | -155,036 | -155,036 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
52,417 | 52,417 | 53,513 | 55,814 | 55,814 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
217,181 | 218,315 | 260,116 | 280,373 | 287,151 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
129,341 | 218,330 | 214,211 | 229,141 | 214,933 |
| - Profit after tax undistributed this period |
|
|
87,839 | -15 | 45,905 | 51,232 | 72,218 |
| 12. Investment capital resource for basic construction |
|
|
11 | 11 | 11 | 11 | 11 |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
228,120 | 217,968 | 218,994 | 210,730 | 220,135 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
4,525,225 | 4,484,283 | 4,500,532 | 4,571,697 | 4,543,704 |
There is no report.
|
|