|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,345,129 | 3,099,345 | 2,464,904 | 1,891,038 | 1,910,169 |
| I. Cash and cash equivalents |
|
|
14,275 | 10,273 | 6,042 | 14,812 | 15,996 |
| 1. Cash |
|
|
14,274 | 10,272 | 6,041 | 14,811 | 15,995 |
| 2. Cash equivalents |
|
|
1 | 1 | 1 | 1 | 1 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
1,794,772 | 1,603,166 | 1,266,293 | 778,404 | 797,101 |
| 1. Short-term receivables of customers |
|
|
1,417,871 | 1,206,254 | 1,204,171 | 721,029 | 768,575 |
| 2. Prepayments to suppliers |
|
|
90,952 | 91,695 | 67,591 | 67,913 | 70,660 |
| 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 |
|
|
307,922 | 327,189 | 24,184 | 46,574 | 14,978 |
| 7. Provision for doubtful short-term receivables |
|
|
-21,972 | -21,972 | -29,653 | -57,112 | -57,112 |
| IV. Inventories |
|
|
832,723 | 662,472 | 571,192 | 471,552 | 458,790 |
| 1. Inventories |
|
|
834,199 | 663,948 | 575,635 | 474,891 | 462,130 |
| 2. Provision for decline in value of inventories |
|
|
-1,476 | -1,476 | -4,443 | -3,339 | -3,339 |
| V. Other current assets |
|
|
703,358 | 823,433 | 621,377 | 626,270 | 638,281 |
| 1. Short-term prepaid expenses |
|
|
2,941 | 185,910 | 5,983 | 5,761 | 6,605 |
| 2. Deductible VAT |
|
|
692,413 | 629,600 | 605,366 | 613,969 | 625,184 |
| 3. Taxes and the State Receivables |
|
|
8,005 | 7,924 | 10,028 | 6,540 | 6,492 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,343,797 | 7,304,928 | 7,610,617 | 7,473,467 | 7,442,993 |
| I. Long-term receivables |
|
|
| | 304,117 | 304,117 | 304,117 |
| 1. Long-term customer's receivables |
|
|
| | 304,117 | 304,117 | 304,117 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,490,504 | 1,446,245 | 1,402,650 | 1,359,372 | 1,316,677 |
| 1. Tangible fixed assets |
|
|
1,357,842 | 1,315,455 | 1,273,267 | 1,231,395 | 1,190,107 |
| - Cost |
|
|
5,133,925 | 5,133,925 | 5,133,925 | 5,129,510 | 5,130,320 |
| - Accumulated depreciation |
|
|
-3,776,083 | -3,818,470 | -3,860,658 | -3,898,115 | -3,940,213 |
| 2. Fixed assets of financial leasing |
|
|
132,539 | 130,679 | 129,283 | 127,888 | 126,493 |
| - Cost |
|
|
139,515 | 139,515 | 139,515 | 139,515 | 139,515 |
| - Accumulated depreciation |
|
|
-6,976 | -8,836 | -10,231 | -11,626 | -13,021 |
| 3. Intangible fixed assets |
|
|
123 | 111 | 100 | 88 | 77 |
| - Cost |
|
|
14,637 | 14,637 | 14,637 | 14,637 | 14,637 |
| - Accumulated depreciation |
|
|
-14,514 | -14,525 | -14,537 | -14,548 | -14,560 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
5,796,905 | 5,808,038 | 5,825,026 | 5,723,151 | 5,723,151 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
5,796,905 | 5,808,038 | 5,825,026 | 5,723,151 | 5,723,151 |
| IV. Long-term financial investments |
|
|
10,000 | 10,000 | 8,770 | 8,770 | 8,770 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
11,403 | 11,403 | 11,403 | 11,403 | 11,403 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-11,403 | -11,403 | -12,633 | -12,633 | -12,633 |
| 5. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
| V. Total other long-term assets |
|
|
46,388 | 40,645 | 70,054 | 78,057 | 90,278 |
| 1. Long-term prepaid expenses |
|
|
44,671 | 38,942 | 68,309 | 76,313 | 88,533 |
| 2. Deferred income tax assets |
|
|
1,717 | 1,703 | 1,745 | 1,745 | 1,745 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
10,688,926 | 10,404,273 | 10,075,521 | 9,364,505 | 9,353,162 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
8,690,411 | 8,809,536 | 8,906,888 | 8,615,341 | 8,844,671 |
| I. Current liabilities |
|
|
7,544,429 | 7,963,567 | 8,060,919 | 7,896,372 | 8,125,707 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,205,111 | 5,466,454 | 5,386,881 | 5,462,879 | 5,499,839 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,660,389 | 1,615,539 | 1,601,812 | 1,625,154 | 1,702,972 |
| 4. Advances from customers |
|
|
47,430 | 46,415 | 61,866 | 19,705 | 22,813 |
| 5. Taxes and other payables to the State Budget |
|
|
1,261 | 306 | 324 | 529 | 1,130 |
| 6. Payables to employees |
|
|
3,023 | 4,942 | 5,843 | 4,216 | 6,558 |
| 7. Short-term accrued expenses |
|
|
255,686 | 438,727 | 585,013 | 703,106 | 845,793 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
371,511 | 391,164 | 419,160 | 80,763 | 46,584 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
19 | 19 | 19 | 19 | 19 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,145,982 | 845,969 | 845,969 | 718,969 | 718,964 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,145,982 | 845,969 | 845,969 | 718,969 | 718,964 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 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 |
|
|
1,998,514 | 1,594,737 | 1,168,633 | 749,164 | 508,491 |
| I. ShareHolder's equity |
|
|
1,998,514 | 1,594,737 | 1,168,633 | 749,164 | 508,491 |
| 1. Owner's investment capital |
|
|
2,796,763 | 2,796,763 | 2,796,763 | 2,796,763 | 2,796,763 |
| 2. Share capital surplus |
|
|
35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-31,348 | -31,348 | -31,348 | -31,348 | -31,348 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
60,474 | 60,474 | 60,474 | 60,474 | 60,474 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-868,456 | -1,270,962 | -1,697,066 | -2,116,054 | -2,356,320 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-444,683 | -444,683 | -1,270,962 | -1,270,962 | -1,270,962 |
| - Profit after tax undistributed this period |
|
|
-423,773 | -826,279 | -426,104 | -845,092 | -1,085,358 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
6,081 | 4,810 | 4,810 | 4,329 | 3,922 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
10,688,926 | 10,404,273 | 10,075,521 | 9,364,505 | 9,353,162 |
There is no report.
|
|