|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,575,831 | 1,956,046 | 1,887,905 | 2,214,759 | 2,298,904 |
 | I. Cash and cash equivalents |
|
|
43,341 | 65,504 | 103,083 | 70,441 | 73,694 |
 | 1. Cash |
|
|
42,241 | 60,504 | 103,083 | 70,441 | 73,694 |
 | 2. Cash equivalents |
|
|
1,100 | 5,000 | | | |
 | II. Short-term financial investments |
|
|
261,675 | 748,160 | 323,155 | 322,467 | 370,440 |
 | 1. Trading securities |
|
|
259,315 | 746,360 | 321,543 | 321,043 | 366,543 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,675 | -2,200 | -2,388 | -2,576 | -103 |
 | 3. Investments holding until maturity |
|
|
4,035 | 4,000 | 4,000 | 4,000 | 4,000 |
 | III. Short-term receivables |
|
|
1,244,317 | 1,112,283 | 1,424,016 | 1,760,854 | 1,784,385 |
 | 1. Short-term receivables of customers |
|
|
54,681 | 120,950 | 69,776 | 72,262 | 77,033 |
 | 2. Prepayments to suppliers |
|
|
28,012 | 24,435 | 29,693 | 10,219 | 9,666 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,077,827 | 895,029 | 1,238,907 | 1,377,342 | 1,585,647 |
 | 6. Other short-term receivables |
|
|
91,100 | 78,976 | 92,417 | 307,008 | 118,016 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,302 | -7,107 | -6,777 | -5,977 | -5,977 |
 | IV. Inventories |
|
|
19,068 | 24,654 | 30,213 | 52,674 | 62,004 |
 | 1. Inventories |
|
|
19,168 | 24,753 | 30,313 | 52,773 | 62,103 |
 | 2. Provision for decline in value of inventories |
|
|
-99 | -99 | -99 | -99 | -99 |
 | V. Other current assets |
|
|
7,429 | 5,446 | 7,437 | 8,323 | 8,381 |
 | 1. Short-term prepaid expenses |
|
|
5,450 | 2,935 | 4,220 | 5,747 | 6,203 |
 | 2. Deductible VAT |
|
|
1,751 | 2,285 | 2,106 | 2,137 | 1,957 |
 | 3. Taxes and the State Receivables |
|
|
229 | 226 | 1,111 | 439 | 221 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,100,035 | 6,716,127 | 6,787,395 | 6,748,749 | 7,009,075 |
 | I. Long-term receivables |
|
|
19,328 | 19,350 | 19,350 | 15,350 | 18,350 |
 | 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 |
|
|
19,328 | 19,350 | 19,350 | 15,350 | 18,350 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
630,241 | 622,281 | 607,063 | 601,474 | 585,648 |
 | 1. Tangible fixed assets |
|
|
612,630 | 606,467 | 594,550 | 591,158 | 576,334 |
 | - Cost |
|
|
1,188,495 | 1,195,354 | 1,197,503 | 1,208,602 | 1,208,752 |
 | - Accumulated depreciation |
|
|
-575,865 | -588,887 | -602,952 | -617,444 | -632,418 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
17,611 | 15,813 | 12,513 | 10,316 | 9,314 |
 | - Cost |
|
|
46,045 | 48,405 | 48,705 | 49,482 | 49,954 |
 | - Accumulated depreciation |
|
|
-28,434 | -32,591 | -36,191 | -39,166 | -40,640 |
 | III. Real Estate Investments |
|
|
11,524 | 11,469 | 11,415 | 11,360 | 11,306 |
 | - Cost |
|
|
17,404 | 17,404 | 17,404 | 17,404 | 17,404 |
 | - Accumulated depreciation |
|
|
-5,880 | -5,934 | -5,989 | -6,044 | -6,098 |
 | IV. Long-term assets in progress |
|
|
47,257 | 53,062 | 51,370 | 66,160 | 65,242 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
47,257 | 53,062 | 51,370 | 66,160 | 65,242 |
 | IV. Long-term financial investments |
|
|
6,119,237 | 5,739,578 | 5,830,501 | 5,781,156 | 6,058,967 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
5,264,530 | 5,338,954 | 5,481,151 | 5,352,760 | 5,524,817 |
