|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,545,238 | 8,873,614 | 9,226,757 | 7,920,000 | 7,890,772 |
| I. Cash and cash equivalents |
|
|
928,558 | 1,028,906 | 948,390 | 904,564 | 927,511 |
| 1. Cash |
|
|
747,108 | 951,820 | 846,460 | 734,567 | 847,046 |
| 2. Cash equivalents |
|
|
181,450 | 77,086 | 101,930 | 169,997 | 80,465 |
| II. Short-term financial investments |
|
|
2,579,542 | 2,640,441 | 2,631,627 | 2,191,060 | 2,292,625 |
| 1. Trading securities |
|
|
| 3,926 | 3,926 | 41,970 | 14,789 |
| 2. Provision for diminution in value of trading securities |
|
|
| -249 | -249 | -260 | -438 |
| 3. Investments holding until maturity |
|
|
2,579,542 | 2,636,764 | 2,627,950 | 2,149,350 | 2,278,274 |
| III. Short-term receivables |
|
|
2,053,818 | 2,986,236 | 3,232,428 | 2,561,913 | 3,122,875 |
| 1. Short-term receivables of customers |
|
|
2,110,201 | 2,473,284 | 2,548,324 | 2,513,337 | 3,010,344 |
| 2. Prepayments to suppliers |
|
|
115,751 | 111,394 | 207,222 | 185,843 | 182,166 |
| 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 |
|
|
191,865 | 760,486 | 822,017 | 208,195 | 277,276 |
| 7. Provision for doubtful short-term receivables |
|
|
-364,000 | -358,928 | -345,136 | -345,462 | -346,910 |
| IV. Inventories |
|
|
1,652,201 | 1,897,196 | 2,048,667 | 1,911,654 | 1,265,552 |
| 1. Inventories |
|
|
1,676,052 | 1,916,166 | 2,075,234 | 1,941,838 | 1,278,715 |
| 2. Provision for decline in value of inventories |
|
|
-23,851 | -18,970 | -26,568 | -30,184 | -13,163 |
| V. Other current assets |
|
|
331,120 | 320,835 | 365,646 | 350,809 | 282,208 |
| 1. Short-term prepaid expenses |
|
|
30,190 | 18,472 | 23,612 | 25,670 | 24,219 |
| 2. Deductible VAT |
|
|
296,674 | 297,957 | 333,912 | 320,100 | 252,047 |
| 3. Taxes and the State Receivables |
|
|
4,256 | 4,406 | 8,122 | 5,038 | 5,942 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,230,898 | 1,214,738 | 1,197,670 | 1,176,717 | 1,168,661 |
| I. Long-term receivables |
|
|
28,615 | 29,805 | 29,483 | 26,982 | 33,583 |
| 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 |
|
|
28,615 | 29,805 | 29,483 | 26,982 | 33,583 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
270,964 | 266,210 | 264,120 | 269,273 | 265,466 |
| 1. Tangible fixed assets |
|
|
100,654 | 96,150 | 94,727 | 100,173 | 96,958 |
| - Cost |
|
|
395,985 | 391,888 | 393,825 | 405,380 | 408,719 |
| - Accumulated depreciation |
|
|
-295,331 | -295,738 | -299,097 | -305,207 | -311,760 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
170,310 | 170,060 | 169,393 | 169,101 | 168,507 |
| - Cost |
|
|
183,316 | 183,796 | 183,796 | 184,195 | 184,289 |
| - Accumulated depreciation |
|
|
-13,006 | -13,736 | -14,403 | -15,094 | -15,782 |
| III. Real Estate Investments |
|
|
563,528 | 553,588 | 543,647 | 533,707 | 523,767 |
| - Cost |
|
|
852,074 | 852,074 | 852,074 | 852,074 | 852,074 |
| - Accumulated depreciation |
|
|
-288,546 | -298,487 | -308,427 | -318,367 | -328,307 |
| IV. Long-term assets in progress |
|
|
38,406 | 38,526 | 38,526 | 38,316 | 38,316 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
38,406 | 38,526 | 38,526 | 38,316 | 38,316 |
| IV. Long-term financial investments |
|
|
113,188 | 114,370 | 115,003 | 99,432 | 99,232 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
110,062 | 107,557 | 107,557 | 90,230 | 88,220 |
