|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,750,033 | 1,690,900 | 1,777,775 | 1,844,523 | 1,596,941 |
| I. Cash and cash equivalents |
|
|
415,481 | 377,800 | 377,602 | 310,622 | 245,416 |
| 1. Cash |
|
|
290,981 | 269,300 | 208,602 | 218,622 | 122,266 |
| 2. Cash equivalents |
|
|
124,500 | 108,500 | 169,000 | 92,000 | 123,150 |
| II. Short-term financial investments |
|
|
140,099 | 120,099 | 120,099 | 117,500 | 72,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
140,099 | 120,099 | 120,099 | 117,500 | 72,500 |
| III. Short-term receivables |
|
|
984,012 | 997,803 | 1,072,292 | 1,203,964 | 1,005,229 |
| 1. Short-term receivables of customers |
|
|
238,251 | 188,076 | 200,826 | 261,726 | 228,020 |
| 2. Prepayments to suppliers |
|
|
321,203 | 383,089 | 505,955 | 626,922 | 439,869 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 6. Other short-term receivables |
|
|
376,546 | 378,627 | 317,591 | 267,395 | 289,531 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,988 | -1,988 | -2,080 | -2,080 | -2,192 |
| IV. Inventories |
|
|
78,440 | 70,352 | 84,906 | 85,113 | 93,300 |
| 1. Inventories |
|
|
78,440 | 70,352 | 84,906 | 85,113 | 93,300 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
132,000 | 124,845 | 122,875 | 127,325 | 180,495 |
| 1. Short-term prepaid expenses |
|
|
12,555 | 13,448 | 11,169 | 12,731 | 19,607 |
| 2. Deductible VAT |
|
|
101,731 | 90,371 | 83,516 | 80,087 | 125,144 |
| 3. Taxes and the State Receivables |
|
|
17,715 | 21,026 | 28,191 | 34,507 | 35,744 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,356,053 | 3,273,250 | 3,216,363 | 3,231,117 | 3,772,172 |
| I. Long-term receivables |
|
|
112,894 | 113,008 | 113,018 | 113,018 | 113,018 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
112,894 | 113,008 | 113,018 | 113,018 | 113,018 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,744,063 | 2,673,361 | 2,584,442 | 2,559,326 | 3,117,716 |
| 1. Tangible fixed assets |
|
|
2,406,763 | 2,358,007 | 2,291,198 | 2,288,193 | 2,868,563 |
| - Cost |
|
|
3,450,371 | 3,471,338 | 3,474,027 | 3,542,887 | 4,197,229 |
| - Accumulated depreciation |
|
|
-1,043,608 | -1,113,331 | -1,182,829 | -1,254,694 | -1,328,665 |
| 2. Fixed assets of financial leasing |
|
|
333,830 | 311,871 | 289,912 | 267,953 | 245,994 |
| - Cost |
|
|
439,180 | 439,180 | 439,180 | 439,180 | 439,180 |
| - Accumulated depreciation |
|
|
-105,350 | -127,309 | -149,268 | -171,227 | -193,186 |
| 3. Intangible fixed assets |
|
|
3,470 | 3,483 | 3,332 | 3,180 | 3,158 |
| - Cost |
|
|
14,156 | 14,316 | 14,316 | 14,316 | 14,438 |
| - Accumulated depreciation |
|
|
-10,686 | -10,833 | -10,984 | -11,136 | -11,280 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
45,415 | 48,159 | 88,191 | 51,042 | 30,167 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | 30,167 |
| 2. Costs of construction in progress |
|
|
45,415 | 48,159 | 88,191 | 51,042 | |
| IV. Long-term financial investments |
|
|
181,601 | 144,905 | 145,673 | 162,095 | 168,822 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
161,150 | 124,454 | 125,222 | 141,645 | 148,371 |
| 3. Other investments in equity instruments |
|
|
20,451 | 20,451 | 20,451 | 20,451 | 20,451 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
261,885 | 293,818 | 285,039 | 345,635 | 342,448 |
| 1. Long-term prepaid expenses |
|
|
261,885 | 293,818 | 285,039 | 345,635 | 342,448 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
10,195 | | | | |
| TOTAL ASSETS |
|
|
5,106,085 | 4,964,150 | 4,994,138 | 5,075,641 | 5,369,112 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,167,835 | 1,949,867 | 1,936,122 | 1,942,085 | 2,182,998 |
| I. Current liabilities |
|
|
915,672 | 760,384 | 844,077 | 864,117 | 889,269 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
317,707 | 336,990 | 327,037 | 301,729 | 351,407 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
148,427 | 107,671 | 134,269 | 172,808 | 155,472 |
| 4. Advances from customers |
|
|
1,359 | 1,362 | 1,228 | 1,320 | 976 |
| 5. Taxes and other payables to the State Budget |
|
|
117,649 | 37,145 | 52,877 | 72,329 | 91,684 |
| 6. Payables to employees |
|
|
39,029 | 12,580 | 18,790 | 24,101 | 31,759 |
| 7. Short-term accrued expenses |
|
|
34,284 | 23,982 | 22,670 | 32,217 | 18,766 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
12,488 | 22,085 | 17,792 | 18,906 | 4,307 |
| 11. Other short-term payables |
|
|
174,578 | 152,213 | 157,838 | 107,880 | 108,286 |
| 12. Provision for short term payables |
|
|
2,648 | 2,648 | 2,648 | 2,648 | 2,648 |
| 13. Bonus and welfare fund |
|
|
67,504 | 63,708 | 108,927 | 130,179 | 123,963 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,252,163 | 1,189,482 | 1,092,045 | 1,077,968 | 1,293,730 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | 712 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
247,740 | 247,740 | 247,740 | 247,740 | 257,625 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,004,423 | 941,742 | 844,305 | 830,228 | 1,035,392 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,938,250 | 3,014,283 | 3,058,016 | 3,133,556 | 3,186,114 |
| I. ShareHolder's equity |
|
|
2,938,250 | 3,014,283 | 3,058,016 | 3,133,556 | 3,186,114 |
| 1. Owner's investment capital |
|
|
703,447 | 703,447 | 703,447 | 1,055,169 | 1,055,169 |
| 2. Share capital surplus |
|
|
191,641 | 191,641 | 191,641 | 191,641 | 191,641 |
| 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 |
|
|
390,855 | 397,264 | 602,961 | 663,574 | 663,574 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,068,035 | 1,104,425 | 1,006,332 | 689,890 | 752,863 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
238,777 | 985,406 | 790,102 | 367,963 | 367,963 |
| - Profit after tax undistributed this period |
|
|
829,258 | 119,019 | 216,230 | 321,927 | 384,901 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
584,273 | 617,507 | 553,636 | 533,283 | 522,868 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,106,085 | 4,964,150 | 4,994,138 | 5,075,641 | 5,369,112 |
There is no report.
|
|