|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,221,995 | 1,204,744 | 1,237,183 | 1,172,201 | 1,503,950 |
| I. Cash and cash equivalents |
|
|
441,788 | 391,928 | 415,163 | 295,977 | 657,727 |
| 1. Cash |
|
|
352,364 | 218,068 | 103,943 | 70,467 | 434,218 |
| 2. Cash equivalents |
|
|
89,424 | 173,860 | 311,220 | 225,510 | 223,509 |
| II. Short-term financial investments |
|
|
72,831 | 74,889 | 74,889 | 76,966 | 94,666 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
72,831 | 74,889 | 74,889 | 76,966 | 94,666 |
| III. Short-term receivables |
|
|
431,718 | 455,701 | 488,827 | 686,375 | 608,079 |
| 1. Short-term receivables of customers |
|
|
140,987 | 124,402 | 195,127 | 401,052 | 315,493 |
| 2. Prepayments to suppliers |
|
|
93,340 | 121,520 | 158,199 | 125,259 | 129,451 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
3,500 | | | | |
| 6. Other short-term receivables |
|
|
207,103 | 222,990 | 148,711 | 173,275 | 176,344 |
| 7. Provision for doubtful short-term receivables |
|
|
-13,211 | -13,211 | -13,211 | -13,211 | -13,211 |
| IV. Inventories |
|
|
189,788 | 213,532 | 206,589 | 77,279 | 113,402 |
| 1. Inventories |
|
|
189,788 | 213,532 | 206,589 | 77,279 | 113,402 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
85,870 | 68,693 | 51,714 | 35,604 | 30,076 |
| 1. Short-term prepaid expenses |
|
|
25,207 | 25,274 | 25,683 | 25,360 | 25,038 |
| 2. Deductible VAT |
|
|
60,544 | 43,301 | 25,912 | 10,125 | 4,918 |
| 3. Taxes and the State Receivables |
|
|
119 | 119 | 119 | 119 | 119 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
34,818,744 | 34,874,668 | 35,283,267 | 35,603,258 | 36,156,485 |
| I. Long-term receivables |
|
|
558,431 | 338,499 | 398,871 | 404,517 | 684,905 |
| 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 |
|
|
558,431 | 338,499 | 398,871 | 404,517 | 684,905 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
28,489,582 | 28,431,096 | 28,369,010 | 28,328,802 | 28,227,023 |
| 1. Tangible fixed assets |
|
|
28,476,364 | 28,412,970 | 28,348,227 | 28,308,716 | 28,207,629 |
| - Cost |
|
|
30,248,943 | 30,262,735 | 30,272,754 | 30,309,446 | 30,298,099 |
| - Accumulated depreciation |
|
|
-1,772,579 | -1,849,765 | -1,924,526 | -2,000,730 | -2,090,471 |
| 2. Fixed assets of financial leasing |
|
|
8,814 | 13,891 | 16,715 | 16,187 | 15,659 |
| - Cost |
|
|
8,933 | 14,362 | 17,715 | 17,715 | 17,715 |
| - Accumulated depreciation |
|
|
-118 | -471 | -999 | -1,527 | -2,055 |
| 3. Intangible fixed assets |
|
|
4,403 | 4,235 | 4,067 | 3,899 | 3,735 |
| - Cost |
|
|
5,411 | 5,411 | 5,411 | 5,411 | 5,411 |
| - Accumulated depreciation |
|
|
-1,008 | -1,176 | -1,344 | -1,512 | -1,676 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
23,807 | 32,542 | 33,496 | 77 | 2,436 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
23,807 | 32,542 | 33,496 | 77 | 2,436 |
| IV. Long-term financial investments |
|
|
544,258 | 475,468 | 489,327 | 497,284 | 518,477 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
527,258 | 444,968 | 458,827 | 466,784 | 480,477 |
| 3. Other investments in equity instruments |
|
|
| 13,500 | 13,500 | 13,500 | 21,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
17,000 | 17,000 | 17,000 | 17,000 | 17,000 |
| V. Total other long-term assets |
|
|
5,186,707 | 5,581,720 | 5,977,833 | 6,358,461 | 6,710,142 |
