|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,594,992 | 3,707,541 | 3,671,205 | 4,061,094 | 3,988,704 |
| I. Cash and cash equivalents |
|
|
70,867 | 67,915 | 50,180 | 104,340 | 63,706 |
| 1. Cash |
|
|
70,606 | 67,915 | 40,680 | 104,340 | 63,706 |
| 2. Cash equivalents |
|
|
261 | | 9,500 | | |
| II. Short-term financial investments |
|
|
646,050 | 765,350 | 813,450 | 923,250 | 952,450 |
| 1. Trading securities |
|
|
50 | 50 | 50 | 50 | 50 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
646,000 | 765,300 | 813,400 | 923,200 | 952,400 |
| III. Short-term receivables |
|
|
1,749,203 | 1,689,245 | 1,574,963 | 1,778,753 | 1,644,767 |
| 1. Short-term receivables of customers |
|
|
1,644,904 | 1,559,408 | 1,438,195 | 1,628,603 | 1,518,240 |
| 2. Prepayments to suppliers |
|
|
31,484 | 42,952 | 77,772 | 79,192 | 75,014 |
| 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 |
|
|
96,345 | 110,088 | 82,025 | 100,691 | 82,247 |
| 7. Provision for doubtful short-term receivables |
|
|
-23,530 | -23,203 | -23,029 | -29,733 | -30,734 |
| IV. Inventories |
|
|
1,090,639 | 1,149,379 | 1,191,610 | 1,223,695 | 1,287,065 |
| 1. Inventories |
|
|
1,121,328 | 1,197,341 | 1,239,339 | 1,279,041 | 1,344,436 |
| 2. Provision for decline in value of inventories |
|
|
-30,690 | -47,962 | -47,730 | -55,346 | -57,372 |
| V. Other current assets |
|
|
38,233 | 35,652 | 41,003 | 31,055 | 40,716 |
| 1. Short-term prepaid expenses |
|
|
3,275 | 3,300 | 5,533 | 4,313 | 7,160 |
| 2. Deductible VAT |
|
|
32,737 | 30,574 | 33,195 | 24,767 | 32,045 |
| 3. Taxes and the State Receivables |
|
|
2,221 | 1,778 | 2,275 | 1,975 | 1,511 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,048,904 | 2,054,260 | 2,052,558 | 2,009,846 | 2,005,214 |
| I. Long-term receivables |
|
|
1,709 | 1,710 | 1,708 | 2,534 | 2,284 |
| 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 |
|
|
1,709 | 1,710 | 1,708 | 2,534 | 2,284 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
314,965 | 305,501 | 301,538 | 296,589 | 294,508 |
| 1. Tangible fixed assets |
|
|
203,815 | 195,074 | 191,110 | 186,921 | 185,582 |
| - Cost |
|
|
528,824 | 524,446 | 523,812 | 527,462 | 532,401 |
| - Accumulated depreciation |
|
|
-325,009 | -329,372 | -332,702 | -340,541 | -346,819 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
111,150 | 110,427 | 110,428 | 109,668 | 108,926 |
| - Cost |
|
|
129,444 | 128,785 | 129,537 | 129,568 | 129,599 |
| - Accumulated depreciation |
|
|
-18,294 | -18,357 | -19,109 | -19,900 | -20,673 |
| III. Real Estate Investments |
|
|
49,566 | 54,039 | 53,745 | 53,148 | 36,168 |
| - Cost |
|
|
56,105 | 61,374 | 61,374 | 59,322 | 41,521 |
| - Accumulated depreciation |
|
|
-6,540 | -7,334 | -7,629 | -6,174 | -5,353 |
| IV. Long-term assets in progress |
|
|
2,047 | 2,690 | 588 | 309 | 375 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,047 | 2,690 | 588 | 309 | 375 |
| IV. Long-term financial investments |
|
|
1,648,627 | 1,659,034 | 1,664,569 | 1,623,338 | 1,638,389 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
868,612 | 881,971 | 907,108 | 876,001 | 890,014 |
| 3. Other investments in equity instruments |
|
|
862,750 | 862,750 | 862,750 | 870,823 | 870,823 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-82,736 | -85,687 | -105,289 | -123,487 | -122,449 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
31,991 | 31,285 | 30,410 | 33,928 | 33,490 |
| 1. Long-term prepaid expenses |
|
|
31,991 | 31,285 | 30,410 | 30,049 | 29,611 |
| 2. Deferred income tax assets |
|
|
| | | 3,879 | 3,879 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,643,896 | 5,761,801 | 5,723,763 | 6,070,940 | 5,993,918 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,767,720 | 2,746,253 | 2,652,874 | 2,921,226 | 2,762,757 |
| I. Current liabilities |
|
|
2,701,531 | 2,682,634 | 2,589,037 | 2,859,892 | 2,700,835 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
929,648 | 927,204 | 993,889 | 1,136,785 | 1,114,342 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,663,959 | 1,644,722 | 1,484,861 | 1,589,993 | 1,479,194 |
| 4. Advances from customers |
|
|
42,415 | 38,492 | 36,745 | 37,155 | 29,974 |
| 5. Taxes and other payables to the State Budget |
|
|
8,694 | 5,644 | 11,506 | 13,421 | 14,480 |
| 6. Payables to employees |
|
|
12,925 | 15,561 | 18,430 | 25,449 | 12,167 |
| 7. Short-term accrued expenses |
|
|
3,978 | 10,858 | 11,677 | 8,072 | 7,353 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
3,270 | 2,298 | 2,664 | 2,833 | 3,269 |
| 11. Other short-term payables |
|
|
29,693 | 32,326 | 23,340 | 36,774 | 33,749 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
6,951 | 5,530 | 5,925 | 9,409 | 6,306 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
66,189 | 63,619 | 63,837 | 61,335 | 61,922 |
| 1. Long-term payables to sellers |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
528 | 528 | 528 | 492 | 1,092 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
35,660 | 32,818 | 33,048 | 30,594 | 30,594 |
| 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 |
|
|
| 273 | 261 | 248 | 236 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,876,176 | 3,015,548 | 3,070,889 | 3,149,714 | 3,231,161 |
| I. ShareHolder's equity |
|
|
2,876,176 | 3,015,548 | 3,070,889 | 3,149,714 | 3,231,161 |
| 1. Owner's investment capital |
|
|
2,370,000 | 2,370,000 | 2,370,000 | 2,370,000 | 2,370,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
57,739 | 57,739 | 57,739 | 57,739 | 57,739 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-433,100 | -433,100 | -433,100 | -388,400 | -388,400 |
| 7. Differences upon foreign exchange rate |
|
|
-3,861 | -7,342 | -4,428 | -3,828 | -1,876 |
| 8. Investment and development funds |
|
|
338,134 | 348,810 | 349,755 | 349,450 | 365,693 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
983 | 983 | 983 | 983 | 983 |
| 11. After tax undistributed profit |
|
|
361,585 | 497,869 | 539,163 | 561,347 | 611,321 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
263,304 | 251,954 | 248,158 | 205,582 | 548,772 |
| - Profit after tax undistributed this period |
|
|
98,281 | 245,915 | 291,005 | 355,765 | 62,550 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
184,696 | 180,589 | 190,777 | 202,423 | 215,702 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,643,896 | 5,761,801 | 5,723,763 | 6,070,940 | 5,993,918 |
There is no report.
|
|