|
|
Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
625,148 | 528,343 | 935,418 | 859,597 | 525,639 |
| I. Cash and cash equivalents |
|
|
335,571 | 9,631 | 95,985 | 71,377 | 7,529 |
| 1. Cash |
|
|
4,102 | 2,131 | 95,985 | 71,377 | 7,529 |
| 2. Cash equivalents |
|
|
331,469 | 7,500 | | | |
| II. Short-term financial investments |
|
|
| | 2,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 2,000 | | |
| III. Short-term receivables |
|
|
288,815 | 517,960 | 836,987 | 787,864 | 518,026 |
| 1. Short-term receivables of customers |
|
|
6,075 | 1,995 | 1,708 | 2,243 | 7,333 |
| 2. Prepayments to suppliers |
|
|
126,043 | 122,245 | 408,014 | 406,567 | 406,549 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
48,000 | 379,500 | 68,500 | 13,000 | 76,500 |
| 6. Other short-term receivables |
|
|
108,857 | 14,563 | 359,095 | 366,383 | 27,984 |
| 7. Provision for doubtful short-term receivables |
|
|
-161 | -343 | -330 | -330 | -340 |
| IV. Inventories |
|
|
183 | 206 | 14 | 17 | 13 |
| 1. Inventories |
|
|
183 | 206 | 14 | 17 | 13 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
580 | 546 | 432 | 340 | 71 |
| 1. Short-term prepaid expenses |
|
|
561 | 476 | 412 | 319 | 51 |
| 2. Deductible VAT |
|
|
5 | 59 | 10 | 10 | 10 |
| 3. Taxes and the State Receivables |
|
|
14 | 11 | 11 | 11 | 11 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
317,558 | 426,148 | 319,418 | 695,643 | 808,002 |
| I. Long-term receivables |
|
|
| 300,000 | 200,000 | 200,000 | 300,000 |
| 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 |
|
|
| 300,000 | 200,000 | 200,000 | 300,000 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
9,400 | 11,296 | 10,850 | 10,703 | 10,245 |
| 1. Tangible fixed assets |
|
|
9,400 | 11,232 | 10,786 | 10,639 | 10,189 |
| - Cost |
|
|
24,204 | 26,580 | 26,580 | 26,889 | 26,889 |
| - Accumulated depreciation |
|
|
-14,804 | -15,348 | -15,794 | -16,250 | -16,700 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| 63 | 63 | 63 | 56 |
| - Cost |
|
|
846 | 910 | 910 | 910 | 910 |
| - Accumulated depreciation |
|
|
-846 | -846 | -846 | -846 | -854 |
| III. Real Estate Investments |
|
|
17,589 | 17,355 | 17,058 | 16,762 | 16,433 |
| - Cost |
|
|
43,098 | 43,098 | 43,098 | 43,098 | 43,098 |
| - Accumulated depreciation |
|
|
-25,509 | -25,743 | -26,040 | -26,336 | -26,665 |
| IV. Long-term assets in progress |
|
|
26,619 | 30,867 | 30,923 | 32,874 | 27,149 |
| 1. Costs of long-term production, business in progress |
|
|
769 | 769 | 769 | 769 | 769 |
| 2. Costs of construction in progress |
|
|
25,850 | 30,098 | 30,154 | 32,105 | 26,380 |
| IV. Long-term financial investments |
|
|
63,922 | 66,421 | 60,105 | 434,749 | 448,463 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
48,539 | 52,295 | 47,535 | 420,884 | 434,635 |
| 3. Other investments in equity instruments |
|
|
29,908 | 29,908 | 29,908 | 29,908 | 29,908 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-14,525 | -15,782 | -17,338 | -16,043 | -16,081 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
200,028 | 208 | 482 | 556 | 5,712 |
| 1. Long-term prepaid expenses |
|
|
28 | 48 | 114 | 98 | 5,712 |
| 2. Deferred income tax assets |
|
|
| 160 | 368 | 458 | |
| 3. Other long-term assets |
|
|
200,000 | | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
942,706 | 954,491 | 1,254,837 | 1,555,241 | 1,333,641 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
624,766 | 624,662 | 916,269 | 1,214,878 | 981,855 |
| I. Current liabilities |
|
|
422,867 | 423,860 | 714,230 | 1,015,314 | 493,314 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 290,000 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,504 | 1,726 | 1,124 | 8,507 | 833 |
| 4. Advances from customers |
|
|
400,509 | 400,136 | 450,129 | 450,426 | 450,380 |
| 5. Taxes and other payables to the State Budget |
|
|
4,804 | 4,432 | 8,159 | 7,103 | 7,506 |
| 6. Payables to employees |
|
|
586 | 708 | | 250 | |
| 7. Short-term accrued expenses |
|
|
2,214 | 819 | 1,931 | 2,310 | 3,711 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
11 | 18 | 4 | 12 | 11 |
| 11. Other short-term payables |
|
|
11,408 | 13,831 | 251,005 | 254,927 | 29,180 |
| 12. Provision for short term payables |
|
|
| 2,190 | | | 1,693 |
| 13. Bonus and welfare fund |
|
|
1,830 | | 1,877 | 1,778 | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
201,899 | 200,803 | 202,039 | 199,564 | 488,540 |
| 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 |
|
|
201,899 | 200,803 | 202,039 | 199,564 | 198,540 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 290,000 |
| 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 |
|
|
317,940 | 329,828 | 338,568 | 340,363 | 351,786 |
| I. ShareHolder's equity |
|
|
317,940 | 329,828 | 338,568 | 340,363 | 351,786 |
| 1. Owner's investment capital |
|
|
141,203 | 141,203 | 141,203 | 141,203 | 141,203 |
| 2. Share capital surplus |
|
|
128,876 | 128,876 | 128,876 | 128,876 | 128,876 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-5,552 | -5,552 | -5,552 | -5,552 | -5,552 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
53,413 | 65,301 | 74,040 | 75,835 | 87,259 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
43,154 | 43,673 | 43,673 | 43,673 | 84,573 |
| - Profit after tax undistributed this period |
|
|
10,259 | 21,628 | 30,367 | 32,162 | 2,686 |
| 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 |
|
|
942,706 | 954,491 | 1,254,837 | 1,555,241 | 1,333,641 |
There is no report.
|
|