|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
36,851 | 65,407 | 67,349 | 67,511 | 173,828 |
| I. Cash and cash equivalents |
|
|
4,528 | 4,741 | 769 | 5,683 | 2,193 |
| 1. Cash |
|
|
4,528 | 4,741 | 769 | 5,683 | 2,193 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
18,254 | 46,676 | 55,318 | 51,529 | 159,755 |
| 1. Short-term receivables of customers |
|
|
8,785 | 14,383 | 23,010 | 19,282 | 1,825 |
| 2. Prepayments to suppliers |
|
|
3,909 | 31,579 | 31,567 | 31,814 | 1,349 |
| 3. Short-term intercompany receivables |
|
|
| | | 63 | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 63 | 63 | | 155,997 |
| 6. Other short-term receivables |
|
|
5,560 | 675 | 678 | 370 | 584 |
| 7. Provision for doubtful short-term receivables |
|
|
| -24 | | | |
| IV. Inventories |
|
|
2,391 | 1,947 | 1,572 | 1,778 | 3,491 |
| 1. Inventories |
|
|
2,391 | 1,947 | 1,572 | 1,778 | 3,491 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
11,677 | 12,043 | 9,691 | 8,521 | 8,389 |
| 1. Short-term prepaid expenses |
|
|
386 | 475 | 270 | 351 | 699 |
| 2. Deductible VAT |
|
|
11,291 | 11,568 | 9,421 | 8,170 | 7,689 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,102,234 | 1,053,177 | 1,044,645 | 1,032,834 | 915,274 |
| I. Long-term receivables |
|
|
39,901 | | | | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
24,000 | | | | |
| 5. Other long-term receivables |
|
|
15,901 | | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
711,157 | 708,636 | 702,662 | 696,752 | 690,823 |
| 1. Tangible fixed assets |
|
|
704,602 | 702,112 | 696,172 | 690,296 | 684,393 |
| - Cost |
|
|
845,900 | 848,974 | 848,974 | 848,974 | 848,974 |
| - Accumulated depreciation |
|
|
-141,299 | -146,862 | -152,802 | -158,678 | -164,581 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
6,555 | 6,524 | 6,489 | 6,456 | 6,430 |
| - Cost |
|
|
9,641 | 9,621 | 9,621 | 9,621 | 9,621 |
| - Accumulated depreciation |
|
|
-3,086 | -3,097 | -3,132 | -3,165 | -3,191 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
11,978 | 10,001 | 13,238 | 13,238 | 11,424 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
11,978 | 10,001 | 13,238 | 13,238 | 11,424 |
| IV. Long-term financial investments |
|
|
154,864 | 154,864 | 154,864 | 154,864 | 190,309 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | 116,345 |
| 3. Other investments in equity instruments |
|
|
154,864 | 154,864 | 154,864 | 154,864 | 73,964 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
29,807 | 28,201 | 26,479 | 24,487 | 22,718 |
| 1. Long-term prepaid expenses |
|
|
29,807 | 28,201 | 26,479 | 24,487 | 22,718 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
154,527 | 151,475 | 147,402 | 143,493 | |
| TOTAL ASSETS |
|
|
1,139,084 | 1,118,585 | 1,111,994 | 1,100,345 | 1,089,102 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
225,684 | 196,362 | 189,709 | 177,938 | 165,242 |
| I. Current liabilities |
|
|
47,813 | 37,939 | 31,716 | 19,946 | 7,249 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
17,777 | 13,501 | 8,889 | 4,444 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
689 | 2,654 | 2,510 | 1,918 | 744 |
| 4. Advances from customers |
|
|
291 | 1,285 | 1,308 | 47 | 56 |
| 5. Taxes and other payables to the State Budget |
|
|
1,947 | 2,603 | 3,784 | 3,561 | 2,454 |
| 6. Payables to employees |
|
|
396 | 177 | 361 | 368 | 644 |
| 7. Short-term accrued expenses |
|
|
1,493 | 1,177 | 1,488 | 258 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
12 | 11,903 | 7,880 | 4,564 | 179 |
| 11. Other short-term payables |
|
|
22,342 | 1,772 | 2,631 | 1,918 | 306 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,866 | 2,866 | 2,866 | 2,866 | 2,866 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
177,871 | 158,423 | 157,993 | 157,993 | 157,993 |
| 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 |
|
|
| 430 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
162,371 | 157,993 | 157,993 | 157,993 | 157,993 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
15,500 | | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
913,401 | 922,223 | 922,285 | 922,407 | 923,860 |
| I. ShareHolder's equity |
|
|
913,401 | 922,223 | 922,285 | 922,407 | 923,860 |
| 1. Owner's investment capital |
|
|
842,000 | 842,000 | 842,000 | 842,000 | 842,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
6,594 | 6,594 | 6,594 | 6,594 | 6,594 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
59,304 | 66,003 | 66,085 | 66,207 | 75,266 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
17,751 | 65,958 | 65,958 | 65,958 | 65,958 |
| - Profit after tax undistributed this period |
|
|
41,553 | 44 | 127 | 249 | 9,307 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
5,502 | 7,626 | 7,606 | 7,606 | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,139,084 | 1,118,585 | 1,111,994 | 1,100,345 | 1,089,102 |
There is no report.
|
|