| 1. Long-term prepaid expenses |
|
|
5,182,522 | 5,577,546 | 5,973,670 | 6,354,309 | 6,706,003 |
| 2. Deferred income tax assets |
|
|
4,185 | 4,174 | 4,163 | 4,152 | 4,139 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
15,958 | 15,344 | 14,730 | 14,116 | 13,503 |
| TOTAL ASSETS |
|
|
36,040,739 | 36,079,412 | 36,520,450 | 36,775,458 | 37,660,435 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
27,582,902 | 27,517,291 | 27,841,908 | 28,045,223 | 27,834,162 |
| I. Current liabilities |
|
|
4,066,143 | 3,925,832 | 2,420,060 | 2,875,964 | 2,865,929 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
935,815 | 1,065,384 | 610,815 | 1,028,758 | 931,494 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,069,589 | 1,049,721 | 1,061,083 | 1,105,629 | 961,085 |
| 4. Advances from customers |
|
|
257,214 | 61,471 | 42,844 | 4,619 | 4,619 |
| 5. Taxes and other payables to the State Budget |
|
|
44,898 | 34,542 | 59,229 | 82,707 | 21,832 |
| 6. Payables to employees |
|
|
11,979 | 5,642 | 14,177 | 12,831 | 13,071 |
| 7. Short-term accrued expenses |
|
|
1,166,848 | 1,197,112 | 452,739 | 451,474 | 438,491 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,100 | 1,100 | 1,100 | 1,100 | 1,100 |
| 11. Other short-term payables |
|
|
577,549 | 504,689 | 171,900 | 182,672 | 488,080 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,150 | 6,172 | 6,172 | 6,172 | 6,156 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
23,516,759 | 23,591,458 | 25,421,847 | 25,169,259 | 24,968,234 |
| 1. Long-term payables to sellers |
|
|
397,188 | 380,434 | 370,391 | 364,864 | 320,346 |
| 2. Long-term accrued expenses |
|
|
3,287,789 | 3,492,668 | 4,471,800 | 4,740,184 | 5,009,447 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
53,451 | 246,922 | 702,364 | 648,231 | 310,659 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
19,615,290 | 19,309,178 | 19,715,875 | 19,255,386 | 19,168,119 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
154,505 | 153,933 | 153,374 | 152,830 | 152,177 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
8,537 | 8,323 | 8,043 | 7,765 | 7,486 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
8,457,837 | 8,562,122 | 8,678,542 | 8,730,236 | 9,826,273 |
| I. ShareHolder's equity |
|
|
5,185,029 | 5,289,313 | 5,405,734 | 5,457,427 | 6,553,465 |
| 1. Owner's investment capital |
|
|
3,078,044 | 3,293,504 | 3,293,504 | 3,293,504 | 4,116,802 |
| 2. Share capital surplus |
|
|
-538 | -538 | -538 | -877 | 6,080 |
| 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 |
|
|
7,148 | 8,822 | 8,822 | 8,822 | 8,822 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
892,516 | 768,481 | 868,725 | 919,685 | 1,006,782 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
819,615 | 601,884 | 601,684 | 601,684 | 921,899 |
| - Profit after tax undistributed this period |
|
|
72,901 | 166,597 | 267,041 | 318,002 | 84,884 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,207,858 | 1,219,044 | 1,235,220 | 1,236,293 | 1,414,979 |
| II. Funding resources and other funds |
|
|
3,272,808 | 3,272,808 | 3,272,808 | 3,272,808 | 3,272,808 |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
3,272,808 | 3,272,808 | 3,272,808 | 3,272,808 | 3,272,808 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
36,040,739 | 36,079,412 | 36,520,450 | 36,775,458 | 37,660,435 |
There is no report.
|
|