|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,682,963 | 7,816,012 | 6,393,721 | 9,351,480 | 8,530,648 |
| I. Cash and cash equivalents |
|
|
43,231 | 50,077 | 62,329 | 42,079 | 39,930 |
| 1. Cash |
|
|
43,231 | 50,077 | 62,329 | 42,079 | 39,930 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
7,608,744 | 6,477,821 | 5,084,701 | 8,370,378 | 7,657,081 |
| 1. Short-term receivables of customers |
|
|
1,350,808 | 1,424,618 | 2,000,845 | 1,646,986 | 1,469,353 |
| 2. Prepayments to suppliers |
|
|
798,764 | 850,956 | 1,227,096 | 1,843,142 | 1,266,376 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
4,029,289 | 1,942,761 | 1,491,781 | 2,584,371 | 2,629,868 |
| 6. Other short-term receivables |
|
|
1,510,496 | 2,356,348 | 455,397 | 2,361,159 | 2,333,502 |
| 7. Provision for doubtful short-term receivables |
|
|
-80,613 | -96,861 | -90,419 | -65,279 | -42,018 |
| IV. Inventories |
|
|
981,136 | 1,258,181 | 1,221,646 | 921,059 | 803,937 |
| 1. Inventories |
|
|
983,477 | 1,260,523 | 1,223,988 | 923,401 | 806,278 |
| 2. Provision for decline in value of inventories |
|
|
-2,342 | -2,342 | -2,342 | -2,342 | -2,342 |
| V. Other current assets |
|
|
49,852 | 29,933 | 25,045 | 17,964 | 29,700 |
| 1. Short-term prepaid expenses |
|
|
14,466 | 11,310 | 9,141 | 4,342 | 9,675 |
| 2. Deductible VAT |
|
|
31,851 | 15,488 | 12,764 | 10,482 | 16,885 |
| 3. Taxes and the State Receivables |
|
|
3,536 | 3,135 | 3,139 | 3,139 | 3,140 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,896,937 | 13,096,683 | 15,102,551 | 12,176,304 | 12,639,146 |
| I. Long-term receivables |
|
|
2,524,031 | 1,055,437 | 3,299,391 | 495,700 | 1,012,808 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
2,198,650 | 1,038,030 | 1,316,427 | 292,233 | 606,032 |
| 5. Other long-term receivables |
|
|
342,908 | 35,467 | 2,000,490 | 221,526 | 406,776 |
| 6. Provision for doubtful long-term receivables |
|
|
-17,526 | -18,060 | -17,526 | -18,060 | |
| II. Fixed assets |
|
|
3,990,711 | 5,711,254 | 5,598,765 | 5,398,639 | 5,903,291 |
| 1. Tangible fixed assets |
|
|
3,732,348 | 5,454,963 | 5,344,547 | 5,146,493 | 5,650,225 |
| - Cost |
|
|
4,865,667 | 6,822,974 | 6,777,201 | 6,450,255 | 7,125,364 |
| - Accumulated depreciation |
|
|
-1,133,319 | -1,368,011 | -1,432,654 | -1,303,762 | -1,475,138 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
258,363 | 256,291 | 254,218 | 252,146 | 253,066 |
| - Cost |
|
|
290,178 | 290,178 | 290,178 | 288,535 | 288,535 |
| - Accumulated depreciation |
|
|
-31,815 | -33,888 | -35,960 | -36,390 | -35,469 |
| III. Real Estate Investments |
|
|
59,318 | 37,133 | 36,661 | 36,188 | 35,715 |
| - Cost |
|
|
74,076 | 47,004 | 47,004 | 47,004 | 47,004 |
| - Accumulated depreciation |
|
|
-14,758 | -9,870 | -10,343 | -10,816 | -11,289 |
| IV. Long-term assets in progress |
|
|
4,478,323 | 5,494,681 | 5,403,071 | 5,434,926 | 4,992,305 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
4,478,323 | 5,494,681 | 5,403,071 | 5,434,926 | 4,992,305 |
| IV. Long-term financial investments |
|
|
484,157 | 449,157 | 449,157 | 498,219 | 429,463 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
20,484 | 16,889 | 16,889 | | |
| 3. Other investments in equity instruments |
|
|
1,049,961 | 1,049,961 | 1,049,961 | 1,049,961 | 917,550 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-586,288 | -617,693 | -617,693 | -551,742 | -488,088 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
360,398 | 349,020 | 315,507 | 312,632 | 265,564 |
| 1. Long-term prepaid expenses |
|
|
343,892 | 329,795 | 298,086 | 288,996 | 265,564 |
| 2. Deferred income tax assets |
|
|
16,506 | 19,225 | 17,422 | 23,636 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
20,579,900 | 20,912,695 | 21,496,273 | 21,527,784 | 21,169,794 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
15,253,667 | 15,690,008 | 15,952,656 | 14,801,919 | 14,137,320 |
| I. Current liabilities |
|
|
10,186,854 | 9,820,033 | 10,409,749 | 10,607,777 | 9,656,046 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,145,322 | 4,114,789 | 3,930,391 | 4,828,569 | 4,450,331 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
641,958 | 937,729 | 1,207,886 | 1,142,274 | 1,048,533 |
| 4. Advances from customers |
|
|
1,017,256 | 414,692 | 669,524 | 897,806 | 300,804 |
| 5. Taxes and other payables to the State Budget |
|
|
4,074 | 12,235 | 53,406 | 52,432 | 36,906 |
| 6. Payables to employees |
|
|
78,216 | 72,575 | 99,952 | 95,023 | 100,742 |
| 7. Short-term accrued expenses |
|
|
4,169,523 | 4,116,155 | 4,284,035 | 3,381,423 | 3,525,407 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
130,402 | 151,754 | 164,452 | 210,146 | 193,219 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
104 | 104 | 104 | 104 | 104 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,066,813 | 5,869,975 | 5,542,907 | 4,194,142 | 4,481,274 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
338,144 | 683,440 | 571,943 | 331,103 | 293,839 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
307,667 | 812,454 | 727,274 | 395,544 | 359,310 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
3,999,630 | 3,970,110 | 3,848,418 | 3,081,683 | 3,366,150 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
416,007 | 398,607 | 389,907 | 380,447 | 456,611 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
5,365 | 5,365 | 5,365 | 5,365 | 5,365 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
5,326,233 | 5,222,687 | 5,543,617 | 6,725,865 | 7,032,474 |
| I. ShareHolder's equity |
|
|
5,326,233 | 5,222,687 | 5,543,617 | 6,725,865 | 7,032,474 |
| 1. Owner's investment capital |
|
|
9,274,679 | 9,274,679 | 9,274,679 | 9,274,679 | 9,274,679 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-687 | -687 | -687 | -687 | -687 |
| 6. Differences upon asset revaluation |
|
|
-1,377,164 | | | | |
| 7. Differences upon foreign exchange rate |
|
|
| -1,583,375 | -1,588,233 | -1,512,964 | -1,570,029 |
| 8. Investment and development funds |
|
|
282,411 | 282,411 | 283,783 | 279,895 | 279,895 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-3,050,307 | -2,959,485 | -2,640,552 | -1,633,549 | -1,452,426 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,341,391 | -3,341,775 | -3,342,796 | -3,342,681 | -1,667,308 |
| - Profit after tax undistributed this period |
|
|
291,084 | 382,290 | 702,244 | 1,709,132 | 214,882 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
197,300 | 209,144 | 214,626 | 318,490 | 501,041 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
20,579,900 | 20,912,695 | 21,496,273 | 21,527,784 | 21,169,794 |
There is no report.
|
|