|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,885,435 | 4,180,923 | 4,186,365 | 3,900,695 | 3,700,561 |
| I. Cash and cash equivalents |
|
|
85,198 | 40,940 | 43,241 | 55,310 | 27,023 |
| 1. Cash |
|
|
66,498 | 37,390 | 39,691 | 16,760 | 23,473 |
| 2. Cash equivalents |
|
|
18,700 | 3,550 | 3,550 | 38,550 | 3,550 |
| II. Short-term financial investments |
|
|
44,124 | 37,901 | 50,786 | 43,291 | 49,787 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
44,124 | 37,901 | 50,786 | 43,291 | 49,787 |
| III. Short-term receivables |
|
|
2,866,538 | 3,200,466 | 3,132,465 | 2,912,671 | 2,825,120 |
| 1. Short-term receivables of customers |
|
|
1,497,652 | 1,627,133 | 1,514,117 | 1,718,797 | 1,554,058 |
| 2. Prepayments to suppliers |
|
|
497,135 | 633,451 | 706,907 | 650,701 | 699,857 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| 7,175 | 9,843 | 6,952 | |
| 5. Receivables on short-term loans |
|
|
82,821 | 74,821 | 55,446 | 60,856 | 12,466 |
| 6. Other short-term receivables |
|
|
796,230 | 865,186 | 871,518 | 499,992 | 583,366 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,300 | -7,300 | -25,366 | -24,627 | -24,627 |
| IV. Inventories |
|
|
795,262 | 808,038 | 852,891 | 823,915 | 738,955 |
| 1. Inventories |
|
|
795,262 | 808,038 | 852,891 | 823,915 | 738,955 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
94,314 | 93,577 | 106,983 | 65,508 | 59,676 |
| 1. Short-term prepaid expenses |
|
|
3,370 | 2,678 | 3,483 | 1,875 | 839 |
| 2. Deductible VAT |
|
|
56,226 | 80,262 | 90,985 | 63,532 | 43,360 |
| 3. Taxes and the State Receivables |
|
|
34,718 | 10,637 | 12,515 | 101 | 15,476 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,596,364 | 2,411,728 | 2,459,506 | 2,082,557 | 2,075,969 |
| I. Long-term receivables |
|
|
639,037 | 456,156 | 421,537 | 201,047 | 144,217 |
| 1. Long-term customer's receivables |
|
|
19,213 | 7,797 | 8,923 | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | 27,000 |
| 5. Other long-term receivables |
|
|
619,823 | 448,359 | 412,614 | 201,047 | 117,217 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
278,405 | 279,273 | 266,646 | 225,412 | 228,459 |
| 1. Tangible fixed assets |
|
|
190,766 | 193,916 | 187,875 | 140,730 | 149,076 |
| - Cost |
|
|
388,727 | 394,039 | 393,170 | 304,571 | 283,869 |
| - Accumulated depreciation |
|
|
-197,960 | -200,123 | -205,296 | -163,841 | -134,793 |
| 2. Fixed assets of financial leasing |
|
|
84,665 | 82,487 | 75,986 | 84,222 | 77,692 |
| - Cost |
|
|
110,391 | 110,901 | 103,331 | 111,573 | 109,080 |
| - Accumulated depreciation |
|
|
-25,726 | -28,413 | -27,345 | -27,351 | -31,388 |
| 3. Intangible fixed assets |
|
|
2,974 | 2,869 | 2,786 | 460 | 1,691 |
| - Cost |
|
|
5,655 | 5,655 | 5,705 | 646 | 1,881 |
| - Accumulated depreciation |
|
|
-2,681 | -2,786 | -2,919 | -186 | -190 |
| III. Real Estate Investments |
|
|
160,306 | 159,181 | 185,001 | 74,631 | 74,473 |
| - Cost |
|
|
169,239 | 169,239 | 197,255 | 75,574 | 75,574 |
| - Accumulated depreciation |
|
|
-8,933 | -10,058 | -12,254 | -943 | -1,101 |
| IV. Long-term assets in progress |
|
|
1,198,913 | 1,204,090 | 1,274,878 | 1,031,555 | 1,080,025 |
| 1. Costs of long-term production, business in progress |
|
|
| | | 52,675 | |
| 2. Costs of construction in progress |
|
|
1,198,913 | 1,204,090 | 1,274,878 | 978,880 | 1,080,025 |
| IV. Long-term financial investments |
|
|
228,250 | 233,127 | 235,396 | 485,316 | 484,513 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
33,098 | 172,884 | 147,450 | 277,200 | 88,993 |
