|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,207,135 | 1,316,561 | 1,359,275 | 1,466,766 | 1,409,544 |
| I. Cash and cash equivalents |
|
|
106,201 | 108,745 | 127,521 | 183,412 | 161,983 |
| 1. Cash |
|
|
106,201 | 108,745 | 47,521 | 143,412 | 101,983 |
| 2. Cash equivalents |
|
|
| | 80,000 | 40,000 | 60,000 |
| II. Short-term financial investments |
|
|
93,000 | 132,000 | 132,000 | 87,000 | 142,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
93,000 | 132,000 | 132,000 | 87,000 | 142,000 |
| III. Short-term receivables |
|
|
296,563 | 363,160 | 378,933 | 420,212 | 383,735 |
| 1. Short-term receivables of customers |
|
|
256,814 | 309,564 | 338,987 | 361,041 | 338,512 |
| 2. Prepayments to suppliers |
|
|
34,822 | 42,021 | 28,688 | 52,112 | 33,964 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
7,684 | 15,080 | 15,150 | 10,832 | 15,026 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,756 | -3,505 | -3,894 | -3,774 | -3,766 |
| IV. Inventories |
|
|
699,446 | 706,088 | 713,158 | 769,991 | 705,082 |
| 1. Inventories |
|
|
702,156 | 708,798 | 716,223 | 773,056 | 708,337 |
| 2. Provision for decline in value of inventories |
|
|
-2,710 | -2,710 | -3,065 | -3,065 | -3,255 |
| V. Other current assets |
|
|
11,925 | 6,569 | 7,663 | 6,152 | 16,743 |
| 1. Short-term prepaid expenses |
|
|
6,539 | 4,791 | 4,724 | 2,793 | 15,564 |
| 2. Deductible VAT |
|
|
5,386 | 1,778 | 2,940 | 3,358 | 1,179 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,185,480 | 1,156,785 | 1,145,717 | 1,114,899 | 1,095,233 |
| I. Long-term receivables |
|
|
2,257 | 2,257 | 2,257 | 2,257 | 1,844 |
| 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 |
|
|
2,257 | 2,257 | 2,257 | 2,257 | 1,844 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
935,553 | 912,729 | 904,950 | 882,607 | 858,811 |
| 1. Tangible fixed assets |
|
|
861,403 | 838,997 | 829,887 | 807,827 | 784,592 |
| - Cost |
|
|
1,450,906 | 1,450,936 | 1,467,370 | 1,470,819 | 1,473,199 |
| - Accumulated depreciation |
|
|
-589,503 | -611,939 | -637,483 | -662,992 | -688,608 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
74,150 | 73,732 | 75,063 | 74,780 | 74,219 |
| - Cost |
|
|
101,609 | 101,609 | 103,414 | 103,684 | 103,684 |
| - Accumulated depreciation |
|
|
-27,458 | -27,877 | -28,351 | -28,904 | -29,464 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
47,351 | 52,056 | 48,179 | 54,226 | 43,897 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
47,351 | 52,056 | 48,179 | 54,226 | 43,897 |
| IV. Long-term financial investments |
|
|
71,284 | 71,284 | 71,283 | 71,283 | 66,959 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
70,949 | 70,949 | 70,949 | 70,949 | 67,141 |
| 3. Other investments in equity instruments |
|
|
618 | 618 | 618 | 618 | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-283 | -283 | -283 | -283 | -182 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
129,035 | 118,460 | 119,048 | 104,525 | 123,722 |
| 1. Long-term prepaid expenses |
|
|
129,035 | 118,460 | 119,048 | 104,525 | 123,722 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,392,615 | 2,473,346 | 2,504,992 | 2,581,664 | 2,504,777 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
308,036 | 326,847 | 427,328 | 431,591 | 321,657 |
| I. Current liabilities |
|
|
308,036 | 326,847 | 427,328 | 431,591 | 321,657 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
49,422 | 118,580 | 96,413 | 104,186 | 86,122 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
70,505 | 77,109 | 71,752 | 111,017 | 77,044 |
| 4. Advances from customers |
|
|
5,870 | 3,813 | 3,808 | 2,411 | 17,288 |
| 5. Taxes and other payables to the State Budget |
|
|
21,868 | 20,193 | 20,987 | 22,571 | 35,979 |
| 6. Payables to employees |
|
|
57,058 | 5,528 | 11,346 | 17,449 | 273 |
| 7. Short-term accrued expenses |
|
|
47,290 | 36,010 | 39,393 | 45,393 | 30,893 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 26,932 | 40,550 | 52,397 | |
| 11. Other short-term payables |
|
|
20,920 | 22,402 | 94,897 | 32,081 | 33,588 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
35,103 | 16,280 | 48,183 | 44,088 | 40,472 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 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 |
|
|
2,084,579 | 2,146,499 | 2,077,664 | 2,150,073 | 2,183,119 |
| I. ShareHolder's equity |
|
|
2,084,579 | 2,146,499 | 2,077,664 | 2,150,073 | 2,183,119 |
| 1. Owner's investment capital |
|
|
700,384 | 700,384 | 700,384 | 1,540,428 | 1,540,428 |
| 2. Share capital surplus |
|
|
507,368 | 507,368 | 507,368 | 187,323 | 187,323 |
| 3. Bond conversion option |
|
|
| | | 2,421 | |
| 4. Other owner's capital |
|
|
2,421 | 2,421 | 2,421 | -359 | 2,421 |
| 5. Treasury shares |
|
|
-359 | -359 | -359 | | -359 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
434,669 | 434,669 | 434,669 | 134,724 | 132,499 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
440,095 | 502,016 | 433,180 | 285,536 | 320,807 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
121,890 | 440,095 | 305,337 | 85,338 | |
| - Profit after tax undistributed this period |
|
|
318,205 | 61,920 | 127,844 | 200,198 | 320,807 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,392,615 | 2,473,346 | 2,504,992 | 2,581,664 | 2,504,777 |
There is no report.
|
|