|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,393,721 | 9,351,480 | 8,530,648 | 8,707,882 | 8,867,544 |
| I. Cash and cash equivalents |
|
|
62,329 | 42,079 | 39,930 | 136,029 | 113,974 |
| 1. Cash |
|
|
62,329 | 42,079 | 39,930 | 136,029 | 113,974 |
| 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 |
|
|
5,084,701 | 8,370,378 | 7,657,081 | 7,771,906 | 7,813,720 |
| 1. Short-term receivables of customers |
|
|
2,000,845 | 1,646,986 | 1,469,353 | 1,482,001 | 1,696,830 |
| 2. Prepayments to suppliers |
|
|
1,227,096 | 1,843,142 | 1,266,376 | 830,626 | 736,793 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,491,781 | 2,584,371 | 2,629,868 | 3,301,375 | 2,934,309 |
| 6. Other short-term receivables |
|
|
455,397 | 2,361,159 | 2,333,502 | 2,210,324 | 2,498,160 |
| 7. Provision for doubtful short-term receivables |
|
|
-90,419 | -65,279 | -42,018 | -52,420 | -52,372 |
| IV. Inventories |
|
|
1,221,646 | 921,059 | 803,937 | 767,521 | 892,004 |
| 1. Inventories |
|
|
1,223,988 | 923,401 | 806,278 | 777,300 | 894,346 |
| 2. Provision for decline in value of inventories |
|
|
-2,342 | -2,342 | -2,342 | -9,779 | -2,342 |
| V. Other current assets |
|
|
25,045 | 17,964 | 29,700 | 32,426 | 47,846 |
| 1. Short-term prepaid expenses |
|
|
9,141 | 4,342 | 9,675 | 6,714 | 15,412 |
| 2. Deductible VAT |
|
|
12,764 | 10,482 | 16,885 | 22,514 | 29,294 |
| 3. Taxes and the State Receivables |
|
|
3,139 | 3,139 | 3,140 | 3,198 | 3,139 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,102,551 | 12,176,304 | 12,639,146 | 12,462,571 | 13,624,560 |
| I. Long-term receivables |
|
|
3,299,391 | 495,700 | 1,012,808 | 1,189,513 | 1,857,674 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
1,316,427 | 292,233 | 606,032 | 274,179 | 697,004 |
| 5. Other long-term receivables |
|
|
2,000,490 | 221,526 | 406,776 | 915,334 | 1,160,670 |
| 6. Provision for doubtful long-term receivables |
|
|
-17,526 | -18,060 | | | |
| II. Fixed assets |
|
|
5,598,765 | 5,398,639 | 5,903,291 | 5,602,002 | 6,030,317 |
| 1. Tangible fixed assets |
|
|
5,344,547 | 5,146,493 | 5,650,225 | 5,352,006 | 5,781,395 |
| - Cost |
|
|
6,777,201 | 6,450,255 | 7,125,364 | 7,076,439 | 7,621,866 |
| - Accumulated depreciation |
|
|
-1,432,654 | -1,303,762 | -1,475,138 | -1,724,434 | -1,840,471 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
254,218 | 252,146 | 253,066 | 249,996 | 248,921 |
| - Cost |
|
|
290,178 | 288,535 | 288,535 | 288,535 | 288,535 |
| - Accumulated depreciation |
|
|
-35,960 | -36,390 | -35,469 | -38,539 | -39,614 |
| III. Real Estate Investments |
|
|
36,661 | 36,188 | 35,715 | 35,242 | 34,769 |
| - Cost |
|
|
47,004 | 47,004 | 47,004 | 47,004 | 47,004 |
| - Accumulated depreciation |
|
|
-10,343 | -10,816 | -11,289 | -11,762 | -12,235 |
| IV. Long-term assets in progress |
|
|
5,403,071 | 5,434,926 | 4,992,305 | 4,962,272 | 4,897,798 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
5,403,071 | 5,434,926 | 4,992,305 | 4,962,272 | 4,897,798 |
| IV. Long-term financial investments |
|
|
449,157 | 498,219 | 429,463 | 443,168 | 443,168 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
16,889 | | | | |
| 3. Other investments in equity instruments |
|
|
1,049,961 | 1,049,961 | 917,550 | 917,550 | 917,550 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-617,693 | -551,742 | -488,088 | -474,382 | -474,382 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
315,507 | 312,632 | 265,564 | 230,374 | 360,835 |
| 1. Long-term prepaid expenses |
|
|
298,086 | 288,996 | 265,564 | 230,374 | 360,835 |
| 2. Deferred income tax assets |
|
|
17,422 | 23,636 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
21,496,273 | 21,527,784 | 21,169,794 | 21,170,453 | 22,492,104 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
15,952,656 | 14,801,919 | 14,137,320 | 12,750,086 | 13,532,271 |
| I. Current liabilities |
|
|
10,409,749 | 10,607,777 | 9,656,046 | 9,058,256 | 9,530,293 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,930,391 | 4,828,569 | 4,450,331 | 3,951,537 | 4,216,585 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,207,886 | 1,142,274 | 1,048,533 | 945,317 | 1,023,397 |
| 4. Advances from customers |
|
|
669,524 | 897,806 | 300,804 | 253,989 | 230,392 |
| 5. Taxes and other payables to the State Budget |
|
|
53,406 | 52,432 | 36,906 | 7,146 | 7,371 |
| 6. Payables to employees |
|
|
99,952 | 95,023 | 100,742 | 87,275 | 101,764 |
| 7. Short-term accrued expenses |
|
|
4,284,035 | 3,381,423 | 3,525,407 | 3,622,041 | 3,761,983 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
164,452 | 210,146 | 193,219 | 190,847 | 188,698 |
| 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 |
|
|
5,542,907 | 4,194,142 | 4,481,274 | 3,691,831 | 4,001,978 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
571,943 | 331,103 | 293,839 | 256,374 | 219,108 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
727,274 | 395,544 | 359,310 | 7,667 | 239,570 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
3,848,418 | 3,081,683 | 3,366,150 | 2,981,205 | 3,096,715 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
389,907 | 380,447 | 456,611 | 441,220 | 441,220 |
| 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 |
|
|
5,543,617 | 6,725,865 | 7,032,474 | 8,420,367 | 8,959,833 |
| I. ShareHolder's equity |
|
|
5,543,617 | 6,725,865 | 7,032,474 | 8,420,367 | 8,959,833 |
| 1. Owner's investment capital |
|
|
9,274,679 | 9,274,679 | 9,274,679 | 10,574,679 | 10,574,679 |
| 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 |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-1,588,233 | -1,512,964 | -1,570,029 | -1,753,956 | |
| 8. Investment and development funds |
|
|
283,783 | 279,895 | 279,895 | | -1,564,630 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-2,640,552 | -1,633,549 | -1,452,426 | -957,008 | -626,178 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,342,796 | -3,342,681 | -1,667,308 | -1,434,557 | -1,435,325 |
| - Profit after tax undistributed this period |
|
|
702,244 | 1,709,132 | 214,882 | 477,549 | 809,148 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
214,626 | 318,490 | 501,041 | 557,338 | 576,647 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
21,496,273 | 21,527,784 | 21,169,794 | 21,170,453 | 22,492,104 |
There is no report.
|
|