|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,440,540 | 9,594,723 | 10,334,620 | 12,250,165 | 13,644,813 |
| I. Cash and cash equivalents |
|
|
1,186,951 | 1,241,561 | 735,239 | 590,498 | 1,188,481 |
| 1. Cash |
|
|
397,188 | 574,781 | 592,224 | 462,483 | 542,455 |
| 2. Cash equivalents |
|
|
789,763 | 666,780 | 143,015 | 128,015 | 646,026 |
| II. Short-term financial investments |
|
|
6,100,000 | 5,385,000 | 6,364,000 | 9,114,000 | 9,464,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
6,100,000 | 5,385,000 | 6,364,000 | 9,114,000 | 9,464,000 |
| III. Short-term receivables |
|
|
624,440 | 642,053 | 848,820 | 764,484 | 812,805 |
| 1. Short-term receivables of customers |
|
|
417,034 | 432,251 | 440,296 | 479,792 | 426,555 |
| 2. Prepayments to suppliers |
|
|
118,274 | 65,442 | 239,371 | 228,224 | 249,177 |
| 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 |
|
|
322,464 | 377,640 | 393,281 | 280,596 | 361,201 |
| 7. Provision for doubtful short-term receivables |
|
|
-233,331 | -233,281 | -224,127 | -224,127 | -224,127 |
| IV. Inventories |
|
|
2,204,585 | 1,910,841 | 1,981,354 | 1,403,103 | 1,795,454 |
| 1. Inventories |
|
|
2,228,227 | 1,942,109 | 2,025,696 | 1,436,850 | 1,806,076 |
| 2. Provision for decline in value of inventories |
|
|
-23,642 | -31,268 | -44,342 | -33,748 | -10,622 |
| V. Other current assets |
|
|
324,564 | 415,268 | 405,207 | 378,080 | 384,073 |
| 1. Short-term prepaid expenses |
|
|
36,629 | 39,266 | 78,355 | 36,579 | 50,353 |
| 2. Deductible VAT |
|
|
278,737 | 310,225 | 323,720 | 340,202 | 333,450 |
| 3. Taxes and the State Receivables |
|
|
9,008 | 65,615 | 2,971 | 1,299 | 269 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
190 | 162 | 161 | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,834,944 | 3,727,744 | 3,646,611 | 3,487,509 | 3,402,579 |
| I. Long-term receivables |
|
|
865 | 876 | 876 | 876 | 1,194 |
| 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 |
|
|
865 | 876 | 876 | 876 | 1,194 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,036,104 | 2,988,446 | 2,954,723 | 2,873,419 | 2,788,700 |
| 1. Tangible fixed assets |
|
|
2,218,829 | 2,154,199 | 2,086,676 | 2,008,462 | 1,927,522 |
| - Cost |
|
|
11,554,853 | 11,574,816 | 11,598,017 | 11,611,344 | 11,621,515 |
| - Accumulated depreciation |
|
|
-9,336,024 | -9,420,617 | -9,511,341 | -9,602,882 | -9,693,994 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
817,274 | 834,247 | 868,047 | 864,957 | 861,179 |
| - Cost |
|
|
1,160,893 | 1,182,100 | 1,219,638 | 1,220,163 | 1,219,530 |
| - Accumulated depreciation |
|
|
-343,619 | -347,853 | -351,591 | -355,206 | -358,351 |
| III. Real Estate Investments |
|
|
192,897 | 190,457 | 188,049 | 185,641 | 183,207 |
| - Cost |
|
|
317,954 | 317,954 | 317,954 | 317,954 | 317,954 |
| - Accumulated depreciation |
|
|
-125,056 | -127,497 | -129,905 | -132,312 | -134,746 |
| IV. Long-term assets in progress |
|
|
279,534 | 256,394 | 209,997 | 133,712 | 134,346 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
279,534 | 256,394 | 209,997 | 133,712 | 134,346 |
| IV. Long-term financial investments |
|
|
35,258 | 33,360 | 33,360 | 34,468 | 34,468 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
29,388 | 29,760 | 29,760 | 30,868 | 30,868 |
| 3. Other investments in equity instruments |
|
|
