|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
795,267 | 612,953 | 707,955 | 773,844 | 1,064,545 |
| I. Cash and cash equivalents |
|
|
5,407 | 4,214 | 77,765 | 77,141 | 16,224 |
| 1. Cash |
|
|
5,407 | 4,214 | 77,765 | 45,141 | 16,224 |
| 2. Cash equivalents |
|
|
| | | 32,000 | |
| II. Short-term financial investments |
|
|
300,000 | 51,520 | 89,520 | 151,520 | 444,520 |
| 1. Trading securities |
|
|
| 55,200 | 93,200 | 55,200 | 348,200 |
| 2. Provision for diminution in value of trading securities |
|
|
| -3,680 | -3,680 | -3,680 | -3,680 |
| 3. Investments holding until maturity |
|
|
300,000 | | | 100,000 | 100,000 |
| III. Short-term receivables |
|
|
457,279 | 528,155 | 499,802 | 517,956 | 570,158 |
| 1. Short-term receivables of customers |
|
|
53,839 | 255,406 | 58,706 | 40,042 | 34,629 |
| 2. Prepayments to suppliers |
|
|
7,915 | 78,509 | 23,759 | 70,728 | 124,119 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
344,813 | 176,950 | 399,654 | 334,100 | 370,692 |
| 6. Other short-term receivables |
|
|
55,275 | 17,962 | 18,355 | 73,759 | 41,390 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,563 | -673 | -673 | -673 | -673 |
| IV. Inventories |
|
|
15,485 | 18,365 | 21,918 | 16,350 | 27,473 |
| 1. Inventories |
|
|
15,499 | 18,365 | 21,918 | 16,350 | 27,473 |
| 2. Provision for decline in value of inventories |
|
|
-14 | | | | |
| V. Other current assets |
|
|
17,097 | 10,699 | 18,950 | 10,876 | 6,171 |
| 1. Short-term prepaid expenses |
|
|
1,447 | 379 | 2,432 | 2,906 | 1,338 |
| 2. Deductible VAT |
|
|
15,650 | 10,320 | 16,278 | 7,970 | 4,834 |
| 3. Taxes and the State Receivables |
|
|
| | 240 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,206,011 | 1,783,491 | 1,806,720 | 1,795,718 | 1,754,140 |
| I. Long-term receivables |
|
|
629,020 | 169,634 | 169,284 | 169,284 | 156,861 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
474,294 | 125,672 | 125,322 | 125,322 | 112,900 |
| 5. Other long-term receivables |
|
|
154,726 | 43,961 | 43,961 | 43,961 | 43,961 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
746,303 | 741,666 | 799,630 | 757,175 | 704,800 |
| 1. Tangible fixed assets |
|
|
746,005 | 741,380 | 769,991 | 756,870 | 704,409 |
| - Cost |
|
|
949,144 | 956,804 | 998,483 | 998,483 | 957,359 |
| - Accumulated depreciation |
|
|
-203,139 | -215,424 | -228,492 | -241,613 | -252,950 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
298 | 287 | 29,640 | 306 | 390 |
| - Cost |
|
|
590 | 590 | 30,140 | 640 | 741 |
| - Accumulated depreciation |
|
|
-291 | -303 | -500 | -334 | -351 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
1,892 | 1,892 | 1,892 | 1,892 | 1,892 |
| - Accumulated depreciation |
|
|
-1,892 | -1,892 | -1,892 | -1,892 | -1,892 |
| IV. Long-term assets in progress |
|
|
60,900 | 61,470 | 60,825 | 60,825 | 108,844 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
60,900 | 61,470 | 60,825 | 60,825 | 108,844 |
| IV. Long-term financial investments |
|
|
672,451 | 715,672 | 683,771 | 688,895 | 695,761 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
672,451 | 715,672 | 683,771 | 688,895 | 695,761 |
| 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 |
|
|
29,182 | 28,960 | 29,187 | 57,581 | 27,981 |
| 1. Long-term prepaid expenses |
|
|
29,182 | 28,960 | 29,187 | 57,581 | 27,981 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
68,154 | 66,089 | 64,024 | 61,958 | 59,893 |
| TOTAL ASSETS |
|
|
3,001,278 | 2,396,444 | 2,514,675 | 2,569,562 | 2,818,685 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,608,177 | 998,246 | 1,089,851 | 1,114,059 | 1,335,771 |
| I. Current liabilities |
|
|
597,545 | 170,517 | 401,296 | 436,429 | 660,105 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
491,825 | 67,982 | 172,984 | 211,873 | 191,166 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
18,940 | 26,953 | 36,693 | 37,077 | 279,360 |
| 4. Advances from customers |
|
|
10,897 | 538 | 123,090 | 18,474 | 21,798 |
| 5. Taxes and other payables to the State Budget |
|
|
9,513 | 2,910 | 3,524 | 4,508 | 5,138 |
| 6. Payables to employees |
|
|
1,804 | 2,875 | 2,036 | 1,458 | 2,132 |
| 7. Short-term accrued expenses |
|
|
59,955 | 63,838 | 57,715 | 57,434 | 56,842 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,976 | 4,787 | 4,619 | 104,971 | 103,034 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
635 | 635 | 635 | 635 | 635 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,010,633 | 827,729 | 688,555 | 677,631 | 675,667 |
| 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 |
|
|
12,014 | 12,014 | 14,034 | 14,034 | 14,034 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
998,619 | 815,715 | 674,521 | 663,596 | 661,632 |
| 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 |
|
|
1,393,100 | 1,398,198 | 1,424,825 | 1,455,503 | 1,482,914 |
| I. ShareHolder's equity |
|
|
1,393,100 | 1,398,198 | 1,424,825 | 1,455,503 | 1,482,914 |
| 1. Owner's investment capital |
|
|
1,062,361 | 1,062,361 | 1,062,361 | 1,062,361 | 1,062,361 |
| 2. Share capital surplus |
|
|
1,049 | 1,049 | 1,049 | 1,049 | 1,049 |
| 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 |
|
|
663 | 663 | 663 | 663 | 663 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
163,179 | 163,707 | 179,737 | 198,766 | 216,893 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
121,279 | 121,279 | 163,466 | 163,466 | 163,466 |
| - Profit after tax undistributed this period |
|
|
41,900 | 42,429 | 16,270 | 35,299 | 53,427 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
165,848 | 170,417 | 181,014 | 192,663 | 201,947 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,001,278 | 2,396,444 | 2,514,675 | 2,569,562 | 2,818,685 |
There is no report.
|
|