 | 3. Other investments in equity instruments |
|
|
1,441,391 | 941,391 | 941,391 | 936,791 | 936,791 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-586,684 | -540,767 | -592,041 | -508,395 | -402,641 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
219,556 | 219,926 | 219,665 | 227,649 | 226,395 |
 | 1. Long-term prepaid expenses |
|
|
132,747 | 133,395 | 132,883 | 141,328 | 140,084 |
 | 2. Deferred income tax assets |
|
|
86,809 | 86,531 | 86,782 | 86,321 | 86,311 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
52,893 | 50,462 | 48,031 | 45,600 | 43,169 |
 | TOTAL ASSETS |
|
|
8,675,866 | 8,672,174 | 8,675,300 | 8,963,508 | 9,307,979 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,317,631 | 4,165,877 | 4,226,323 | 4,425,114 | 4,456,125 |
 | I. Current liabilities |
|
|
1,758,121 | 462,261 | 324,285 | 324,950 | 374,650 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,392,257 | 112,259 | 12,260 | 44,460 | 112,470 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,014 | 5,440 | 9,837 | 6,607 | 11,410 |
 | 4. Advances from customers |
|
|
169 | 1,630 | 4,157 | 264 | 1,474 |
 | 5. Taxes and other payables to the State Budget |
|
|
40,301 | 52,951 | 10,503 | 21,804 | 36,597 |
 | 6. Payables to employees |
|
|
3,469 | 1,966 | 8,633 | 8,713 | 5,149 |
 | 7. Short-term accrued expenses |
|
|
162,928 | 138,899 | 214,384 | 169,610 | 148,673 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
22,669 | 11,895 | 9,605 | 7,175 | 8,512 |
 | 11. Other short-term payables |
|
|
88,888 | 92,795 | 10,483 | 21,893 | 5,939 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
44,426 | 44,426 | 44,426 | 44,426 | 44,426 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,559,510 | 3,703,616 | 3,902,038 | 4,100,164 | 4,081,475 |
 | 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 |
|
|
4,011 | 4,011 | 203,867 | 403,576 | 403,511 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,517,538 | 3,661,774 | 3,660,891 | 3,660,008 | 3,641,796 |
 | 7. Convertible bonds |
|
|
| | | 36,580 | |
 | 8. Deferred income tax payables |
|
|
37,961 | 37,831 | 37,280 | | 36,168 |
 | 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 |
|
|
4,358,235 | 4,506,297 | 4,448,977 | 4,538,394 | 4,851,854 |
 | I. ShareHolder's equity |
|
|
4,358,235 | 4,506,297 | 4,448,977 | 4,538,394 | 4,851,854 |
 | 1. Owner's investment capital |
|
|
2,138,358 | 2,138,358 | 2,138,358 | 2,138,358 | 2,138,358 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
32,050 | 32,050 | 32,050 | 32,050 | 32,050 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
64,269 | 64,269 | 64,269 | 64,269 | 64,269 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
636 | 636 | 636 | 636 | 636 |
 | 11. After tax undistributed profit |
|
|
1,781,280 | 1,912,127 | 2,004,387 | 2,100,681 | 2,406,834 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,492,166 | 1,494,049 | 1,986,542 | 1,976,285 | 1,982,112 |
 | - Profit after tax undistributed this period |
|
|
289,115 | 418,078 | 17,845 | 124,395 | 424,722 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
341,644 | 358,858 | 209,278 | 202,402 | 209,709 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,675,866 | 8,672,174 | 8,675,300 | 8,963,508 | 9,307,979 |
There is no report.
|
|