| 3. Other investments in equity instruments |
|
|
22,465 | 22,465 | 22,465 | 22,465 | 22,465 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-22,404 | -22,457 | -23,982 | -22,457 | -22,457 |
| 5. Investments holding until maturity |
|
|
3,065 | 6,804 | 8,962 | 9,194 | 11,004 |
| V. Total other long-term assets |
|
|
215,083 | 211,602 | 206,733 | 206,997 | 206,862 |
| 1. Long-term prepaid expenses |
|
|
215,083 | 211,597 | 204,979 | 206,019 | 206,614 |
| 2. Deferred income tax assets |
|
|
| 6 | 1,749 | 978 | 248 |
| 3. Other long-term assets |
|
|
| | 5 | | |
| VI. Goodwills |
|
|
1,116 | 638 | 159 | 2,009 | 1,434 |
| TOTAL ASSETS |
|
|
8,776,136 | 10,088,352 | 10,424,428 | 9,096,717 | 9,059,432 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,667,052 | 7,961,727 | 8,237,869 | 6,829,394 | 6,753,430 |
| I. Current liabilities |
|
|
6,589,629 | 7,902,819 | 8,177,306 | 6,794,000 | 6,706,433 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,526,253 | 4,515,926 | 5,128,183 | 4,503,386 | 4,566,553 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,575,203 | 1,576,687 | 1,368,784 | 1,517,575 | 1,408,375 |
| 4. Advances from customers |
|
|
244,605 | 354,394 | 416,166 | 255,715 | 58,148 |
| 5. Taxes and other payables to the State Budget |
|
|
68,137 | 34,823 | 23,495 | 31,386 | 53,760 |
| 6. Payables to employees |
|
|
83,319 | 116,467 | 71,131 | 89,621 | 135,174 |
| 7. Short-term accrued expenses |
|
|
53,330 | 16,983 | 20,793 | 21,735 | 47,997 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
339 | 281 | 5,926 | 460 | 2,669 |
| 11. Other short-term payables |
|
|
1,013,814 | 1,209,814 | 1,113,512 | 350,956 | 407,824 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
24,629 | 77,443 | 29,316 | 23,165 | 25,933 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
77,422 | 58,908 | 60,563 | 35,394 | 46,997 |
| 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 |
|
|
46,947 | 42,810 | 55,335 | 30,362 | 41,786 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
27,176 | 10,870 | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
3,300 | 5,228 | 5,228 | 5,032 | 5,211 |
| 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 |
|
|
2,109,085 | 2,126,624 | 2,186,559 | 2,267,323 | 2,306,002 |
| I. ShareHolder's equity |
|
|
2,109,085 | 2,126,624 | 2,186,559 | 2,267,323 | 2,306,002 |
| 1. Owner's investment capital |
|
|
1,073,348 | 1,073,348 | 1,073,348 | 1,073,348 | 1,073,348 |
| 2. Share capital surplus |
|
|
159,572 | 159,572 | 159,572 | 159,572 | 159,572 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
253,824 | 253,824 | 349,316 | 364,616 | 349,316 |
| 5. Treasury shares |
|
|
-5,428 | -5,428 | -5,428 | -5,428 | -5,428 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
271,777 | 271,777 | 271,777 | 271,696 | 271,716 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
224,996 | 215,488 | 184,694 | 226,739 | 238,541 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
77,945 | 68,188 | 139,511 | 144,115 | 83,874 |
| - Profit after tax undistributed this period |
|
|
147,051 | 147,301 | 45,183 | 82,624 | 154,667 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
130,994 | 158,042 | 153,280 | 176,780 | 218,937 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
8,776,136 | 10,088,352 | 10,424,428 | 9,096,717 | 9,059,432 |
There is no report.
|
|