|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,838,545 | 6,031,961 | 6,149,122 | 6,015,723 | 6,744,296 |
| I. Cash and cash equivalents |
|
|
1,250,511 | 1,333,593 | 1,108,047 | 1,010,417 | 1,287,600 |
| 1. Cash |
|
|
184,595 | 154,643 | 172,652 | 364,482 | 104,770 |
| 2. Cash equivalents |
|
|
1,065,916 | 1,178,950 | 935,395 | 645,935 | 1,182,830 |
| II. Short-term financial investments |
|
|
834,054 | 909,712 | 966,774 | 1,266,291 | 1,633,094 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
834,054 | 909,712 | 966,774 | 1,266,291 | 1,633,094 |
| III. Short-term receivables |
|
|
1,585,279 | 2,400,623 | 2,168,568 | 2,204,381 | 2,302,284 |
| 1. Short-term receivables of customers |
|
|
570,936 | 843,799 | 732,005 | 769,891 | 802,867 |
| 2. Prepayments to suppliers |
|
|
143,820 | 111,679 | 103,369 | 94,518 | 100,748 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
144,000 | 890,000 | 835,000 | 990,000 | 990,000 |
| 6. Other short-term receivables |
|
|
797,425 | 630,343 | 573,318 | 432,360 | 489,001 |
| 7. Provision for doubtful short-term receivables |
|
|
-70,903 | -75,197 | -75,125 | -82,388 | -80,331 |
| IV. Inventories |
|
|
1,107,727 | 1,299,385 | 1,858,249 | 1,496,215 | 1,461,434 |
| 1. Inventories |
|
|
1,107,954 | 1,299,385 | 1,858,249 | 1,496,215 | 1,461,434 |
| 2. Provision for decline in value of inventories |
|
|
-227 | | | | |
| V. Other current assets |
|
|
60,974 | 88,649 | 47,484 | 38,418 | 59,885 |
| 1. Short-term prepaid expenses |
|
|
47,694 | 53,631 | 27,318 | 19,109 | 37,174 |
| 2. Deductible VAT |
|
|
12,755 | 33,866 | 19,105 | 17,969 | 20,746 |
| 3. Taxes and the State Receivables |
|
|
524 | 1,151 | 1,061 | 1,341 | 1,965 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,059,673 | 11,699,943 | 11,237,270 | 11,528,775 | 11,390,620 |
| I. Long-term receivables |
|
|
707,195 | 46,022 | 44,855 | 103,355 | 103,355 |
| 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 |
|
|
699,324 | 38,151 | 36,984 | 95,484 | 95,484 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
7,784,423 | 3,220,848 | 3,155,291 | 3,186,959 | 3,145,330 |
| 1. Tangible fixed assets |
|
|
3,888,729 | 3,106,749 | 3,041,592 | 3,073,963 | 3,032,734 |
| - Cost |
|
|
8,223,015 | 6,375,481 | 6,374,886 | 6,464,294 | 6,488,205 |
| - Accumulated depreciation |
|
|
-4,334,287 | -3,268,732 | -3,333,295 | -3,390,331 | -3,455,471 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,895,695 | 114,099 | 113,699 | 112,996 | 112,597 |
| - Cost |
|
|
5,610,039 | 129,381 | 129,381 | 129,078 | 129,078 |
| - Accumulated depreciation |
|
|
-1,714,345 | -15,282 | -15,682 | -16,082 | -16,481 |
| III. Real Estate Investments |
|
|
102,820 | 6,150,721 | 5,978,494 | 6,155,668 | 2,182,120 |
| - Cost |
|
|
158,596 | 8,807,903 | 8,914,886 | 9,378,551 | 5,757,167 |
| - Accumulated depreciation |
|
|
-55,776 | -2,657,181 | -2,936,392 | -3,222,883 | -3,575,047 |
| IV. Long-term assets in progress |
|
|
2,680,566 | 1,322,665 | 1,122,147 | 1,034,184 | 5,338,008 |
| 1. Costs of long-term production, business in progress |
|
|
321,687 | 319,833 | | 346,033 | 344,916 |
| 2. Costs of construction in progress |
|
|
2,358,880 | 1,002,832 | 1,122,147 | 688,151 | 4,993,092 |
| IV. Long-term financial investments |
|
|
262,257 | 158,284 | 138,393 | 189,422 | 179,013 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
25,283 | 25,196 | 25,251 | 26,414 | 26,612 |