| 3. Other investments in equity instruments |
|
|
195,243 | 60,335 | 88,169 | 207,916 | 395,943 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-292 | -292 | -423 | | -423 |
| 5. Investments holding until maturity |
|
|
200 | 200 | 200 | 200 | |
| V. Total other long-term assets |
|
|
19,374 | 12,939 | 9,086 | 2,753 | 3,135 |
| 1. Long-term prepaid expenses |
|
|
19,332 | 12,897 | 9,044 | 2,711 | 3,093 |
| 2. Deferred income tax assets |
|
|
42 | | | | |
| 3. Other long-term assets |
|
|
| 42 | 42 | 42 | 42 |
| VI. Goodwills |
|
|
72,080 | 66,962 | 66,962 | 61,844 | 61,147 |
| TOTAL ASSETS |
|
|
6,481,800 | 6,592,650 | 6,645,870 | 5,983,252 | 5,776,530 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,069,304 | 5,185,050 | 5,205,445 | 4,822,947 | 4,635,663 |
| I. Current liabilities |
|
|
3,377,071 | 3,926,008 | 3,560,282 | 3,582,331 | 3,355,242 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,571,474 | 1,762,780 | 1,686,255 | 1,720,012 | 1,640,507 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,008,195 | 1,040,894 | 1,007,746 | 1,078,878 | 939,987 |
| 4. Advances from customers |
|
|
419,958 | 320,542 | 432,524 | 379,330 | 427,250 |
| 5. Taxes and other payables to the State Budget |
|
|
38,172 | 39,404 | 39,347 | 5,970 | 6,048 |
| 6. Payables to employees |
|
|
75,352 | 106,078 | 28,105 | 25,661 | 15,374 |
| 7. Short-term accrued expenses |
|
|
116,161 | 211,096 | 163,127 | 144,877 | 121,614 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
3,321 | 8,111 | 7,956 | 1,825 | 1,797 |
| 11. Other short-term payables |
|
|
138,954 | 433,467 | 191,703 | 221,641 | 199,316 |
| 12. Provision for short term payables |
|
|
2,043 | 153 | | | |
| 13. Bonus and welfare fund |
|
|
3,440 | 3,483 | 3,519 | 4,138 | 3,348 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,692,234 | 1,259,042 | 1,645,163 | 1,240,616 | 1,280,421 |
| 1. Long-term payables to sellers |
|
|
261,715 | 274,246 | 269,545 | 188,727 | 204,469 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
588,544 | 179,666 | 393,576 | 266,439 | 287,204 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
841,975 | 803,251 | 980,236 | 781,995 | 784,956 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| 1,880 | 1,806 | 3,456 | 3,793 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,412,495 | 1,407,601 | 1,440,426 | 1,160,305 | 1,140,867 |
| I. ShareHolder's equity |
|
|
1,412,495 | 1,407,601 | 1,440,426 | 1,160,305 | 1,140,867 |
| 1. Owner's investment capital |
|
|
950,846 | 950,846 | 950,846 | 950,846 | 950,846 |
| 2. Share capital surplus |
|
|
309 | 309 | 309 | 309 | 309 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
50 | 50 | 50 | 50 | 50 |
| 5. Treasury shares |
|
|
-12,035 | -12,035 | -12,035 | -12,035 | -12,035 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
22,598 | 22,598 | 22,641 | 22,028 | 20,444 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
41 | 41 | 41 | 45 | |
| 11. After tax undistributed profit |
|
|
17,520 | 16,678 | 5,959 | 8,040 | 9,242 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
10,057 | 10,085 | 5,147 | 9,025 | 2,396 |
| - Profit after tax undistributed this period |
|
|
7,463 | 6,593 | 812 | -985 | 6,847 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | 41 |
| 14. interest of shareholders who not control |
|
|
433,167 | 429,114 | 472,615 | 191,023 | 171,970 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,481,800 | 6,592,650 | 6,645,870 | 5,983,252 | 5,776,530 |
There is no report.
|
|