|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
405,283 | 438,141 | 532,927 | 508,226 | 502,768 |
 | I. Cash and cash equivalents |
|
|
24,974 | 48,398 | 28,504 | 53,175 | 45,129 |
 | 1. Cash |
|
|
21,673 | 45,085 | 28,336 | 45,775 | 37,653 |
 | 2. Cash equivalents |
|
|
3,301 | 3,313 | 168 | 7,400 | 7,476 |
 | II. Short-term financial investments |
|
|
| | 7,224 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 7,224 | | |
 | III. Short-term receivables |
|
|
194,089 | 200,383 | 175,011 | 120,993 | 109,498 |
 | 1. Short-term receivables of customers |
|
|
36,061 | 49,638 | 38,392 | 42,661 | 50,010 |
 | 2. Prepayments to suppliers |
|
|
57,258 | 60,879 | 41,515 | 49,316 | 24,802 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
8,558 | | 2,039 | 1,000 | |
 | 6. Other short-term receivables |
|
|
109,672 | 107,541 | 110,357 | 45,308 | 51,978 |
 | 7. Provision for doubtful short-term receivables |
|
|
-17,461 | -17,675 | -17,293 | -17,293 | -17,293 |
 | IV. Inventories |
|
|
173,597 | 176,383 | 314,340 | 326,730 | 343,066 |
 | 1. Inventories |
|
|
173,597 | 176,383 | 314,340 | 326,730 | 343,066 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,624 | 12,978 | 7,848 | 7,328 | 5,075 |
 | 1. Short-term prepaid expenses |
|
|
1,983 | 2,181 | 1,294 | 1,920 | 1,933 |
 | 2. Deductible VAT |
|
|
9,886 | 10,209 | 6,403 | 4,247 | 2,971 |
 | 3. Taxes and the State Receivables |
|
|
755 | 588 | 151 | 1,162 | 171 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,138,422 | 4,130,360 | 3,999,473 | 4,076,175 | 4,089,208 |
 | I. Long-term receivables |
|
|
15,489 | 16,593 | 7,879 | 16,465 | 16,465 |
 | 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 |
|
|
15,489 | 16,593 | 7,879 | 16,465 | 16,465 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,188,573 | 3,152,964 | 3,125,544 | 3,094,393 | 3,066,524 |
 | 1. Tangible fixed assets |
|
|
231,078 | 222,266 | 229,934 | 219,904 | 220,812 |
 | - Cost |
|
|
544,690 | 539,753 | 558,434 | 549,058 | 555,447 |
 | - Accumulated depreciation |
|
|
-313,612 | -317,486 | -328,500 | -329,154 | -334,635 |
 | 2. Fixed assets of financial leasing |
|
|
7,385 | 7,077 | | 6,754 | 6,437 |
 | - Cost |
|
|
11,898 | 11,898 | | 7,077 | 7,077 |
 | - Accumulated depreciation |
|
|
-4,513 | -4,821 | | -324 | -641 |
 | 3. Intangible fixed assets |
|
|
2,950,110 | 2,923,620 | 2,895,611 | 2,867,735 | 2,839,276 |
 | - Cost |
|
|
3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 |
 | - Accumulated depreciation |
|
|
-1,000,475 | -1,026,965 | -1,054,974 | -1,082,850 | -1,111,309 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
875,377 | 899,963 | 806,048 | 907,766 | 951,526 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
875,377 | 899,963 | 806,048 | 907,766 | 951,526 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 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 |
|
|
58,983 | 60,841 | 60,002 | 57,551 | 54,692 |
 | 1. Long-term prepaid expenses |
|
|
58,550 | 60,483 | 59,566 | 57,441 | 54,583 |
 | 2. Deferred income tax assets |
|
|
432 | 358 | 436 | 110 | 110 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,543,704 | 4,568,502 | 4,532,400 | 4,584,401 | 4,591,976 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,121,995 | 3,126,441 | 3,065,657 | 3,080,282 | 3,061,636 |
 | I. Current liabilities |
|
|
714,555 | 608,921 | 592,425 | 670,416 | 824,848 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
349,603 | 346,539 | 308,940 | 356,427 | 489,940 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
121,374 | 121,446 | 122,846 | 137,810 | 153,423 |
 | 4. Advances from customers |
|
|
109,437 | 57,925 | 85,523 | 103,994 | 96,011 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,153 | 6,771 | 8,268 | 8,062 | 6,246 |
 | 6. Payables to employees |
|
|
15,010 | 10,608 | 9,916 | 8,816 | 16,521 |
 | 7. Short-term accrued expenses |
|
|
35,867 | 19,712 | 13,990 | 14,765 | 17,582 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
7,026 | 89 | 3,522 | 200 | 191 |
 | 11. Other short-term payables |
|
|
52,023 | 26,165 | 19,403 | 26,639 | 30,108 |
 | 12. Provision for short term payables |
|
|
1,250 | 6,276 | 6,958 | 960 | 2,456 |
 | 13. Bonus and welfare fund |
|
|
15,813 | 13,391 | 13,058 | 12,743 | 12,371 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,407,440 | 2,517,520 | 2,473,232 | 2,409,866 | 2,236,788 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
228,431 | 304,757 | 334,532 | 363,887 | 15,994 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | 391,518 |
 | 5. Other long-term payables |
|
|
| 44,194 | 44,194 | 44,194 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,108,419 | 2,094,024 | 2,024,735 | 1,928,813 | 1,759,850 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
23,776 | 21,351 | 20,977 | 14,485 | 18,875 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
14,779 | 15,610 | 15,608 | 22,664 | 15,608 |
 | 11. Long-term unrealized revenue |
|
|
32,036 | 37,584 | 33,185 | 35,823 | 34,943 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,421,709 | 1,442,060 | 1,466,743 | 1,504,120 | 1,530,340 |
 | I. ShareHolder's equity |
|
|
1,421,709 | 1,442,060 | 1,466,743 | 1,504,120 | 1,530,340 |
 | 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 |
|
|
55,814 | 53,513 | 53,513 | 53,513 | 53,513 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
287,151 | 317,751 | 337,521 | 370,850 | 395,783 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
214,933 | 289,565 | 289,105 | 289,105 | 289,105 |
 | - Profit after tax undistributed this period |
|
|
72,218 | 28,186 | 48,417 | 81,746 | 106,678 |
 | 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 |
|
|
220,135 | 212,188 | 217,100 | 221,148 | 222,435 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,543,704 | 4,568,502 | 4,532,400 | 4,584,401 | 4,591,976 |
There is no report.
|
|