| 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 |
|
|
-6,298 | -6,183 | -6,129 | -6,264 | -6,870 |
| 5. Investments holding until maturity |
|
|
124,000 | 20,000 | | 50,000 | 40,000 |
| V. Total other long-term assets |
|
|
472,610 | 755,227 | 755,439 | 820,060 | 407,191 |
| 1. Long-term prepaid expenses |
|
|
438,366 | 613,109 | 604,014 | 647,378 | 223,492 |
| 2. Deferred income tax assets |
|
|
22,249 | 130,103 | 139,409 | 160,666 | 171,632 |
| 3. Other long-term assets |
|
|
11,995 | 12,016 | 12,016 | 12,016 | 12,068 |
| VI. Goodwills |
|
|
49,802 | 46,174 | 42,650 | 39,127 | 35,603 |
| TOTAL ASSETS |
|
|
16,898,218 | 17,731,904 | 17,386,392 | 17,544,497 | 18,134,916 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
11,287,373 | 11,527,673 | 10,894,297 | 11,406,445 | 11,444,210 |
| I. Current liabilities |
|
|
2,693,638 | 3,998,516 | 3,519,203 | 4,309,099 | 4,602,456 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
480,870 | 937,781 | 644,077 | 886,720 | 785,492 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
337,253 | 313,782 | 293,288 | 297,900 | 282,532 |
| 4. Advances from customers |
|
|
178,883 | 457,510 | 144,131 | 223,888 | 245,853 |
| 5. Taxes and other payables to the State Budget |
|
|
336,496 | 474,116 | 276,983 | 458,342 | 684,492 |
| 6. Payables to employees |
|
|
31,012 | 42,398 | 28,790 | 25,463 | 33,997 |
| 7. Short-term accrued expenses |
|
|
56,977 | 707,927 | 870,938 | 837,690 | 982,196 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
211,903 | 660,566 | 498,049 | 1,122,039 | 1,352,852 |
| 11. Other short-term payables |
|
|
1,021,160 | 323,873 | 694,520 | 410,626 | 195,339 |
| 12. Provision for short term payables |
|
|
2,860 | 50,348 | 46,644 | 102 | |
| 13. Bonus and welfare fund |
|
|
36,222 | 30,215 | 21,784 | 46,331 | 39,703 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,593,735 | 7,529,156 | 7,375,094 | 7,097,346 | 6,841,754 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
33,012 | | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
228,372 | 60,089 | 60,782 | 16,088 | 19,702 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,833,275 | 2,584,728 | 2,395,118 | 2,166,218 | 1,865,657 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
47,413 | 44,651 | 44,974 | 45,055 | 44,756 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
291,907 | 255,507 | 286,007 | 346,808 | 373,808 |
| 11. Long-term unrealized revenue |
|
|
5,159,755 | 4,584,182 | 4,588,212 | 4,523,177 | 4,537,830 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
5,610,845 | 6,204,231 | 6,492,095 | 6,138,053 | 6,690,707 |
| I. ShareHolder's equity |
|
|
5,610,845 | 6,204,231 | 6,492,095 | 6,138,053 | 6,690,707 |
| 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 | 79,072 | 79,072 | 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 | 719,053 | 719,053 | 714,449 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
322,301 | 872,914 | 1,073,736 | 658,511 | 1,130,524 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
139,950 | 139,950 | 378,597 | 190,888 | 151,887 |
| - Profit after tax undistributed this period |
|
|
182,351 | 732,964 | 695,138 | 467,623 | 978,637 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,189,443 | 1,232,217 | 1,319,259 | 1,380,441 | 1,422,081 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
16,898,218 | 17,731,904 | 17,386,392 | 17,544,497 | 18,134,916 |
There is no report.
|
|