|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
23,731,000 | 24,185,726 | 22,975,130 | 23,473,488 | 25,448,905 |
| I. Cash and cash equivalents |
|
|
5,534,414 | 5,677,907 | 4,611,569 | 4,203,672 | 5,861,456 |
| 1. Cash |
|
|
2,354,083 | 2,276,954 | 1,871,369 | 1,891,871 | 2,678,910 |
| 2. Cash equivalents |
|
|
3,180,331 | 3,400,953 | 2,740,200 | 2,311,801 | 3,182,545 |
| II. Short-term financial investments |
|
|
10,770,292 | 11,227,060 | 11,744,351 | 12,675,292 | 13,025,350 |
| 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 |
|
|
10,769,197 | 11,225,965 | 11,743,255 | 12,674,196 | 13,024,255 |
| III. Short-term receivables |
|
|
2,836,797 | 2,866,845 | 2,454,746 | 2,013,876 | 2,401,342 |
| 1. Short-term receivables of customers |
|
|
1,190,289 | 1,338,911 | 1,110,453 | 1,076,870 | 1,154,228 |
| 2. Prepayments to suppliers |
|
|
572,363 | 467,989 | 575,808 | 344,387 | 480,584 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
10,385 | 8,048 | 8,048 | 8,048 | 8,048 |
| 6. Other short-term receivables |
|
|
1,280,214 | 1,366,355 | 1,063,791 | 900,079 | 1,072,385 |
| 7. Provision for doubtful short-term receivables |
|
|
-216,454 | -314,458 | -303,355 | -315,509 | -313,903 |
| IV. Inventories |
|
|
3,672,302 | 3,377,456 | 3,084,556 | 3,330,520 | 3,116,181 |
| 1. Inventories |
|
|
3,704,567 | 3,404,947 | 3,109,858 | 3,356,409 | 3,143,420 |
| 2. Provision for decline in value of inventories |
|
|
-32,265 | -27,491 | -25,302 | -25,890 | -27,239 |
| V. Other current assets |
|
|
917,195 | 1,036,457 | 1,079,908 | 1,250,129 | 1,044,576 |
| 1. Short-term prepaid expenses |
|
|
58,644 | 89,861 | 140,580 | 229,057 | 116,580 |
| 2. Deductible VAT |
|
|
541,253 | 528,936 | 541,442 | 556,356 | 545,735 |
| 3. Taxes and the State Receivables |
|
|
317,297 | 417,660 | 397,886 | 464,716 | 382,057 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | 204 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
54,065,795 | 54,199,548 | 53,938,011 | 53,576,924 | 52,731,800 |
| I. Long-term receivables |
|
|
571,019 | 653,269 | 671,449 | 606,074 | 645,584 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
772,843 | 797,194 | 798,112 | 790,462 | 788,468 |
| 5. Other long-term receivables |
|
|
216,469 | 222,031 | 239,300 | 174,858 | 215,342 |
| 6. Provision for doubtful long-term receivables |
|
|
-418,293 | -365,957 | -365,963 | -359,246 | -358,227 |
| II. Fixed assets |
|
|
33,962,555 | 34,459,024 | 34,903,338 | 35,232,553 | 34,413,278 |
| 1. Tangible fixed assets |
|
|
33,849,901 | 34,346,568 | 34,792,644 | 35,121,996 | 34,302,252 |
| - Cost |
|
|
53,761,086 | 54,921,684 | 55,962,427 | 56,779,290 | 56,560,092 |
| - Accumulated depreciation |
|
|
-19,911,185 | -20,575,116 | -21,169,783 | -21,657,293 | -22,257,840 |
| 2. Fixed assets of financial leasing |
|
|
814 | 697 | 580 | 1,650 | 1,306 |
| - Cost |
|
|
1,867 | 1,867 | 1,867 | 3,101 | 3,101 |
| - Accumulated depreciation |
|
|
-1,053 | -1,170 | -1,287 | -1,451 | -1,795 |
| 3. Intangible fixed assets |
|
|
111,841 | 111,758 | 110,114 | 108,906 | 109,720 |
| - Cost |
|
|
201,834 | 203,358 | 203,648 | 203,596 | 206,139 |
| - Accumulated depreciation |
|
|
-89,993 | -91,600 | -93,535 | -94,690 | -96,419 |
| III. Real Estate Investments |
|
|
1,365,753 | 1,341,008 | 1,309,174 | 1,288,760 | 1,261,935 |
| - Cost |
|
|
2,266,982 | 2,273,671 | 2,271,337 | 2,278,892 | 2,273,133 |
| - Accumulated depreciation |
|
|
-901,228 | -932,663 | -962,163 | -990,132 | -1,011,198 |
| IV. Long-term assets in progress |
|
|
11,192,304 | 10,783,017 | 10,101,826 | 9,499,261 | 9,706,879 |
| 1. Costs of long-term production, business in progress |
|
|
195,213 | 195,834 | 196,221 | 199,055 | 198,469 |
| 2. Costs of construction in progress |
|
|
10,997,092 | 10,587,183 | 9,905,605 | 9,300,206 | 9,508,410 |
| IV. Long-term financial investments |
|
|
2,928,608 | 2,987,698 | 2,957,340 | 2,862,291 | 2,664,127 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,089,967 | 2,198,271 | 2,147,128 | 2,182,497 | 2,152,960 |
| 3. Other investments in equity instruments |
|
|
