|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,172,201 | 1,503,950 | 1,356,060 | 1,333,865 | 1,387,713 |
 | I. Cash and cash equivalents |
|
|
295,977 | 657,727 | 404,705 | 367,998 | 310,366 |
 | 1. Cash |
|
|
70,467 | 434,218 | 239,791 | 219,398 | 187,371 |
 | 2. Cash equivalents |
|
|
225,510 | 223,509 | 164,914 | 148,600 | 122,995 |
 | II. Short-term financial investments |
|
|
76,966 | 94,666 | 96,278 | 83,928 | 5,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
76,966 | 94,666 | 96,278 | 83,928 | 5,000 |
 | III. Short-term receivables |
|
|
686,375 | 608,079 | 646,523 | 636,728 | 981,014 |
 | 1. Short-term receivables of customers |
|
|
401,052 | 315,493 | 399,032 | 388,301 | 631,921 |
 | 2. Prepayments to suppliers |
|
|
125,259 | 129,451 | 84,366 | 77,050 | 157,536 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 5,000 | 6,000 |
 | 6. Other short-term receivables |
|
|
173,275 | 176,344 | 176,335 | 179,588 | 198,767 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,211 | -13,211 | -13,211 | -13,211 | -13,211 |
 | IV. Inventories |
|
|
77,279 | 113,402 | 183,506 | 222,429 | 69,743 |
 | 1. Inventories |
|
|
77,279 | 113,402 | 183,506 | 222,429 | 69,743 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
35,604 | 30,076 | 25,048 | 22,782 | 21,590 |
 | 1. Short-term prepaid expenses |
|
|
25,360 | 25,038 | 18,688 | 18,765 | 18,613 |
 | 2. Deductible VAT |
|
|
10,125 | 4,918 | 3,383 | 1,041 | |
 | 3. Taxes and the State Receivables |
|
|
119 | 119 | 2,976 | 2,976 | 2,977 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
35,603,258 | 36,156,485 | 36,665,336 | 36,959,851 | 37,415,980 |
 | I. Long-term receivables |
|
|
404,517 | 684,905 | 812,501 | 839,693 | 843,975 |
 | 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 |
|
|
404,517 | 684,905 | 812,501 | 839,693 | 843,975 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
28,328,802 | 28,227,023 | 27,997,749 | 27,925,180 | 27,720,628 |
 | 1. Tangible fixed assets |
|
|
28,308,716 | 28,207,629 | 27,979,034 | 27,907,343 | 27,703,466 |
 | - Cost |
|
|
30,309,446 | 30,298,099 | 30,160,939 | 30,177,843 | 30,065,043 |
 | - Accumulated depreciation |
|
|
-2,000,730 | -2,090,471 | -2,181,905 | -2,270,501 | -2,361,577 |
 | 2. Fixed assets of financial leasing |
|
|
16,187 | 15,659 | 15,131 | 14,603 | 14,075 |
 | - Cost |
|
|
17,715 | 17,715 | 17,715 | 17,715 | 17,715 |
 | - Accumulated depreciation |
|
|
-1,527 | -2,055 | -2,583 | -3,111 | -3,640 |
 | 3. Intangible fixed assets |
|
|
3,899 | 3,735 | 3,584 | 3,234 | 3,087 |
 | - Cost |
|
|
5,411 | 5,411 | 5,411 | 5,169 | 5,169 |
 | - Accumulated depreciation |
|
|
-1,512 | -1,676 | -1,827 | -1,936 | -2,082 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
77 | 2,436 | 2,149 | 4,842 | 11,730 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
77 | 2,436 | 2,149 | 4,842 | 11,730 |
 | IV. Long-term financial investments |
|
|
497,284 | 518,477 | 648,730 | 652,787 | 1,065,429 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
466,784 | 480,477 | 496,730 | 500,787 | 920,929 |
 | 3. Other investments in equity instruments |
|
|
13,500 | 21,000 | 135,000 | 135,000 | 127,500 |
 | 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 |
|
|
6,358,461 | 6,710,142 | 7,191,317 | 7,525,075 | 7,762,557 |
 | 1. Long-term prepaid expenses |
|
|
