|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
23,314,794 | 22,405,646 | 22,626,046 | 23,731,000 | 24,185,726 |
| I. Cash and cash equivalents |
|
|
4,164,224 | 3,576,550 | 4,301,261 | 5,534,414 | 5,677,907 |
| 1. Cash |
|
|
2,484,734 | 1,578,957 | 1,811,812 | 2,354,083 | 2,276,954 |
| 2. Cash equivalents |
|
|
1,679,490 | 1,997,593 | 2,489,448 | 3,180,331 | 3,400,953 |
| II. Short-term financial investments |
|
|
11,317,924 | 11,012,622 | 10,747,900 | 10,770,292 | 11,227,060 |
| 1. Trading securities |
|
|
1,164 | 1,164 | 1,164 | 1,164 | 1,164 |
| 2. Provision for diminution in value of trading securities |
|
|
-68 | -68 | -68 | -68 | -68 |
| 3. Investments holding until maturity |
|
|
11,316,828 | 11,011,527 | 10,746,805 | 10,769,197 | 11,225,965 |
| III. Short-term receivables |
|
|
2,942,282 | 2,766,077 | 2,614,569 | 2,836,797 | 2,866,845 |
| 1. Short-term receivables of customers |
|
|
1,428,104 | 1,184,733 | 1,008,410 | 1,190,289 | 1,338,911 |
| 2. Prepayments to suppliers |
|
|
528,587 | 572,938 | 451,062 | 572,363 | 467,989 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
10,547 | 10,503 | 10,538 | 10,385 | 8,048 |
| 6. Other short-term receivables |
|
|
1,178,950 | 1,224,350 | 1,373,157 | 1,280,214 | 1,366,355 |
| 7. Provision for doubtful short-term receivables |
|
|
-203,906 | -226,447 | -228,597 | -216,454 | -314,458 |
| IV. Inventories |
|
|
4,003,322 | 4,023,530 | 3,877,531 | 3,672,302 | 3,377,456 |
| 1. Inventories |
|
|
4,083,998 | 4,110,427 | 3,923,954 | 3,704,567 | 3,404,947 |
| 2. Provision for decline in value of inventories |
|
|
-80,677 | -86,897 | -46,423 | -32,265 | -27,491 |
| V. Other current assets |
|
|
887,043 | 1,026,867 | 1,084,785 | 917,195 | 1,036,457 |
| 1. Short-term prepaid expenses |
|
|
102,344 | 102,861 | 212,816 | 58,644 | 89,861 |
| 2. Deductible VAT |
|
|
556,333 | 525,419 | 517,988 | 541,253 | 528,936 |
| 3. Taxes and the State Receivables |
|
|
228,366 | 398,587 | 353,982 | 317,297 | 417,660 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
54,749,194 | 54,637,414 | 54,038,229 | 54,065,795 | 54,199,548 |
| I. Long-term receivables |
|
|
512,609 | 607,399 | 635,324 | 571,019 | 653,269 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
810,956 | 776,620 | 810,341 | 772,843 | 797,194 |
| 5. Other long-term receivables |
|
|
251,787 | 249,489 | 243,137 | 216,469 | 222,031 |
| 6. Provision for doubtful long-term receivables |
|
|
-550,436 | -418,710 | -418,155 | -418,293 | -365,957 |
| II. Fixed assets |
|
|
33,951,994 | 34,465,532 | 34,182,967 | 33,962,555 | 34,459,024 |
| 1. Tangible fixed assets |
|
|
33,833,978 | 34,348,069 | 34,068,677 | 33,849,901 | 34,346,568 |
| - Cost |
|
|
52,290,078 | 53,276,216 | 53,368,901 | 53,761,086 | 54,921,684 |
| - Accumulated depreciation |
|
|
-18,456,099 | -18,928,148 | -19,300,224 | -19,911,185 | -20,575,116 |
| 2. Fixed assets of financial leasing |
|
|
548 | 1,047 | 930 | 814 | 697 |
| - Cost |
|
|
1,251 | 1,867 | 1,867 | 1,867 | 1,867 |
| - Accumulated depreciation |
|
|
-703 | -820 | -937 | -1,053 | -1,170 |
| 3. Intangible fixed assets |
|
|
117,467 | 116,416 | 113,360 | 111,841 | 111,758 |
| - Cost |
|
|
202,770 | 203,337 | 201,443 | 201,834 | 203,358 |
| - Accumulated depreciation |
|
|
-85,303 | -86,921 | -88,084 | -89,993 | -91,600 |
| III. Real Estate Investments |
|
|
1,416,738 | 1,382,551 | 1,398,529 | 1,365,753 | 1,341,008 |
| - Cost |
|
|
2,231,288 | 2,229,087 | 2,278,160 | 2,266,982 | 2,273,671 |
| - Accumulated depreciation |
|
|
-814,550 | -846,536 | -879,631 | -901,228 | -932,663 |
| IV. Long-term assets in progress |
|
|
12,145,747 | 11,193,987 | 10,968,947 | 11,192,304 | 10,783,017 |
| 1. Costs of long-term production, business in progress |
|
|
192,245 | 195,645 | 191,379 | 195,213 | 195,834 |
| 2. Costs of construction in progress |
|
|
11,953,502 | 10,998,342 | 10,777,568 | 10,997,092 | 10,587,183 |
| IV. Long-term financial investments |
|
|
2,875,732 | 2,864,045 | 2,929,097 | 2,928,608 | 2,987,698 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,390,730 | 2,400,975 | 2,365,857 | 2,089,967 | 2,198,271 |
| 3. Other investments in equity instruments |
|
|
386,555 | 393,731 | 393,731 | 393,731 | 360,703 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-53,803 | -54,161 | -52,781 | -52,810 | -46,077 |
