|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,624,485 | 13,032,952 | 12,728,985 | 13,422,573 | 13,768,085 |
| I. Cash and cash equivalents |
|
|
91,457 | 171,150 | 170,626 | 247,973 | 108,138 |
| 1. Cash |
|
|
55,957 | 154,650 | 149,126 | 227,973 | 108,138 |
| 2. Cash equivalents |
|
|
35,500 | 16,500 | 21,500 | 20,000 | |
| II. Short-term financial investments |
|
|
1,410,960 | 1,411,815 | 1,432,880 | 1,600,892 | 1,624,098 |
| 1. Trading securities |
|
|
1,406,410 | 1,407,265 | 1,406,839 | 1,453,752 | 1,475,471 |
| 2. Provision for diminution in value of trading securities |
|
|
| 4,550 | | | |
| 3. Investments holding until maturity |
|
|
4,550 | | 26,041 | 147,139 | 148,627 |
| III. Short-term receivables |
|
|
8,620,970 | 9,217,087 | 9,412,137 | 10,116,260 | 10,507,806 |
| 1. Short-term receivables of customers |
|
|
120,744 | 249,183 | 254,613 | 245,974 | 243,992 |
| 2. Prepayments to suppliers |
|
|
2,297,778 | 2,667,489 | 2,986,348 | 2,821,924 | 2,712,534 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
3,968,952 | 3,826,495 | 3,549,532 | 3,869,278 | 3,581,748 |
| 6. Other short-term receivables |
|
|
2,242,686 | 2,484,698 | 2,629,060 | 3,186,867 | 3,973,962 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,190 | -10,778 | -7,417 | -7,783 | -4,430 |
| IV. Inventories |
|
|
216,584 | 1,902,281 | 1,367,321 | 1,022,186 | 954,242 |
| 1. Inventories |
|
|
216,584 | 1,902,281 | 1,367,321 | 1,022,186 | 954,242 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
284,515 | 330,618 | 346,021 | 435,262 | 573,801 |
| 1. Short-term prepaid expenses |
|
|
244,053 | 277,947 | 282,543 | 368,815 | 496,785 |
| 2. Deductible VAT |
|
|
36,365 | 48,587 | 48,977 | 46,834 | 57,845 |
| 3. Taxes and the State Receivables |
|
|
4,097 | 4,083 | 14,502 | 19,613 | 19,171 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,377,464 | 5,213,702 | 5,385,037 | 5,174,647 | 5,600,035 |
| I. Long-term receivables |
|
|
1,016,130 | 1,017,691 | 1,017,808 | 994,025 | 994,025 |
| 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 |
|
|
1,016,130 | 1,017,691 | 1,017,808 | 994,025 | 994,025 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
45,896 | 82,233 | 76,305 | 71,018 | 67,325 |
| 1. Tangible fixed assets |
|
|
32,079 | 68,388 | 64,364 | 60,975 | 59,069 |
| - Cost |
|
|
49,666 | 104,402 | 104,361 | 104,947 | 107,010 |
| - Accumulated depreciation |
|
|
-17,588 | -36,014 | -39,998 | -43,971 | -47,941 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
13,817 | 13,844 | 11,941 | 10,043 | 8,256 |
| - Cost |
|
|
28,011 | 29,929 | 29,929 | 29,929 | 30,035 |
| - Accumulated depreciation |
|
|
-14,194 | -16,084 | -17,988 | -19,886 | -21,778 |
| III. Real Estate Investments |
|
|
89,288 | 313,428 | 312,238 | 309,502 | 307,539 |
| - Cost |
|
|
199,589 | 429,654 | 429,654 | 429,654 | 429,654 |
| - Accumulated depreciation |
|
|
-110,302 | -116,227 | -117,416 | -120,152 | -122,115 |
| IV. Long-term assets in progress |
|
|
4,379,001 | 2,767,827 | 2,950,430 | 3,055,386 | 3,258,884 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
4,379,001 | 2,767,827 | 2,950,430 | 3,055,386 | 3,258,884 |
| IV. Long-term financial investments |
|
|
830,385 | 1,014,973 | 1,013,347 | 732,678 | 954,060 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
255,000 | 310,229 | 255,000 | 63,000 | 63,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-2,614 | -2,614 | -3,684 | -847 | -847 |
| 5. Investments holding until maturity |
|
|
577,998 | 707,358 | 762,031 | 670,525 | 891,907 |
| V. Total other long-term assets |
|
|
16,765 | 17,551 | 14,909 | 12,038 | 18,201 |
| 1. Long-term prepaid expenses |
|
|
16,765 | 17,551 | 14,909 | 12,038 | 18,201 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
17,001,950 | 18,246,654 | 18,114,022 | 18,597,220 | 19,368,119 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
9,972,255 | 10,970,942 | 10,453,684 | 10,641,669 | 11,383,043 |
| I. Current liabilities |
|
|
6,099,908 | 7,239,657 | 6,723,515 | 8,359,188 | 10,685,526 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,824,724 | 2,472,791 | 2,251,067 | 1,572,945 | 1,422,930 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
222,505 | 266,091 | 345,728 | 460,020 | 298,693 |
| 4. Advances from customers |
|
|
2,200,934 | 2,610,686 | 2,123,448 | 2,973,123 | 3,819,238 |
| 5. Taxes and other payables to the State Budget |
|
|
83,481 | 109,880 | 127,559 | 250,027 | 370,918 |
| 6. Payables to employees |
|
|
5,619 | 13,391 | 9,574 | 12,031 | 11,268 |
| 7. Short-term accrued expenses |
|
|
536,547 | 598,723 | 689,694 | 760,855 | 874,827 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
7,775 | 1,787 | 1,359 | 5,694 | 4,368 |
| 11. Other short-term payables |
|
|
1,214,157 | 1,156,941 | 1,170,920 | 2,320,325 | 3,879,118 |
| 12. Provision for short term payables |
|
|
| 5,200 | | | |
| 13. Bonus and welfare fund |
|
|
4,167 | 4,167 | 4,167 | 4,167 | 4,167 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,872,346 | 3,731,286 | 3,730,169 | 2,282,481 | 697,517 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | 15,263 | 17,111 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
3,500,150 | 3,500,150 | 3,500,150 | 2,171,650 | 534,150 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
362,224 | 222,642 | 222,646 | 93,867 | 143,823 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,793 | 1,662 | 1,662 | 1,662 | 2,395 |
| 11. Long-term unrealized revenue |
|
|
8,179 | 6,831 | 5,711 | 39 | 39 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
7,029,695 | 7,275,711 | 7,660,338 | 7,955,551 | 7,985,077 |
| I. ShareHolder's equity |
|
|
7,029,695 | 7,275,711 | 7,660,338 | 7,955,551 | 7,985,077 |
| 1. Owner's investment capital |
|
|
3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 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 |
|
|
-203,923 | -291,385 | -291,385 | -23,906 | -23,906 |
| 11. After tax undistributed profit |
|
|
1,187,216 | 1,267,006 | 1,602,077 | 1,779,243 | 1,805,809 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,129,248 | 1,129,248 | 1,268,136 | 1,267,096 | 1,267,096 |
| - Profit after tax undistributed this period |
|
|
57,968 | 137,758 | 333,941 | 512,147 | 538,713 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,046,402 | 3,300,091 | 3,349,646 | 3,200,214 | 3,203,174 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
17,001,950 | 18,246,654 | 18,114,022 | 18,597,220 | 19,368,119 |
There is no report.
|
|