|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,149,122 | 6,015,723 | 6,744,296 | 7,422,043 | 8,117,308 |
 | I. Cash and cash equivalents |
|
|
1,108,047 | 1,010,417 | 1,287,600 | 2,188,039 | 2,292,800 |
 | 1. Cash |
|
|
172,652 | 364,482 | 104,770 | 86,291 | 374,626 |
 | 2. Cash equivalents |
|
|
935,395 | 645,935 | 1,182,830 | 2,101,748 | 1,918,174 |
 | II. Short-term financial investments |
|
|
966,774 | 1,266,291 | 1,633,094 | 2,264,451 | 2,908,285 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
966,774 | 1,266,291 | 1,633,094 | 2,264,451 | 2,908,285 |
 | III. Short-term receivables |
|
|
2,168,568 | 2,204,381 | 2,302,284 | 1,514,787 | 1,530,966 |
 | 1. Short-term receivables of customers |
|
|
732,005 | 769,891 | 802,867 | 759,511 | 756,891 |
 | 2. Prepayments to suppliers |
|
|
103,369 | 94,518 | 100,748 | 86,008 | 99,640 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
835,000 | 990,000 | 990,000 | 310,000 | 310,000 |
 | 6. Other short-term receivables |
|
|
573,318 | 432,360 | 489,001 | 446,531 | 455,376 |
 | 7. Provision for doubtful short-term receivables |
|
|
-75,125 | -82,388 | -80,331 | -87,262 | -90,941 |
 | IV. Inventories |
|
|
1,858,249 | 1,496,215 | 1,461,434 | 1,400,600 | 1,352,144 |
 | 1. Inventories |
|
|
1,858,249 | 1,496,215 | 1,461,434 | 1,402,424 | 1,353,968 |
 | 2. Provision for decline in value of inventories |
|
|
| | | -1,825 | -1,825 |
 | V. Other current assets |
|
|
47,484 | 38,418 | 59,885 | 54,166 | 33,114 |
 | 1. Short-term prepaid expenses |
|
|
27,318 | 19,109 | 37,174 | 26,936 | 13,995 |
 | 2. Deductible VAT |
|
|
19,105 | 17,969 | 20,746 | 20,564 | 15,342 |
 | 3. Taxes and the State Receivables |
|
|
1,061 | 1,341 | 1,965 | 6,666 | 3,776 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,237,270 | 11,528,775 | 11,390,620 | 11,377,492 | 11,293,160 |
 | I. Long-term receivables |
|
|
44,855 | 103,355 | 103,355 | 103,355 | 109,640 |
 | 1. Long-term customer's receivables |
|
|
7,871 | 7,871 | 7,871 | 7,871 | 7,871 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
36,984 | 95,484 | 95,484 | 95,484 | 101,769 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,155,291 | 3,186,959 | 3,145,330 | 3,070,290 | 3,077,280 |
 | 1. Tangible fixed assets |
|
|
3,041,592 | 3,073,963 | 3,032,734 | 2,958,040 | 2,965,432 |
 | - Cost |
|
|
6,374,886 | 6,464,294 | 6,488,205 | 6,438,152 | 6,505,131 |
 | - Accumulated depreciation |
|
|
-3,333,295 | -3,390,331 | -3,455,471 | -3,480,112 | -3,539,699 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
113,699 | 112,996 | 112,597 | 112,250 | 111,848 |
 | - Cost |
|
|
129,381 | 129,078 | 129,078 | 129,133 | 129,133 |
 | - Accumulated depreciation |
|
|
-15,682 | -16,082 | -16,481 | -16,883 | -17,285 |
 | III. Real Estate Investments |
|
|
5,978,494 | 6,155,668 | 2,182,120 | 2,538,117 | 2,480,416 |
 | - Cost |
|
|
8,914,886 | 9,378,551 | 5,757,167 | 6,480,773 | 6,560,629 |
 | - Accumulated depreciation |
|
|
-2,936,392 | -3,222,883 | -3,575,047 | -3,942,657 | -4,080,213 |
 | IV. Long-term assets in progress |
|
|
1,122,147 | 1,034,184 | 5,338,008 | 4,958,750 | 4,961,233 |
 | 1. Costs of long-term production, business in progress |
|
|
| 346,033 | 344,916 | 339,349 | 340,003 |
 | 2. Costs of construction in progress |
|
|
1,122,147 | 688,151 | 4,993,092 | 4,619,401 | 4,621,229 |
 | IV. Long-term financial investments |
|
|
138,393 | 189,422 | 179,013 | 227,586 | 218,601 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
25,251 | 26,414 | 26,612 | 25,185 | 26,158 |
 | 3. Other investments in equity instruments |
|
|
119,272 | 119,272 | 119,272 | 119,272 | 119,272 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-6,129 | -6,264 | -6,870 | -6,870 | -6,829 |