20,502 | 20,502 | 20,502 | 20,502 | 20,502 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-14,632 | -16,902 | -16,902 | -16,902 | -16,902 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
290,286 | 258,211 | 259,606 | 259,392 | 260,664 |
| 1. Long-term prepaid expenses |
|
|
47,709 | 57,261 | 48,880 | 47,007 | 51,265 |
| 2. Deferred income tax assets |
|
|
87,832 | 48,860 | 59,981 | 59,094 | 59,094 |
| 3. Other long-term assets |
|
|
154,745 | 152,090 | 150,745 | 153,292 | 150,304 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
14,275,484 | 13,322,467 | 13,981,231 | 15,737,673 | 17,047,392 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,748,576 | 1,764,060 | 2,175,947 | 3,755,952 | 5,814,589 |
| I. Current liabilities |
|
|
2,135,663 | 1,476,306 | 1,858,063 | 3,400,341 | 5,421,034 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
342,719 | | 56,825 | 1,681,511 | 3,367,852 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
813,830 | 768,442 | 1,046,055 | 700,206 | 919,733 |
| 4. Advances from customers |
|
|
162,484 | 124,312 | 121,168 | 305,361 | 302,009 |
| 5. Taxes and other payables to the State Budget |
|
|
5,189 | 6,127 | 30,145 | 18,205 | 36,276 |
| 6. Payables to employees |
|
|
161,311 | 164,498 | 69,793 | 118,784 | 193,770 |
| 7. Short-term accrued expenses |
|
|
397,120 | 239,515 | 349,996 | 298,402 | 373,953 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
73 | 18 | | 18 | 18 |
| 11. Other short-term payables |
|
|
114,762 | 71,830 | 103,845 | 162,728 | 139,923 |
| 12. Provision for short term payables |
|
|
44,059 | | 10,309 | 12,442 | 14,575 |
| 13. Bonus and welfare fund |
|
|
94,118 | 101,563 | 69,927 | 102,684 | 72,925 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
612,913 | 287,755 | 317,884 | 355,611 | 393,556 |
| 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 |
|
|
3,348 | 2,231 | 2,220 | 1,826 | 1,675 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
304,433 | | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
132,540 | 132,540 | 132,540 | 132,540 | 132,540 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
128,121 | 110,353 | 140,494 | 178,810 | 217,127 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
44,472 | 42,630 | 42,630 | 42,435 | 42,214 |
| B. OWNER'S EQUITY |
|
|
11,526,908 | 11,558,407 | 11,805,284 | 11,981,722 | 11,232,803 |
| I. ShareHolder's equity |
|
|
11,526,908 | 11,558,407 | 11,805,284 | 11,981,722 | 11,232,803 |
| 1. Owner's investment capital |
|
|
3,914,000 | 3,914,000 | 3,914,000 | 3,914,000 | 3,914,000 |
| 2. Share capital surplus |
|
|
21,180 | 21,180 | 21,180 | 21,180 | 21,180 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-2,297 | -2,297 | -2,297 | -2,297 | -2,297 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
4,599,180 | 4,599,180 | 4,599,180 | 4,599,180 | 4,599,180 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,806,784 | 2,851,548 | 3,094,970 | 3,268,001 | 2,520,537 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,436,054 | 2,435,451 | 2,831,382 | 2,831,369 | 2,048,713 |
| - Profit after tax undistributed this period |
|
|
370,730 | 416,097 | 263,588 | 436,632 | 471,824 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
188,062 | 174,796 | 178,251 | 181,658 | 180,203 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
14,275,484 | 13,322,467 | 13,981,231 | 15,737,673 | 17,047,392 |
There is no report.
|
|