|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,634,657 | 2,681,178 | 2,626,087 | 2,605,630 | 2,607,355 |
| I. Cash and cash equivalents |
|
|
36,282 | 24,639 | 20,484 | 22,663 | 5,197 |
| 1. Cash |
|
|
36,282 | 24,639 | 20,484 | 22,663 | 5,197 |
| 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 |
|
|
1,712,752 | 1,791,720 | 1,748,899 | 1,706,494 | 1,693,088 |
| 1. Short-term receivables of customers |
|
|
1,000,383 | 1,061,879 | 1,038,126 | 1,008,123 | 992,481 |
| 2. Prepayments to suppliers |
|
|
677,858 | 627,030 | 637,699 | 604,937 | 606,947 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 88,227 | 106,427 | 106,427 |
| 6. Other short-term receivables |
|
|
36,442 | 104,743 | 19,767 | 21,423 | 21,649 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,931 | -1,931 | -34,920 | -34,416 | -34,416 |
| IV. Inventories |
|
|
818,346 | 811,583 | 806,018 | 826,588 | 858,642 |
| 1. Inventories |
|
|
818,346 | 811,583 | 806,018 | 826,588 | 858,642 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
67,276 | 53,236 | 50,687 | 49,886 | 50,427 |
| 1. Short-term prepaid expenses |
|
|
1,086 | 695 | 523 | 157 | 703 |
| 2. Deductible VAT |
|
|
66,191 | 52,541 | 50,164 | 49,728 | 49,724 |
| 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 |
|
|
1,457,353 | 1,316,080 | 1,297,143 | 1,242,530 | 1,206,197 |
| I. Long-term receivables |
|
|
63,610 | 63,320 | 63,320 | 25,507 | 28,506 |
| 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 |
|
|
63,610 | 63,320 | 63,320 | 25,507 | 28,506 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,256,596 | 1,082,353 | 1,057,928 | 1,024,693 | 998,980 |
| 1. Tangible fixed assets |
|
|
1,043,995 | 901,070 | 880,072 | 850,264 | 827,977 |
| - Cost |
|
|
1,395,261 | 1,253,138 | 1,253,396 | 1,241,921 | 1,240,926 |
| - Accumulated depreciation |
|
|
-351,266 | -352,068 | -373,324 | -391,657 | -412,949 |
| 2. Fixed assets of financial leasing |
|
|
209,268 | 178,367 | 174,940 | 171,514 | 168,087 |
| - Cost |
|
|
249,467 | 208,333 | 208,333 | 208,333 | 208,333 |
| - Accumulated depreciation |
|
|
-40,198 | -29,967 | -33,393 | -36,820 | -40,246 |
| 3. Intangible fixed assets |
|
|
3,333 | 2,916 | 2,916 | 2,916 | 2,916 |
| - Cost |
|
|
11,300 | 11,300 | 11,300 | 11,300 | 11,300 |
| - Accumulated depreciation |
|
|
-7,967 | -8,384 | -8,384 | -8,384 | -8,384 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
114,214 | 138,920 | 149,210 | 159,049 | 159,854 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
114,214 | 138,920 | 149,210 | 159,049 | 159,854 |
| IV. Long-term financial investments |
|
|
6,685 | | | 10,000 | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
6,685 | | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | 10,000 | |
| V. Total other long-term assets |
|
|
16,215 | 31,456 | 26,685 | 23,251 | 18,858 |
| 1. Long-term prepaid expenses |
|
|
16,215 | 31,456 | 26,685 | 23,251 | 18,858 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
32 | 31 | | 30 | |
| TOTAL ASSETS |
|
|
4,092,010 | 3,997,258 | 3,923,230 | 3,848,159 | 3,813,552 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,230,458 | 3,218,076 | 3,244,015 | 3,282,827 | 3,301,193 |
| I. Current liabilities |
|
|
1,562,626 | 1,712,785 | 1,942,340 | 2,434,751 | 2,453,655 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,090,360 | 1,167,371 | | 1,434,279 | 1,416,592 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
267,603 | 232,277 | 443,225 | 530,555 | 528,985 |
| 4. Advances from customers |
|
|
83,972 | 100,175 | 117,590 | 109,585 | 106,906 |
| 5. Taxes and other payables to the State Budget |
|
|
18,395 | 18,403 | 18,386 | 18,390 | 18,397 |
| 6. Payables to employees |
|
|
4,022 | | | | |
| 7. Short-term accrued expenses |
|
|
79,401 | 175,537 | 229,001 | 321,559 | 372,968 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
18,789 | 18,938 | 26,533 | 20,300 | 9,724 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
83 | 83 | | 83 | 83 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,667,832 | 1,505,291 | 1,301,675 | 848,075 | 847,538 |
| 1. Long-term payables to sellers |
|
|
491,156 | 504,221 | 301,721 | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
410 | 410 | 410 | 410 | 200 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,175,183 | 1,000,640 | 999,543 | 847,638 | 847,338 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
1,083 | 21 | | 27 | |
| 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 |
|
|
861,552 | 779,182 | 679,215 | 565,333 | 512,359 |
| I. ShareHolder's equity |
|
|
861,552 | 779,182 | 679,215 | 565,333 | 512,359 |
| 1. Owner's investment capital |
|
|
800,000 | 800,000 | 800,203 | 800,000 | 800,000 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
61,463 | -20,907 | -120,972 | -234,752 | -287,726 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
96,629 | 96,629 | -99,728 | -99,615 | -99,694 |
| - Profit after tax undistributed this period |
|
|
-35,166 | -117,536 | -21,244 | -135,138 | -188,031 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
89 | 89 | -15 | 85 | 85 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
4,092,010 | 3,997,258 | 3,923,230 | 3,848,159 | 3,813,552 |
There is no report.
|
|