|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
27,942,828 | 32,965,860 | 30,754,784 | 31,685,459 | 28,919,653 |
| I. Cash and cash equivalents |
|
|
2,907,199 | 5,380,876 | 4,634,271 | 3,654,215 | 2,708,567 |
| 1. Cash |
|
|
1,700,371 | 4,278,440 | 3,027,077 | 3,068,779 | 1,920,628 |
| 2. Cash equivalents |
|
|
1,206,829 | 1,102,436 | 1,607,193 | 585,436 | 787,939 |
| II. Short-term financial investments |
|
|
9,908,344 | 9,888,554 | 10,242,221 | 10,202,202 | 9,963,565 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
9,908,344 | 9,888,554 | 10,242,221 | 10,202,202 | 9,963,565 |
| III. Short-term receivables |
|
|
8,983,478 | 13,094,478 | 10,366,458 | 12,444,442 | 12,320,485 |
| 1. Short-term receivables of customers |
|
|
3,705,212 | 9,175,341 | 6,272,925 | 7,932,431 | 8,473,244 |
| 2. Prepayments to suppliers |
|
|
155,803 | 157,303 | 145,316 | 165,325 | 177,175 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
5,943,566 | 4,586,472 | 4,782,520 | 5,179,241 | 4,501,469 |
| 7. Provision for doubtful short-term receivables |
|
|
-821,103 | -824,638 | -834,302 | -832,555 | -831,403 |
| IV. Inventories |
|
|
5,802,003 | 4,170,350 | 5,135,626 | 4,849,618 | 3,433,467 |
| 1. Inventories |
|
|
5,894,462 | 4,188,590 | 5,144,800 | 4,850,700 | 3,437,656 |
| 2. Provision for decline in value of inventories |
|
|
-92,459 | -18,240 | -9,174 | -1,082 | -4,189 |
| V. Other current assets |
|
|
341,804 | 431,602 | 376,208 | 534,982 | 493,569 |
| 1. Short-term prepaid expenses |
|
|
50,385 | 46,454 | 60,047 | 53,410 | 57,666 |
| 2. Deductible VAT |
|
|
112,713 | 155,822 | 90,602 | 230,235 | 152,922 |
| 3. Taxes and the State Receivables |
|
|
178,706 | 229,325 | 225,559 | 251,337 | 282,981 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,644,172 | 5,845,270 | 5,905,327 | 5,927,778 | 5,986,281 |
| I. Long-term receivables |
|
|
39,776 | 37,637 | 38,095 | 36,325 | 37,092 |
| 1. Long-term customer's receivables |
|
|
19,718 | 20,637 | 20,538 | 20,449 | 20,449 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
39,987 | 37,149 | 37,494 | 35,813 | 36,580 |
| 6. Provision for doubtful long-term receivables |
|
|
-19,929 | -20,149 | -19,938 | -19,938 | -19,938 |
| II. Fixed assets |
|
|
3,564,948 | 3,575,116 | 3,468,876 | 3,508,950 | 3,498,963 |
| 1. Tangible fixed assets |
|
|
1,977,437 | 1,974,930 | 1,994,033 | 2,047,966 | 2,044,905 |
| - Cost |
|
|
6,689,263 | 6,744,313 | 6,830,654 | 6,932,415 | 6,990,347 |
| - Accumulated depreciation |
|
|
-4,711,826 | -4,769,383 | -4,836,622 | -4,884,449 | -4,945,442 |
| 2. Fixed assets of financial leasing |
|
|
7,366 | 7,107 | 5,991 | 5,763 | 5,536 |
| - Cost |
|
|
8,531 | 8,531 | 7,269 | 7,269 | 7,269 |
| - Accumulated depreciation |
|
|
-1,165 | -1,424 | -1,279 | -1,506 | -1,733 |
| 3. Intangible fixed assets |
|
|
1,580,145 | 1,593,079 | 1,468,853 | 1,455,221 | 1,448,522 |
| - Cost |
|
|
1,899,145 | 1,924,249 | 1,808,963 | 1,804,296 | 1,807,294 |
| - Accumulated depreciation |
|
|
-319,000 | -331,170 | -340,110 | -349,075 | -358,771 |
| III. Real Estate Investments |
|
|
102,343 | 101,488 | 100,633 | 99,778 | 98,923 |
| - Cost |
|
|
139,193 | 139,193 | 139,193 | 139,193 | 139,193 |
| - Accumulated depreciation |
|
|
-36,851 | -37,706 | -38,561 | -39,416 | -40,271 |
| IV. Long-term assets in progress |
|
|
129,402 | 173,178 | 179,533 | 143,285 | 169,508 |
| 1. Costs of long-term production, business in progress |
|
|
586 | | | | |
| 2. Costs of construction in progress |
|
|
128,816 | 173,178 | 179,533 | 143,285 | 169,508 |
| IV. Long-term financial investments |
|
|
709,438 | 712,508 | 715,173 | 708,266 | 705,694 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
640,446 | 645,496 | 646,024 | 636,722 | 635,826 |
| 3. Other investments in equity instruments |
|
|
