|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,518,074 | 1,458,484 | 1,690,854 | 1,805,008 | 2,059,776 |
| I. Cash and cash equivalents |
|
|
264,609 | 229,105 | 214,931 | 580,960 | 860,529 |
| 1. Cash |
|
|
89,404 | 71,900 | 93,225 | 356,155 | 682,323 |
| 2. Cash equivalents |
|
|
175,206 | 157,206 | 121,706 | 224,806 | 178,206 |
| II. Short-term financial investments |
|
|
222,572 | 233,228 | 233,228 | 233,228 | 239,996 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
222,572 | 233,228 | 233,228 | 233,228 | 239,996 |
| III. Short-term receivables |
|
|
827,222 | 829,254 | 1,078,786 | 817,687 | 801,146 |
| 1. Short-term receivables of customers |
|
|
424,790 | 473,902 | 706,046 | 420,362 | 393,249 |
| 2. Prepayments to suppliers |
|
|
183,372 | 15,966 | 26,825 | 21,831 | 25,733 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
62,420 | 229,320 | 224,320 | 229,320 | 234,320 |
| 6. Other short-term receivables |
|
|
157,249 | 110,775 | 122,304 | 146,883 | 148,554 |
| 7. Provision for doubtful short-term receivables |
|
|
-609 | -709 | -709 | -709 | -709 |
| IV. Inventories |
|
|
154,391 | 126,615 | 129,484 | 126,714 | 125,784 |
| 1. Inventories |
|
|
154,391 | 126,615 | 129,484 | 163,463 | 162,533 |
| 2. Provision for decline in value of inventories |
|
|
| | | -36,749 | -36,749 |
| V. Other current assets |
|
|
49,279 | 40,282 | 34,425 | 46,419 | 32,321 |
| 1. Short-term prepaid expenses |
|
|
18,440 | 10,893 | 8,282 | 24,970 | 18,901 |
| 2. Deductible VAT |
|
|
30,742 | 28,789 | 25,394 | 21,154 | 13,287 |
| 3. Taxes and the State Receivables |
|
|
97 | 601 | 750 | 295 | 133 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,817,533 | 14,673,887 | 14,462,003 | 14,258,696 | 13,965,674 |
| I. Long-term receivables |
|
|
39,945 | 40,706 | 24,611 | 32,392 | 35,732 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
25,000 | 20,000 | 15,000 | 10,000 | 5,000 |
| 5. Other long-term receivables |
|
|
15,097 | 20,858 | 9,762 | 22,543 | 30,884 |
| 6. Provision for doubtful long-term receivables |
|
|
-152 | -152 | -152 | -152 | -152 |
| II. Fixed assets |
|
|
14,250,770 | 14,067,797 | 13,907,933 | 13,733,261 | 13,474,507 |
| 1. Tangible fixed assets |
|
|
14,201,116 | 14,019,492 | 13,860,975 | 13,641,241 | 13,384,672 |
| - Cost |
|
|
16,915,117 | 16,908,639 | 16,947,305 | 16,919,379 | 16,860,635 |
| - Accumulated depreciation |
|
|
-2,714,002 | -2,889,147 | -3,086,330 | -3,278,138 | -3,475,963 |
| 2. Fixed assets of financial leasing |
|
|
23,500 | 23,107 | 22,713 | 68,728 | 67,519 |
| - Cost |
|
|
28,087 | 28,087 | 28,087 | 74,767 | 74,767 |
| - Accumulated depreciation |
|
|
-4,586 | -4,980 | -5,374 | -6,039 | -7,248 |
| 3. Intangible fixed assets |
|
|
26,154 | 25,198 | 24,245 | 23,292 | 22,317 |
| - Cost |
|
|
39,367 | 39,367 | 39,367 | 39,367 | 39,332 |
| - Accumulated depreciation |
|
|
-13,212 | -14,168 | -15,121 | -16,075 | -17,015 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
319,251 | 358,894 | 324,927 | 285,181 | 270,039 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
319,251 | 358,894 | 324,927 | 285,181 | 270,039 |
| IV. Long-term financial investments |
|
|
156,976 | 168,150 | 167,596 | 170,617 | 160,768 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
156,976 | 168,150 | 167,596 | 165,497 | 160,768 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | 5,120 | |
| V. Total other long-term assets |
|
|
50,590 | 38,340 | 36,937 | 37,245 | 24,628 |
| 1. Long-term prepaid expenses |
|
|
37,281 | 29,859 | 27,456 | 31,861 | 24,628 |
| 2. Deferred income tax assets |
|
|
13,310 | 8,480 | 9,481 | 5,384 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
16,335,607 | 16,132,371 | 16,152,858 | 16,063,705 | 16,025,449 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,662,315 | 10,365,049 | 10,259,620 | 10,193,402 | 10,203,205 |
| I. Current liabilities |
|
|
1,507,857 | 1,679,164 | 1,692,726 | 1,563,146 | 1,278,206 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,188,212 | 1,414,512 | 1,371,500 | 1,314,662 | 973,370 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
91,914 | 74,936 | 115,159 | 78,851 | 90,323 |
| 4. Advances from customers |
|
|
1,438 | 1,930 | 1,438 | 1,438 | 1,438 |
| 5. Taxes and other payables to the State Budget |
|
|
43,076 | 58,181 | 26,647 | 29,884 | 43,782 |
| 6. Payables to employees |
|
|
4,791 | 638 | 37 | 7 | 3 |
| 7. Short-term accrued expenses |
|
|
83,080 | 50,008 | 105,861 | 48,813 | 81,284 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
193 | 118 | 170 | 164 | 136 |
| 11. Other short-term payables |
|
|
50,772 | 9,956 | 8,996 | 31,457 | 31,347 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
44,381 | 68,886 | 62,917 | 57,870 | 56,523 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,154,459 | 8,685,885 | 8,566,894 | 8,630,256 | 8,925,000 |
| 1. Long-term payables to sellers |
|
|
96,043 | | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
48,200 | 1,400 | | | 15 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
9,007,917 | 8,681,996 | 8,564,548 | 8,628,009 | 8,913,417 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | 9,334 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,031 | 2,066 | 2,008 | 1,956 | 1,946 |
| 11. Long-term unrealized revenue |
|
|
266 | 423 | 339 | 291 | 289 |
| 12. Development fund of science and technology |
|
|
1 | | | | |
| B. OWNER'S EQUITY |
|
|
5,673,292 | 5,767,322 | 5,893,238 | 5,870,302 | 5,822,244 |
| I. ShareHolder's equity |
|
|
5,673,292 | 5,767,322 | 5,893,238 | 5,870,302 | 5,822,244 |
| 1. Owner's investment capital |
|
|
4,054,494 | 4,054,494 | 4,054,494 | 4,054,494 | 4,225,084 |
| 2. Share capital surplus |
|
|
20,700 | 20,700 | 20,700 | 20,700 | 20,700 |
| 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 |
|
|
96,354 | 96,354 | 96,354 | 96,232 | 96,180 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
154,385 | 178,508 | 267,835 | 265,523 | 72,216 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
130,506 | 99,306 | 178,508 | 168,067 | 2,155 |
| - Profit after tax undistributed this period |
|
|
23,880 | 79,203 | 89,327 | 97,456 | 70,061 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,347,358 | 1,417,266 | 1,453,854 | 1,433,353 | 1,408,064 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
16,335,607 | 16,132,371 | 16,152,858 | 16,063,705 | 16,025,449 |
There is no report.
|
|