6,354,309 | 6,706,003 | 7,187,192 | 7,520,963 | 7,758,458 |
 | 2. Deferred income tax assets |
|
|
4,152 | 4,139 | 4,125 | 4,112 | 4,099 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
14,116 | 13,503 | 12,889 | 12,275 | 11,661 |
 | TOTAL ASSETS |
|
|
36,775,458 | 37,660,435 | 38,021,396 | 38,293,716 | 38,803,693 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
28,045,223 | 27,834,162 | 28,066,074 | 28,215,295 | 27,895,930 |
 | I. Current liabilities |
|
|
2,875,964 | 2,865,929 | 3,026,994 | 3,121,145 | 3,691,392 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,028,758 | 931,494 | 920,362 | 961,049 | 1,080,399 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,105,629 | 961,085 | 972,816 | 983,263 | 899,222 |
 | 4. Advances from customers |
|
|
4,619 | 4,619 | 5,902 | 5,710 | 4,719 |
 | 5. Taxes and other payables to the State Budget |
|
|
82,707 | 21,832 | 42,469 | 48,524 | 91,613 |
 | 6. Payables to employees |
|
|
12,831 | 13,071 | 14,878 | 16,930 | 27,289 |
 | 7. Short-term accrued expenses |
|
|
451,474 | 438,491 | 463,458 | 500,860 | 590,884 |
 | 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 |
|
|
182,672 | 488,080 | 599,853 | 597,553 | 990,063 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,172 | 6,156 | 6,156 | 6,156 | 6,103 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
25,169,259 | 24,968,234 | 25,039,081 | 25,094,150 | 24,204,538 |
 | 1. Long-term payables to sellers |
|
|
364,864 | 320,346 | 307,048 | 298,117 | 272,098 |
 | 2. Long-term accrued expenses |
|
|
4,740,184 | 5,009,447 | 5,274,335 | 5,533,367 | 5,588,989 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
648,231 | 310,659 | 249,045 | 189,886 | 274,220 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
19,255,386 | 19,168,119 | 19,049,926 | 18,914,983 | 17,912,355 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
152,830 | 152,177 | 151,518 | 150,868 | 150,225 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
7,765 | 7,486 | 7,207 | 6,929 | 6,650 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,730,236 | 9,826,273 | 9,955,322 | 10,078,421 | 10,907,763 |
 | I. ShareHolder's equity |
|
|
5,457,427 | 6,553,465 | 6,682,514 | 6,805,612 | 6,899,680 |
 | 1. Owner's investment capital |
|
|
3,293,504 | 4,116,802 | 4,116,802 | 4,322,555 | 4,322,555 |
 | 2. Share capital surplus |
|
|
-877 | 6,080 | 6,080 | 6,080 | 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 |
|
|
8,822 | 8,822 | 8,822 | 8,822 | 8,822 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | 1,739 | 1,739 | 1,739 |
 | 11. After tax undistributed profit |
|
|
919,685 | 1,006,782 | 1,113,540 | 1,011,318 | 1,095,256 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
601,684 | 921,899 | 920,159 | 714,406 | 703,328 |
 | - Profit after tax undistributed this period |
|
|
318,002 | 84,884 | 193,381 | 296,913 | 391,927 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,236,293 | 1,414,979 | 1,435,531 | 1,455,097 | 1,465,227 |
 | II. Funding resources and other funds |
|
|
3,272,808 | 3,272,808 | 3,272,808 | 3,272,808 | 4,008,084 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
3,272,808 | 3,272,808 | 3,272,808 | 3,272,808 | 4,008,084 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
36,775,458 | 37,660,435 | 38,021,396 | 38,293,716 | 38,803,693 |
There is no report.
|
|