|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,674,172 | 8,672,619 | 10,321,933 | 9,834,956 | 9,543,439 |
| I. Cash and cash equivalents |
|
|
718,857 | 1,193,754 | 905,353 | 853,909 | 778,967 |
| 1. Cash |
|
|
556,857 | 1,193,754 | 905,353 | 853,909 | 678,967 |
| 2. Cash equivalents |
|
|
162,000 | | | | 100,000 |
| II. Short-term financial investments |
|
|
786,839 | 2,156,060 | 2,810,329 | 2,672,062 | 2,664,100 |
| 1. Trading securities |
|
|
| | 2,810,329 | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
786,839 | 2,156,060 | | 2,672,062 | 2,664,100 |
| III. Short-term receivables |
|
|
1,596,862 | 1,986,589 | 1,427,426 | 1,855,253 | 2,363,572 |
| 1. Short-term receivables of customers |
|
|
1,316,125 | 1,937,674 | 1,374,020 | 1,743,314 | 2,129,320 |
| 2. Prepayments to suppliers |
|
|
32,055 | 28,829 | 45,227 | 59,725 | 28,167 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
219,500 | | | | 170,120 |
| 6. Other short-term receivables |
|
|
48,107 | 45,485 | 32,459 | 78,283 | 59,925 |
| 7. Provision for doubtful short-term receivables |
|
|
-18,924 | -25,399 | -24,280 | -26,068 | -23,961 |
| IV. Inventories |
|
|
3,331,734 | 3,126,864 | 4,751,789 | 4,042,193 | 3,312,213 |
| 1. Inventories |
|
|
3,394,639 | 3,210,819 | 4,946,541 | 4,302,640 | 3,497,580 |
| 2. Provision for decline in value of inventories |
|
|
-62,905 | -83,955 | -194,752 | -260,447 | -185,366 |
| V. Other current assets |
|
|
239,880 | 209,352 | 427,036 | 411,538 | 424,587 |
| 1. Short-term prepaid expenses |
|
|
23,561 | 24,858 | 22,153 | 25,310 | 25,392 |
| 2. Deductible VAT |
|
|
215,387 | 184,160 | 404,805 | 386,196 | 399,170 |
| 3. Taxes and the State Receivables |
|
|
932 | 334 | 78 | 32 | 26 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,907,756 | 2,869,536 | 2,823,747 | 2,819,377 | 2,553,050 |
| I. Long-term receivables |
|
|
11,186 | 10,069 | 11,309 | 12,803 | 12,968 |
| 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 |
|
|
11,186 | 10,069 | 11,309 | 12,803 | 12,968 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,314,646 | 2,246,802 | 2,173,574 | 2,117,098 | 2,029,918 |
| 1. Tangible fixed assets |
|
|
2,104,144 | 2,040,269 | 1,960,916 | 1,878,271 | 1,799,242 |
| - Cost |
|
|
4,543,729 | 4,564,629 | 4,563,915 | 4,562,716 | 4,566,977 |
| - Accumulated depreciation |
|
|
-2,439,585 | -2,524,360 | -2,602,999 | -2,684,445 | -2,767,735 |
| 2. Fixed assets of financial leasing |
|
|
88,587 | 84,924 | 88,615 | 115,123 | 107,231 |
| - Cost |
|
|
106,249 | 103,858 | 111,829 | 143,036 | 137,565 |
| - Accumulated depreciation |
|
|
-17,662 | -18,934 | -23,214 | -27,913 | -30,334 |
| 3. Intangible fixed assets |
|
|
121,915 | 121,609 | 124,044 | 123,704 | 123,445 |
| - Cost |
|
|
138,276 | 138,276 | 141,090 | 141,162 | 141,292 |
| - Accumulated depreciation |
|
|
-16,361 | -16,667 | -17,046 | -17,458 | -17,847 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
20,855 | 24,367 | 25,529 | 61,485 | 62,816 |
| 1. Costs of long-term production, business in progress |
|
|
| | 22,239 | 24,403 | 24,784 |
| 2. Costs of construction in progress |
|
|
20,855 | 24,367 | 3,290 | 37,082 | 38,033 |
| IV. Long-term financial investments |
|
|
270,640 | 270,640 | 270,640 | 270,640 | 110,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
270,640 | 270,640 | 270,640 | 270,640 | 110,000 |
| V. Total other long-term assets |
|
|
290,429 | 311,631 | 334,256 | 349,130 | 329,346 |
| 1. Long-term prepaid expenses |
|
|
275,577 | 289,795 | 290,650 | 292,654 | 289,719 |
| 2. Deferred income tax assets |
|
|
14,852 | 21,836 | 43,607 | 56,476 | 39,627 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| 6,027 | 8,438 | 8,220 | 8,002 |
| TOTAL ASSETS |
|
|
9,581,928 | 11,542,156 | 13,145,680 | 12,654,332 | 12,096,489 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,869,781 | 7,922,734 | 9,457,700 | 8,796,999 | 8,188,005 |
| I. Current liabilities |
|
|
5,804,623 | 7,878,997 | 9,351,617 | 8,684,944 | 8,048,655 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,492,606 | 5,804,027 | 6,442,912 | 6,229,401 | 6,187,394 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,014,600 | 1,327,879 | 2,206,683 | 2,154,721 | 1,496,423 |
| 4. Advances from customers |
|
|
31,578 | 65,083 | 85,333 | 62,879 | 69,984 |
| 5. Taxes and other payables to the State Budget |
|
|
88,080 | 32,397 | 84,255 | 134,277 | 169,134 |
| 6. Payables to employees |
|
|
24,837 | 34,724 | 24,645 | 24,625 | 29,408 |
| 7. Short-term accrued expenses |
|
|
6,777 | 52,132 | 4,020 | 20,250 | 37,406 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
112,015 | 528,635 | 462,079 | 17,113 | 17,203 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
34,129 | 34,118 | 41,690 | 41,679 | 41,702 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
65,158 | 43,738 | 106,082 | 112,055 | 139,350 |
| 1. Long-term payables to sellers |
|
|
3,347 | | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
61,811 | 43,738 | 50,397 | 56,369 | 83,664 |
| 7. Convertible bonds |
|
|
| | 55,686 | 55,686 | 55,686 |
| 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 |
|
|
3,712,147 | 3,619,421 | 3,687,981 | 3,857,333 | 3,908,484 |
| I. ShareHolder's equity |
|
|
3,712,147 | 3,619,421 | 3,687,981 | 3,857,333 | 3,908,484 |
| 1. Owner's investment capital |
|
|
1,146,915 | 1,146,915 | 1,146,915 | 1,146,915 | 1,146,915 |
| 2. Share capital surplus |
|
|
834,436 | 834,436 | 834,436 | 834,436 | 834,436 |
| 3. Bond conversion option |
|
|
1,932 | 1,932 | 1,932 | 1,932 | 1,932 |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
3,431 | 3,431 | 3,431 | 3,431 | 3,431 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,725,433 | 1,630,428 | 1,699,127 | 1,868,557 | 1,919,714 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,461,515 | 1,346,824 | 1,603,713 | 1,601,722 | 1,599,173 |
| - Profit after tax undistributed this period |
|
|
263,917 | 283,604 | 95,414 | 266,835 | 320,540 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| 2,279 | 2,140 | 2,062 | 2,056 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
9,581,928 | 11,542,156 | 13,145,680 | 12,654,332 | 12,096,489 |
There is no report.
|
|