|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,077,287 | 9,197,603 | 9,360,571 | 10,624,485 | 13,032,952 |
| I. Cash and cash equivalents |
|
|
99,542 | 47,711 | 72,184 | 91,457 | 171,150 |
| 1. Cash |
|
|
61,542 | 31,711 | 56,184 | 55,957 | 154,650 |
| 2. Cash equivalents |
|
|
38,000 | 16,000 | 16,000 | 35,500 | 16,500 |
| II. Short-term financial investments |
|
|
974,090 | 1,043,475 | 1,402,133 | 1,410,960 | 1,411,815 |
| 1. Trading securities |
|
|
974,090 | 1,043,475 | 1,401,633 | 1,406,410 | 1,407,265 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | 4,550 |
| 3. Investments holding until maturity |
|
|
| | 500 | 4,550 | |
| III. Short-term receivables |
|
|
7,628,818 | 7,647,889 | 7,372,529 | 8,620,970 | 9,217,087 |
| 1. Short-term receivables of customers |
|
|
821,394 | 748,531 | 121,126 | 120,744 | 249,183 |
| 2. Prepayments to suppliers |
|
|
2,651,388 | 2,653,790 | 2,193,390 | 2,297,778 | 2,667,489 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
3,451,362 | 3,389,392 | 2,889,072 | 3,968,952 | 3,826,495 |
| 6. Other short-term receivables |
|
|
707,715 | 863,489 | 2,178,130 | 2,242,686 | 2,484,698 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,041 | -7,314 | -9,190 | -9,190 | -10,778 |
| IV. Inventories |
|
|
312,345 | 304,202 | 235,815 | 216,584 | 1,902,281 |
| 1. Inventories |
|
|
312,345 | 304,202 | 235,815 | 216,584 | 1,902,281 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
62,492 | 154,327 | 277,910 | 284,515 | 330,618 |
| 1. Short-term prepaid expenses |
|
|
47,576 | 143,016 | 215,598 | 244,053 | 277,947 |
| 2. Deductible VAT |
|
|
9,232 | 8,884 | 58,152 | 36,365 | 48,587 |
| 3. Taxes and the State Receivables |
|
|
5,683 | 2,427 | 4,160 | 4,097 | 4,083 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,530,673 | 3,435,268 | 6,294,978 | 6,377,464 | 5,213,702 |
| I. Long-term receivables |
|
|
1,020,465 | 1,016,694 | 1,016,130 | 1,016,130 | 1,017,691 |
| 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 |
|
|
1,020,465 | 1,016,694 | 1,016,130 | 1,016,130 | 1,017,691 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
67,938 | 63,277 | 50,243 | 45,896 | 82,233 |
| 1. Tangible fixed assets |
|
|
48,714 | 45,881 | 34,645 | 32,079 | 68,388 |
| - Cost |
|
|
59,010 | 59,010 | 49,631 | 49,666 | 104,402 |
| - Accumulated depreciation |
|
|
-10,296 | -13,130 | -14,985 | -17,588 | -36,014 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
19,223 | 17,396 | 15,598 | 13,817 | 13,844 |
| - Cost |
|
|
27,917 | 27,917 | 27,947 | 28,011 | 29,929 |
| - Accumulated depreciation |
|
|
-8,693 | -10,520 | -12,349 | -14,194 | -16,084 |
| III. Real Estate Investments |
|
|
91,798 | 88,207 | 87,604 | 89,288 | 313,428 |
| - Cost |
|
|
228,041 | 216,241 | 216,241 | 199,589 | 429,654 |
| - Accumulated depreciation |
|
|
-136,243 | -128,034 | -128,637 | -110,302 | -116,227 |
| IV. Long-term assets in progress |
|
|
1,974,027 | 1,991,258 | 4,292,399 | 4,379,001 | 2,767,827 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,974,027 | 1,991,258 | 4,292,399 | 4,379,001 | 2,767,827 |
| IV. Long-term financial investments |
|
|
252,042 | 244,295 | 830,385 | 830,385 | 1,014,973 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
255,000 | 255,000 | 255,000 | 255,000 | 310,229 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-2,958 | -10,705 | -2,614 | -2,614 | -2,614 |
| 5. Investments holding until maturity |
|
|
| | 577,998 | 577,998 | 707,358 |
| V. Total other long-term assets |
|
|
124,404 | 31,537 | 18,217 | 16,765 | 17,551 |
| 1. Long-term prepaid expenses |
|
|
124,404 | 31,537 | 18,217 | 16,765 | 17,551 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
12,607,960 | 12,632,871 | 15,655,548 | 17,001,950 | 18,246,654 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,841,175 | 5,841,847 | 8,645,808 | 9,972,255 | 10,970,942 |
| I. Current liabilities |
|
|
3,133,594 | 3,102,401 | 5,688,219 | 6,099,908 | 7,239,657 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
659,775 | 598,643 | 1,847,619 | 1,824,724 | 2,472,791 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
180,607 | 144,113 | 231,436 | 222,505 | 266,091 |
| 4. Advances from customers |
|
|
698,194 | 831,777 | 1,753,844 | 2,200,934 | 2,610,686 |
| 5. Taxes and other payables to the State Budget |
|
|
105,746 | 114,972 | 105,671 | 83,481 | 109,880 |
| 6. Payables to employees |
|
|
9,525 | 6,635 | 5,916 | 5,619 | 13,391 |
| 7. Short-term accrued expenses |
|
|
563,500 | 517,260 | 560,767 | 536,547 | 598,723 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
211,536 | 178,567 | 14,561 | 7,775 | 1,787 |
| 11. Other short-term payables |
|
|
700,545 | 706,269 | 1,164,238 | 1,214,157 | 1,156,941 |
| 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 |
|
|
2,707,581 | 2,739,446 | 2,957,589 | 3,872,346 | 3,731,286 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| 31,590 | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
2,505,250 | 2,500,150 | 2,500,150 | 3,500,150 | 3,500,150 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
188,899 | 188,899 | 446,490 | 362,224 | 222,642 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 6,850 | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,761 | 1,776 | 1,793 | 1,793 | 1,662 |
| 11. Long-term unrealized revenue |
|
|
11,671 | 10,181 | 9,156 | 8,179 | 6,831 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
6,766,784 | 6,791,024 | 7,009,740 | 7,029,695 | 7,275,711 |
| I. ShareHolder's equity |
|
|
6,766,784 | 6,791,024 | 7,009,740 | 7,029,695 | 7,275,711 |
| 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 |
|
|
-215,519 | -215,519 | -203,923 | -203,923 | -291,385 |
| 11. After tax undistributed profit |
|
|
1,133,157 | 1,148,055 | 1,178,470 | 1,187,216 | 1,267,006 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
763,360 | 1,129,248 | 1,129,248 | 1,129,248 | 1,129,248 |
| - Profit after tax undistributed this period |
|
|
369,797 | 18,807 | 49,222 | 57,968 | 137,758 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,849,147 | 2,858,488 | 3,035,193 | 3,046,402 | 3,300,091 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
12,607,960 | 12,632,871 | 15,655,548 | 17,001,950 | 18,246,654 |
There is no report.
|
|