|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,483,701 | 6,841,883 | 6,287,205 | 6,753,345 | 7,186,492 |
| I. Cash and cash equivalents |
|
|
1,562,176 | 1,450,369 | 833,061 | 833,575 | 1,177,423 |
| 1. Cash |
|
|
192,569 | 186,909 | 315,291 | 282,001 | 231,218 |
| 2. Cash equivalents |
|
|
1,369,607 | 1,263,460 | 517,770 | 551,574 | 946,206 |
| 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 |
|
|
2,540,767 | 2,220,553 | 2,284,654 | 2,815,719 | 2,924,969 |
| 1. Short-term receivables of customers |
|
|
2,365,857 | 1,981,650 | 2,077,491 | 2,544,104 | 2,527,309 |
| 2. Prepayments to suppliers |
|
|
110,841 | 92,225 | 71,993 | 141,945 | 140,215 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
20,000 | 41,528 | 49,747 | 50,942 | 61,314 |
| 6. Other short-term receivables |
|
|
87,532 | 148,730 | 128,844 | 122,430 | 239,834 |
| 7. Provision for doubtful short-term receivables |
|
|
-43,462 | -43,580 | -43,422 | -43,702 | -43,702 |
| IV. Inventories |
|
|
2,248,572 | 3,002,673 | 2,944,837 | 2,908,405 | 2,859,862 |
| 1. Inventories |
|
|
2,414,261 | 3,129,669 | 3,071,833 | 3,051,680 | 3,002,609 |
| 2. Provision for decline in value of inventories |
|
|
-165,689 | -126,996 | -126,996 | -143,275 | -142,747 |
| V. Other current assets |
|
|
132,185 | 168,288 | 224,653 | 195,645 | 224,238 |
| 1. Short-term prepaid expenses |
|
|
13,463 | 15,516 | 10,898 | 18,158 | 21,642 |
| 2. Deductible VAT |
|
|
117,635 | 151,287 | 200,202 | 173,774 | 199,191 |
| 3. Taxes and the State Receivables |
|
|
1,087 | 1,484 | | 3,713 | 3,405 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | 13,554 | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
519,453 | 659,133 | 615,174 | 601,750 | 684,375 |
| I. Long-term receivables |
|
|
15,542 | 17,040 | 18,237 | 18,240 | 38,368 |
| 1. Long-term customer's receivables |
|
|
| | | | 38,368 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
15,542 | 17,040 | 18,237 | 18,240 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
110,982 | 131,009 | 128,012 | 124,885 | 161,177 |
| 1. Tangible fixed assets |
|
|
39,603 | 38,259 | 36,218 | 33,801 | 69,539 |
| - Cost |
|
|
82,912 | 83,996 | 84,059 | 80,535 | 118,966 |
| - Accumulated depreciation |
|
|
-43,309 | -45,737 | -47,842 | -46,734 | -49,427 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
71,379 | 92,751 | 91,794 | 91,084 | 91,639 |
| - Cost |
|
|
80,191 | 105,973 | 105,973 | 106,645 | 107,881 |
| - Accumulated depreciation |
|
|
-8,812 | -13,222 | -14,179 | -15,561 | -16,242 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 14,909 | 14,909 | 14,950 | 14,950 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 14,909 | 14,909 | 14,950 | 14,950 |
| IV. Long-term financial investments |
|
|
60,960 | 19,112 | 18,624 | 12,492 | 12,272 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
60,960 | 19,112 | 18,624 | 10,237 | 10,017 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | 2,255 | 2,255 |
| V. Total other long-term assets |
|
|
75,930 | 124,501 | 92,492 | 68,170 | 105,006 |
| 1. Long-term prepaid expenses |
|
|
13,502 | 20,440 | 19,152 | 24,996 | 25,076 |
| 2. Deferred income tax assets |
|
|
53,070 | 72,749 | 42,027 | 33,926 | 70,681 |
| 3. Other long-term assets |
|
|
9,358 | 31,313 | 31,313 | 9,248 | 9,248 |
| VI. Goodwills |
|
|
256,039 | 352,561 | 342,901 | 363,013 | 352,603 |
| TOTAL ASSETS |
|
|
7,003,154 | 7,501,016 | 6,902,379 | 7,355,095 | 7,870,868 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
4,346,707 | 4,873,913 | 4,182,983 | 4,546,856 | 5,030,247 |
| I. Current liabilities |
|
|
4,326,055 | 4,857,731 | 4,168,736 | 4,534,409 | 5,015,378 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,022,128 | 2,321,492 | 2,382,622 | 2,644,576 | 2,726,326 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,542,539 | 1,556,752 | 1,117,380 | 1,603,141 | 1,739,255 |
| 4. Advances from customers |
|
|
111,892 | 138,521 | 162,167 | 187,225 | 181,571 |
| 5. Taxes and other payables to the State Budget |
|
|
46,536 | 31,361 | 5,156 | 8,490 | 62,290 |
| 6. Payables to employees |
|
|
28,097 | 30,924 | 21,642 | 30,474 | 35,576 |
| 7. Short-term accrued expenses |
|
|
111,522 | 251,495 | 101,495 | 44,187 | 236,056 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
463,371 | 527,186 | 378,275 | 16,316 | 34,305 |
| 12. Provision for short term payables |
|
|
-30 | | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
20,652 | 16,182 | 14,247 | 12,447 | 14,869 |
| 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 |
|
|
7,934 | 7,769 | 5,834 | 4,034 | 2,150 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
9,805 | 5,500 | 5,500 | 5,500 | 9,805 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
2,914 | 2,914 | 2,914 | 2,914 | 2,914 |
| 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 |
|
|
2,656,447 | 2,627,102 | 2,719,395 | 2,808,239 | 2,840,621 |
| I. ShareHolder's equity |
|
|
2,656,447 | 2,627,102 | 2,719,395 | 2,808,239 | 2,840,621 |
| 1. Owner's investment capital |
|
|
1,632,244 | 1,672,244 | 1,672,244 | 1,672,047 | 2,173,202 |
| 2. Share capital surplus |
|
|
61,234 | 61,234 | 61,234 | 61,234 | 61,234 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-6,273 | -6,440 | -6,470 | -6,273 | -6,273 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
400 | 400 | 400 | 400 | 400 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
944,698 | 867,193 | 958,807 | 1,048,474 | 582,500 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
679,877 | 512,804 | 866,338 | 866,944 | 278,979 |
| - Profit after tax undistributed this period |
|
|
264,821 | 354,389 | 92,469 | 181,531 | 303,521 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
24,144 | 32,471 | 33,180 | 32,356 | 29,558 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
7,003,154 | 7,501,016 | 6,902,379 | 7,355,095 | 7,870,868 |
There is no report.
|
|