|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,196,897 | 1,130,536 | 962,834 | 1,070,988 | 1,280,070 |
| I. Cash and cash equivalents |
|
|
321,676 | 175,384 | 234,453 | 259,400 | 371,815 |
| 1. Cash |
|
|
321,676 | 175,384 | 234,453 | 259,400 | 371,815 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
18,000 | 18,000 | 18,000 | 48,000 | 48,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
18,000 | 18,000 | 18,000 | 48,000 | 48,000 |
| III. Short-term receivables |
|
|
233,334 | 133,044 | 205,471 | 240,202 | 247,334 |
| 1. Short-term receivables of customers |
|
|
200,148 | 97,529 | 112,619 | 206,488 | 194,518 |
| 2. Prepayments to suppliers |
|
|
18,432 | 19,653 | 75,294 | 17,431 | 37,973 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
20,098 | 21,206 | 22,902 | 21,627 | 20,053 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,344 | -5,344 | -5,344 | -5,344 | -5,210 |
| IV. Inventories |
|
|
605,983 | 774,253 | 477,906 | 487,924 | 538,530 |
| 1. Inventories |
|
|
605,983 | 774,253 | 477,906 | 487,924 | 538,530 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
17,904 | 29,854 | 27,003 | 35,462 | 74,390 |
| 1. Short-term prepaid expenses |
|
|
5,463 | 3,253 | 1,890 | 4,992 | 5,678 |
| 2. Deductible VAT |
|
|
10,755 | 24,622 | 25,112 | 30,470 | 68,713 |
| 3. Taxes and the State Receivables |
|
|
1,686 | 1,979 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,548,691 | 5,388,064 | 5,262,462 | 5,112,959 | 4,967,010 |
| I. Long-term receivables |
|
|
740,804 | 740,804 | 740,804 | 740,804 | 740,804 |
| 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 |
|
|
740,804 | 740,804 | 740,804 | 740,804 | 740,804 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
4,064,127 | 3,928,596 | 3,795,789 | 3,674,813 | 3,544,838 |
| 1. Tangible fixed assets |
|
|
4,062,891 | 3,927,684 | 3,795,201 | 3,674,549 | 3,544,838 |
| - Cost |
|
|
9,819,221 | 9,819,221 | 9,821,977 | 9,836,808 | 9,842,734 |
| - Accumulated depreciation |
|
|
-5,756,330 | -5,891,537 | -6,026,776 | -6,162,259 | -6,297,896 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,235 | 912 | 588 | 264 | |
| - Cost |
|
|
13,227 | 13,227 | 13,227 | 13,227 | 13,227 |
| - Accumulated depreciation |
|
|
-11,992 | -12,315 | -12,639 | -12,962 | -13,227 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
71,809 | 72,121 | 105,467 | 101,991 | 92,344 |
| 1. Costs of long-term production, business in progress |
|
|
34 | 34 | 34 | 34 | 34 |
| 2. Costs of construction in progress |
|
|
71,776 | 72,087 | 105,433 | 101,957 | 92,310 |
| IV. Long-term financial investments |
|
|
13,219 | 13,219 | 13,219 | 13,219 | 13,219 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
9,663 | 9,663 | 9,663 | 9,663 | 9,663 |
| 3. Other investments in equity instruments |
|
|
3,556 | 3,556 | 3,556 | 3,556 | 3,556 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
658,732 | 633,324 | 607,184 | 582,132 | 575,805 |
| 1. Long-term prepaid expenses |
|
|
658,732 | 633,324 | 607,184 | 582,132 | 575,805 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
6,745,588 | 6,518,599 | 6,225,296 | 6,183,948 | 6,247,081 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,131,402 | 5,868,799 | 5,712,944 | 5,633,344 | 5,629,213 |
| I. Current liabilities |
|
|
3,277,480 | 1,100,330 | 1,040,307 | 966,394 | 1,173,591 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
374,005 | 373,809 | 399,868 | 332,743 | 415,263 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
414,511 | 380,758 | 342,077 | 344,717 | 386,144 |
| 4. Advances from customers |
|
|
9,076 | 25,645 | 9,804 | 17,661 | 117,549 |
| 5. Taxes and other payables to the State Budget |
|
|
1,112 | 569 | 470 | 482 | 500 |
| 6. Payables to employees |
|
|
67,059 | 31,444 | 27,987 | 41,019 | 45,049 |
| 7. Short-term accrued expenses |
|
|
9,152 | 9,816 | 11,130 | 9,853 | 577 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,402,499 | 253,061 | 212,963 | 174,927 | 208,448 |
| 12. Provision for short term payables |
|
|
| 25,162 | 35,945 | 44,927 | |
| 13. Bonus and welfare fund |
|
|
64 | 64 | 64 | 64 | 60 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,853,922 | 4,768,469 | 4,672,636 | 4,666,950 | 4,455,621 |
| 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 |
|
|
338,848 | 2,220,504 | 2,151,022 | 2,184,936 | 2,085,715 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,515,074 | 2,547,964 | 2,521,614 | 2,482,014 | 2,369,906 |
| 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 |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
614,185 | 649,800 | 512,352 | 550,603 | 617,868 |
| I. ShareHolder's equity |
|
|
614,185 | 649,800 | 512,352 | 550,603 | 617,868 |
| 1. Owner's investment capital |
|
|
2,722,000 | 2,722,000 | 2,722,000 | 2,722,000 | 2,722,000 |
| 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 |
|
|
-2,107,815 | -2,072,200 | -2,209,648 | -2,171,397 | -2,104,132 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,968,678 | -2,110,393 | -2,110,393 | -2,110,393 | -2,110,393 |
| - Profit after tax undistributed this period |
|
|
860,863 | 38,194 | -99,255 | -61,003 | 6,261 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,745,588 | 6,518,599 | 6,225,296 | 6,183,948 | 6,247,081 |
There is no report.
|
|