| 5. Investments holding until maturity |
|
|
152,250 | 123,500 | 222,290 | 497,720 | 474,800 |
| V. Total other long-term assets |
|
|
3,809,460 | 4,088,177 | 3,888,835 | 3,850,271 | 3,774,939 |
| 1. Long-term prepaid expenses |
|
|
3,525,351 | 3,851,813 | 3,688,960 | 3,653,903 | 3,549,289 |
| 2. Deferred income tax assets |
|
|
205,623 | 121,373 | 83,641 | 83,888 | 114,006 |
| 3. Other long-term assets |
|
|
78,487 | 114,992 | 116,234 | 112,480 | 111,644 |
| VI. Goodwills |
|
|
36,914 | 35,722 | 34,530 | 195,285 | 200,594 |
| TOTAL ASSETS |
|
|
78,063,989 | 77,043,060 | 76,664,275 | 77,796,795 | 78,385,274 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
24,860,732 | 22,752,098 | 22,489,685 | 22,506,774 | 23,531,697 |
| I. Current liabilities |
|
|
10,232,094 | 8,400,936 | 8,284,462 | 8,306,812 | 10,016,576 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,589,347 | 2,622,338 | 2,419,784 | 1,904,994 | 2,844,186 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
816,613 | 766,732 | 774,576 | 785,281 | 927,415 |
| 4. Advances from customers |
|
|
542,146 | 546,809 | 545,181 | 585,690 | 690,443 |
| 5. Taxes and other payables to the State Budget |
|
|
664,302 | 383,565 | 518,874 | 759,418 | 543,455 |
| 6. Payables to employees |
|
|
1,360,580 | 612,700 | 630,019 | 810,840 | 1,581,046 |
| 7. Short-term accrued expenses |
|
|
475,303 | 472,363 | 462,978 | 461,209 | 484,222 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
298,549 | 305,206 | 319,982 | 275,394 | 344,914 |
| 11. Other short-term payables |
|
|
1,781,763 | 1,574,562 | 1,471,084 | 1,678,393 | 1,127,718 |
| 12. Provision for short term payables |
|
|
2,945 | 12,532 | 17,738 | 17,708 | 456 |
| 13. Bonus and welfare fund |
|
|
1,700,545 | 1,104,129 | 1,124,246 | 1,027,884 | 1,472,721 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,628,637 | 14,351,162 | 14,205,223 | 14,199,963 | 13,515,121 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
223,689 | 246,011 | 263,335 | 248,612 | 252,171 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
229,329 | 219,480 | 319,228 | 197,952 | 263,745 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
4,822,312 | 4,444,022 | 4,287,832 | 4,319,184 | 3,734,959 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 4,291 | 4,291 | 4,291 | 4,291 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
9,079,238 | 9,160,556 | 9,019,183 | 9,094,430 | 8,946,702 |
| 12. Development fund of science and technology |
|
|
274,069 | 276,802 | 311,353 | 335,493 | 313,251 |
| B. OWNER'S EQUITY |
|
|
53,203,257 | 54,290,962 | 54,174,591 | 55,290,021 | 54,853,577 |
| I. ShareHolder's equity |
|
|
53,134,590 | 54,217,118 | 54,112,634 | 55,220,663 | 54,808,664 |
| 1. Owner's investment capital |
|
|
40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 |
| 2. Share capital surplus |
|
|
198,838 | 198,838 | 204,129 | 321,757 | 325,833 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
10,591 | 10,591 | 10,591 | 10,591 | 10,591 |
| 5. Treasury shares |
|
|
-960 | -960 | -960 | -960 | -960 |
| 6. Differences upon asset revaluation |
|
|
-1,574,186 | -1,574,186 | -1,574,186 | -1,574,186 | -1,574,186 |
| 7. Differences upon foreign exchange rate |
|
|
290,450 | 259,185 | 19,779 | 215,350 | 463,725 |
| 8. Investment and development funds |
|
|
5,089,723 | 5,089,827 | 5,277,475 | 5,293,784 | 5,404,929 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
253 | 253 | 253 | 253 | 253 |
| 11. After tax undistributed profit |
|
|
4,783,427 | 5,645,849 | 5,653,558 | 6,109,272 | 5,029,896 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
964,492 | 5,096,035 | 4,545,561 | 5,796,437 | 2,444,666 |
| - Profit after tax undistributed this period |
|
|
3,818,935 | 549,814 | 1,107,998 | 312,835 | 2,585,229 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
4,336,454 | 4,587,719 | 4,521,995 | 4,844,802 | 5,148,584 |
| II. Funding resources and other funds |
|
|
68,667 | 73,844 | 61,956 | 69,358 | 44,912 |
| 1. Funding resources |
|
|
-44,638 | -34,950 | -43,491 | -32,353 | -53,601 |
| 2. Funding resources that form fixed assets |
|
|
113,305 | 108,795 | 105,447 | 101,711 | 98,513 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
78,063,989 | 77,043,060 | 76,664,275 | 77,796,795 | 78,385,274 |
There is no report.
|
|