108,912 | 108,912 | 108,912 | 108,912 | 108,912 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-39,920 | -41,900 | -39,763 | -37,368 | -39,043 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,097,441 | 1,244,684 | 1,402,522 | 1,430,844 | 1,475,937 |
| 1. Long-term prepaid expenses |
|
|
1,097,420 | 1,244,662 | 1,402,500 | 1,430,823 | 1,475,915 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
21 | 21 | 21 | 21 | 21 |
| VI. Goodwills |
|
|
825 | 660 | 495 | 330 | 165 |
| TOTAL ASSETS |
|
|
33,587,000 | 38,811,129 | 36,660,111 | 37,613,237 | 34,905,934 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
21,935,547 | 27,413,996 | 24,988,499 | 25,871,744 | 23,411,108 |
| I. Current liabilities |
|
|
21,661,811 | 27,112,100 | 24,687,204 | 25,568,871 | 23,079,596 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
8,060,877 | 6,966,663 | 7,018,843 | 7,352,168 | 6,498,517 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,776,097 | 13,605,319 | 11,017,990 | 11,733,823 | 10,875,936 |
| 4. Advances from customers |
|
|
44,636 | 51,877 | 32,651 | 42,608 | 72,521 |
| 5. Taxes and other payables to the State Budget |
|
|
825,484 | 744,964 | 827,707 | 754,866 | 707,465 |
| 6. Payables to employees |
|
|
426,334 | 318,758 | 251,626 | 337,232 | 338,174 |
| 7. Short-term accrued expenses |
|
|
904,881 | 189,065 | 190,015 | 128,099 | 136,337 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
4,347 | 5,984 | 7,011 | 10,230 | 6,285 |
| 11. Other short-term payables |
|
|
4,598,098 | 5,162,501 | 5,279,513 | 5,145,285 | 4,431,362 |
| 12. Provision for short term payables |
|
|
| 211,297 | | 59 | 59 |
| 13. Bonus and welfare fund |
|
|
122,197 | -144,328 | 206,176 | 202,916 | 151,355 |
| 14. Price stabilization fund |
|
|
-101,139 | | -144,328 | -138,415 | -138,415 |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
273,736 | 301,896 | 301,295 | 302,873 | 331,512 |
| 1. Long-term payables to sellers |
|
|
44 | 49 | 49 | | 49 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
20,319 | 20,185 | 20,643 | 25,055 | 18,998 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
56,413 | 87,811 | 86,201 | 84,681 | 105,583 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
173,620 | 171,991 | 169,120 | 170,119 | 184,460 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
21,507 | 20,464 | 17,678 | 15,516 | 14,993 |
| 12. Development fund of science and technology |
|
|
1,833 | 1,397 | 7,604 | 7,501 | 7,429 |
| B. OWNER'S EQUITY |
|
|
11,651,453 | 11,397,134 | 11,671,612 | 11,741,493 | 11,494,826 |
| I. ShareHolder's equity |
|
|
11,651,453 | 11,397,134 | 11,671,612 | 11,741,493 | 11,494,826 |
| 1. Owner's investment capital |
|
|
10,342,295 | 10,342,295 | 10,342,295 | 10,342,295 | 10,342,295 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
23,613 | 23,613 | 23,615 | 23,612 | 23,615 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-163,981 | -163,981 | -163,981 | -163,981 | -163,981 |
| 7. Differences upon foreign exchange rate |
|
|
-54,235 | -91,051 | -65,488 | -62,821 | -89,864 |
| 8. Investment and development funds |
|
|
234,207 | 234,235 | 238,063 | 248,178 | 248,150 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
20,494 | 20,532 | 23,520 | 23,520 | 23,520 |
| 11. After tax undistributed profit |
|
|
156,916 | 3,672 | 214,342 | 275,218 | 85,281 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-471,415 | -573,057 | -19,035 | -43,487 | -261,222 |
| - Profit after tax undistributed this period |
|
|
628,331 | 576,729 | 233,377 | 318,705 | 346,503 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,092,145 | 1,027,820 | 1,059,246 | 1,055,473 | 1,025,811 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
33,587,000 | 38,811,129 | 36,660,111 | 37,613,237 | 34,905,934 |
There is no report.
|
|