393,731 | 360,703 | 360,703 | 360,703 | 563,175 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-52,810 | -46,077 | -47,108 | -51,232 | -52,008 |
| 5. Investments holding until maturity |
|
|
497,720 | 474,800 | 496,617 | 370,322 | |
| V. Total other long-term assets |
|
|
3,850,271 | 3,774,939 | 3,809,841 | 3,908,536 | 3,866,140 |
| 1. Long-term prepaid expenses |
|
|
3,653,903 | 3,549,289 | 3,607,806 | 3,717,612 | 3,625,388 |
| 2. Deferred income tax assets |
|
|
83,888 | 114,006 | 93,977 | 79,150 | 134,202 |
| 3. Other long-term assets |
|
|
112,480 | 111,644 | 108,057 | 111,773 | 106,550 |
| VI. Goodwills |
|
|
195,285 | 200,594 | 185,042 | 179,450 | 173,857 |
| TOTAL ASSETS |
|
|
77,796,795 | 78,385,274 | 76,913,141 | 77,050,412 | 78,180,706 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
22,506,774 | 23,531,697 | 20,894,964 | 20,328,646 | 20,767,835 |
| I. Current liabilities |
|
|
8,306,812 | 10,016,576 | 7,722,617 | 7,484,408 | 7,954,370 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,904,994 | 2,844,186 | 2,445,347 | 2,018,969 | 1,758,973 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
785,281 | 927,415 | 822,085 | 947,738 | 959,295 |
| 4. Advances from customers |
|
|
585,690 | 690,443 | 782,401 | 591,205 | 583,950 |
| 5. Taxes and other payables to the State Budget |
|
|
759,418 | 543,455 | 356,442 | 437,940 | 777,126 |
| 6. Payables to employees |
|
|
810,840 | 1,581,046 | 674,663 | 867,940 | 1,037,882 |
| 7. Short-term accrued expenses |
|
|
461,209 | 484,222 | 512,435 | 617,003 | 474,742 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
275,394 | 344,914 | 318,845 | 299,439 | 287,736 |
| 11. Other short-term payables |
|
|
1,678,393 | 1,127,718 | 989,843 | 920,640 | 1,251,554 |
| 12. Provision for short term payables |
|
|
17,708 | 456 | 5,695 | 453 | 1,040 |
| 13. Bonus and welfare fund |
|
|
1,027,884 | 1,472,721 | 814,862 | 783,081 | 822,072 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,199,963 | 13,515,121 | 13,172,347 | 12,844,238 | 12,813,465 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
248,612 | 252,171 | 105,150 | 127,268 | 334,302 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
197,952 | 263,745 | 263,713 | 212,678 | 289,987 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
4,319,184 | 3,734,959 | 3,482,095 | 3,244,348 | 2,973,756 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
4,291 | 4,291 | 4,291 | 4,618 | 4,291 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
9,094,430 | 8,946,702 | 8,963,555 | 8,902,757 | 8,859,529 |
| 12. Development fund of science and technology |
|
|
335,493 | 313,251 | 353,543 | 352,570 | 351,600 |
| B. OWNER'S EQUITY |
|
|
55,290,021 | 54,853,577 | 56,018,177 | 56,721,766 | 57,412,871 |
| I. ShareHolder's equity |
|
|
55,220,663 | 54,808,664 | 55,977,984 | 56,663,745 | 57,356,025 |
| 1. Owner's investment capital |
|
|
40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 |
| 2. Share capital surplus |
|
|
321,757 | 325,833 | 325,833 | 325,833 | 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 |
|
|
215,350 | 463,725 | 691,933 | 839,392 | 645,651 |
| 8. Investment and development funds |
|
|
5,293,784 | 5,404,929 | 5,409,349 | 5,643,782 | 5,645,277 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
253 | 253 | 253 | 253 | 253 |
| 11. After tax undistributed profit |
|
|
6,109,272 | 5,029,896 | 5,896,873 | 6,124,576 | 6,975,903 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
5,796,437 | 2,444,666 | 5,421,310 | 4,828,173 | 6,032,119 |
| - Profit after tax undistributed this period |
|
|
312,835 | 2,585,229 | 475,563 | 1,296,403 | 943,784 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
4,844,802 | 5,148,584 | 5,218,299 | 5,294,463 | 5,327,663 |
| II. Funding resources and other funds |
|
|
69,358 | 44,912 | 40,193 | 58,021 | 56,845 |
| 1. Funding resources |
|
|
-32,353 | -53,601 | -23,011 | -30,826 | -29,791 |
| 2. Funding resources that form fixed assets |
|
|
101,711 | 98,513 | 63,203 | 88,847 | 86,637 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
77,796,795 | 78,385,274 | 76,913,141 | 77,050,412 | 78,180,706 |
There is no report.
|
|