 | 5. Investments holding until maturity |
|
|
| 50,000 | 40,000 | 90,000 | 80,000 |
 | V. Total other long-term assets |
|
|
755,439 | 820,060 | 407,191 | 447,315 | 417,434 |
 | 1. Long-term prepaid expenses |
|
|
604,014 | 647,378 | 223,492 | 221,151 | 220,850 |
 | 2. Deferred income tax assets |
|
|
139,409 | 160,666 | 171,632 | 180,000 | 184,520 |
 | 3. Other long-term assets |
|
|
12,016 | 12,016 | 12,068 | 46,164 | 12,064 |
 | VI. Goodwills |
|
|
42,650 | 39,127 | 35,603 | 32,079 | 28,556 |
 | TOTAL ASSETS |
|
|
17,386,392 | 17,544,497 | 18,134,916 | 18,799,536 | 19,410,468 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
10,894,297 | 11,406,445 | 11,444,210 | 11,591,122 | 12,280,835 |
 | I. Current liabilities |
|
|
3,519,203 | 4,309,099 | 4,602,456 | 4,531,971 | 5,348,739 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
644,077 | 886,720 | 785,492 | 1,143,723 | 1,527,707 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
293,288 | 297,900 | 282,532 | 301,512 | 279,316 |
 | 4. Advances from customers |
|
|
144,131 | 223,888 | 245,853 | 307,062 | 173,772 |
 | 5. Taxes and other payables to the State Budget |
|
|
276,983 | 458,342 | 684,492 | 504,757 | 132,070 |
 | 6. Payables to employees |
|
|
28,790 | 25,463 | 33,997 | 45,042 | 24,573 |
 | 7. Short-term accrued expenses |
|
|
870,938 | 837,690 | 982,196 | 844,643 | 981,636 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
498,049 | 1,122,039 | 1,352,852 | 1,144,345 | 1,406,287 |
 | 11. Other short-term payables |
|
|
694,520 | 410,626 | 195,339 | 203,570 | 797,574 |
 | 12. Provision for short term payables |
|
|
46,644 | 102 | | 2,187 | 1,894 |
 | 13. Bonus and welfare fund |
|
|
21,784 | 46,331 | 39,703 | 35,131 | 23,911 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,375,094 | 7,097,346 | 6,841,754 | 7,059,152 | 6,932,096 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
60,782 | 16,088 | 19,702 | 22,729 | 25,178 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,395,118 | 2,166,218 | 1,865,657 | 1,992,309 | 1,885,334 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
44,974 | 45,055 | 44,756 | 55,543 | 55,239 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
286,007 | 346,808 | 373,808 | 388,800 | 410,672 |
 | 11. Long-term unrealized revenue |
|
|
4,588,212 | 4,523,177 | 4,537,830 | 4,599,772 | 4,555,674 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,492,095 | 6,138,053 | 6,690,707 | 7,208,413 | 7,129,633 |
 | I. ShareHolder's equity |
|
|
6,492,095 | 6,138,053 | 6,690,707 | 7,208,413 | 7,129,633 |
 | 1. Owner's investment capital |
|
|
3,299,999 | 3,299,999 | 3,299,999 | 3,299,999 | 3,299,999 |
 | 2. Share capital surplus |
|
|
44,477 | 44,477 | 44,477 | 44,477 | 44,477 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
79,072 | 79,072 | 122,677 | 122,677 | 122,677 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-43,501 | -43,501 | -43,501 | -43,501 | -43,501 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
719,053 | 719,053 | 714,449 | 714,449 | 714,449 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,073,736 | 658,511 | 1,130,524 | 1,478,025 | 1,326,003 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
378,597 | 190,888 | 151,887 | 141,669 | 982,724 |
 | - Profit after tax undistributed this period |
|
|
695,138 | 467,623 | 978,637 | 1,336,357 | 343,279 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,319,259 | 1,380,441 | 1,422,081 | 1,592,286 | 1,665,528 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
17,386,392 | 17,544,497 | 18,134,916 | 18,799,536 | 19,410,468 |
There is no report.
|
|