|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
543,977 | 756,215 | 783,035 | 795,267 | 612,953 |
| I. Cash and cash equivalents |
|
|
15,512 | 4,454 | 4,135 | 5,407 | 4,214 |
| 1. Cash |
|
|
15,512 | 4,454 | 4,135 | 5,407 | 4,214 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| 300,000 | 300,000 | 300,000 | 51,520 |
| 1. Trading securities |
|
|
| 300,000 | 300,000 | | 55,200 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | -3,680 |
| 3. Investments holding until maturity |
|
|
| | | 300,000 | |
| III. Short-term receivables |
|
|
491,617 | 415,509 | 446,387 | 457,279 | 528,155 |
| 1. Short-term receivables of customers |
|
|
28,766 | 45,324 | 53,628 | 53,839 | 255,406 |
| 2. Prepayments to suppliers |
|
|
2,061 | 2,114 | 2,196 | 7,915 | 78,509 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
411,171 | 330,737 | 341,663 | 344,813 | 176,950 |
| 6. Other short-term receivables |
|
|
50,291 | 38,007 | 53,462 | 55,275 | 17,962 |
| 7. Provision for doubtful short-term receivables |
|
|
-673 | -673 | -4,563 | -4,563 | -673 |
| IV. Inventories |
|
|
22,542 | 19,268 | 15,488 | 15,485 | 18,365 |
| 1. Inventories |
|
|
22,556 | 19,283 | 15,502 | 15,499 | 18,365 |
| 2. Provision for decline in value of inventories |
|
|
-14 | -14 | -14 | -14 | |
| V. Other current assets |
|
|
14,306 | 16,984 | 17,026 | 17,097 | 10,699 |
| 1. Short-term prepaid expenses |
|
|
453 | 2,561 | 2,028 | 1,447 | 379 |
| 2. Deductible VAT |
|
|
13,853 | 14,423 | 14,998 | 15,650 | 10,320 |
| 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 |
|
|
2,391,053 | 2,211,080 | 2,205,939 | 2,206,011 | 1,783,491 |
| I. Long-term receivables |
|
|
451,791 | 606,497 | 617,697 | 629,020 | 169,634 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
359,350 | 474,294 | 474,294 | 474,294 | 125,672 |
| 5. Other long-term receivables |
|
|
92,441 | 132,203 | 143,403 | 154,726 | 43,961 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
780,944 | 770,441 | 759,913 | 746,303 | 741,666 |
| 1. Tangible fixed assets |
|
|
780,611 | 770,119 | 759,603 | 746,005 | 741,380 |
| - Cost |
|
|
951,986 | 952,217 | 954,403 | 949,144 | 956,804 |
| - Accumulated depreciation |
|
|
-171,376 | -182,099 | -194,800 | -203,139 | -215,424 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
334 | 322 | 310 | 298 | 287 |
| - Cost |
|
|
590 | 590 | 590 | 590 | 590 |
| - Accumulated depreciation |
|
|
-256 | -268 | -279 | -291 | -303 |
| 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 |
|
|
60,679 | 60,750 | 60,825 | 60,900 | 61,470 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
60,679 | 60,750 | 60,825 | 60,900 | 61,470 |
| IV. Long-term financial investments |
|
|
992,147 | 670,686 | 667,336 | 672,451 | 715,672 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
692,147 | 670,686 | 667,336 | 672,451 | 715,672 |
| 3. Other investments in equity instruments |
|
|
300,000 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
31,141 | 30,423 | 29,949 | 29,182 | 28,960 |
| 1. Long-term prepaid expenses |
|
|
31,141 | 30,423 | 29,949 | 29,182 | 28,960 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
74,351 | 72,285 | 70,220 | 68,154 | 66,089 |
| TOTAL ASSETS |
|
|
2,935,030 | 2,967,296 | 2,988,974 | 3,001,278 | 2,396,444 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,601,041 | 1,622,702 | 1,619,992 | 1,608,177 | 998,246 |
| I. Current liabilities |
|
|
545,263 | 612,015 | 609,359 | 597,545 | 170,517 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
464,110 | 525,880 | 517,439 | 491,825 | 67,982 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
36,312 | 20,128 | 17,440 | 18,940 | 26,953 |
| 4. Advances from customers |
|
|
| 4,292 | 5,855 | 10,897 | 538 |
| 5. Taxes and other payables to the State Budget |
|
|
7,508 | 10,044 | 9,785 | 9,513 | 2,910 |
| 6. Payables to employees |
|
|
2,996 | 1,764 | 1,714 | 1,804 | 2,875 |
| 7. Short-term accrued expenses |
|
|
32,447 | 47,143 | 53,153 | 59,955 | 63,838 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,255 | 2,130 | 3,339 | 3,976 | 4,787 |
| 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 |
|
|
1,055,778 | 1,010,687 | 1,010,633 | 1,010,633 | 827,729 |
| 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 |
|
|
200 | 12,068 | 12,014 | 12,014 | 12,014 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,055,578 | 998,619 | 998,619 | 998,619 | 815,715 |
| 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 |
|
|
1,333,989 | 1,344,594 | 1,368,983 | 1,393,100 | 1,398,198 |
| I. ShareHolder's equity |
|
|
1,333,989 | 1,344,594 | 1,368,983 | 1,393,100 | 1,398,198 |
| 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 |
|
|
123,385 | 133,840 | 148,512 | 163,179 | 163,707 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
75,977 | 121,279 | 121,279 | 121,279 | 121,279 |
| - Profit after tax undistributed this period |
|
|
47,408 | 12,561 | 27,233 | 41,900 | 42,429 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
146,530 | 146,680 | 156,397 | 165,848 | 170,417 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,935,030 | 2,967,296 | 2,988,974 | 3,001,278 | 2,396,444 |
There is no report.
|
|