|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,998,858 | 4,065,683 | 3,492,386 | 2,584,231 | 2,730,308 |
| I. Cash and cash equivalents |
|
|
23,486 | 55,069 | 13,684 | 12,784 | 25,466 |
| 1. Cash |
|
|
23,486 | 5,069 | 13,684 | 12,784 | 25,466 |
| 2. Cash equivalents |
|
|
| 50,000 | | | |
| II. Short-term financial investments |
|
|
100,000 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
100,000 | | | | |
| III. Short-term receivables |
|
|
2,070,742 | 3,007,854 | 2,323,182 | 1,915,331 | 1,837,000 |
| 1. Short-term receivables of customers |
|
|
1,865,525 | 2,894,760 | 2,309,964 | 1,903,644 | 1,702,305 |
| 2. Prepayments to suppliers |
|
|
871 | 882 | 871 | 871 | 1,031 |
| 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 |
|
|
207,367 | 115,233 | 15,368 | 13,837 | 136,685 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,021 | -3,021 | -3,021 | -3,021 | -3,021 |
| IV. Inventories |
|
|
686,043 | 855,297 | 983,806 | 500,346 | 682,318 |
| 1. Inventories |
|
|
770,332 | 924,282 | 1,050,992 | 567,531 | 747,633 |
| 2. Provision for decline in value of inventories |
|
|
-84,289 | -68,986 | -67,185 | -67,185 | -65,315 |
| V. Other current assets |
|
|
118,587 | 147,463 | 171,714 | 155,769 | 185,525 |
| 1. Short-term prepaid expenses |
|
|
34 | 2,137 | 9,546 | 6,459 | 1,023 |
| 2. Deductible VAT |
|
|
83,659 | 112,518 | 147,831 | 122,306 | 160,205 |
| 3. Taxes and the State Receivables |
|
|
34,894 | 32,808 | 14,337 | 27,005 | 24,296 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,865,161 | 2,837,733 | 2,823,494 | 2,828,122 | 2,800,881 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
273,076 | 262,342 | 247,306 | 232,203 | 219,363 |
| 1. Tangible fixed assets |
|
|
272,091 | 261,546 | 246,700 | 231,786 | 219,097 |
| - Cost |
|
|
13,610,175 | 13,614,587 | 13,614,724 | 13,614,767 | 13,614,956 |
| - Accumulated depreciation |
|
|
-13,338,084 | -13,353,041 | -13,368,024 | -13,382,981 | -13,395,859 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
985 | 795 | 606 | 416 | 266 |
| - Cost |
|
|
60,335 | 60,335 | 60,335 | 60,335 | 60,335 |
| - Accumulated depreciation |
|
|
-59,350 | -59,540 | -59,729 | -59,919 | -60,069 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
25,580 | 25,614 | 25,744 | 25,709 | 23,626 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
25,580 | 25,614 | 25,744 | 25,709 | 23,626 |
| IV. Long-term financial investments |
|
|
2,500,054 | 2,500,054 | 2,498,680 | 2,498,680 | 2,497,441 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,451,056 | 1,451,056 | 1,451,056 | 1,451,056 | 1,451,056 |
| 3. Other investments in equity instruments |
|
|
1,084,843 | 1,084,843 | 1,084,843 | 1,084,843 | 1,084,843 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-35,845 | -35,845 | -37,218 | -37,218 | -38,458 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
66,451 | 49,723 | 51,764 | 71,530 | 60,452 |
| 1. Long-term prepaid expenses |
|
|
40,710 | 40,705 | 41,659 | 62,477 | 51,277 |
| 2. Deferred income tax assets |
|
|
1,336 | 160 | 160 | 160 | 461 |
| 3. Other long-term assets |
|
|
24,406 | 8,858 | 9,945 | 8,893 | 8,715 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,864,019 | 6,903,415 | 6,315,880 | 5,412,353 | 5,531,190 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,399,022 | 2,336,354 | 1,702,882 | 804,664 | 1,012,168 |
| I. Current liabilities |
|
|
1,399,022 | 2,336,354 | 1,702,882 | 804,664 | 1,012,168 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 196,091 | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
555,443 | 1,419,009 | 1,144,086 | 579,615 | 798,613 |
| 4. Advances from customers |
|
|
351 | 351 | 351 | 351 | 351 |
| 5. Taxes and other payables to the State Budget |
|
|
9,632 | 14,397 | 12,202 | 8,412 | 11,852 |
| 6. Payables to employees |
|
|
111,779 | 35,046 | 56,630 | 83,986 | 96,325 |
| 7. Short-term accrued expenses |
|
|
4,115 | 58,629 | 53,079 | 88,680 | 6,265 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
695,725 | 607,509 | 390,022 | 6,912 | 72,090 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
21,978 | 5,323 | 46,512 | | 26,672 |
| 14. Price stabilization fund |
|
|
| | | 36,708 | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
4,464,997 | 4,567,061 | 4,612,998 | 4,607,689 | 4,519,022 |
| I. ShareHolder's equity |
|
|
4,464,997 | 4,567,061 | 4,612,998 | 4,607,689 | 4,519,022 |
| 1. Owner's investment capital |
|
|
3,262,350 | 3,262,350 | 3,262,350 | 3,262,350 | 3,262,350 |
| 2. Share capital surplus |
|
|
11,693 | 11,693 | 11,693 | 11,693 | 11,693 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
298,170 | 298,170 | 298,170 | 298,170 | 302,425 |
| 5. Treasury shares |
|
|
-87,388 | -87,388 | -87,388 | -87,388 | -87,388 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
619,581 | 619,581 | 663,236 | 663,236 | 656,667 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
360,591 | 462,656 | 464,938 | 459,629 | 373,276 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
298,754 | 305,262 | 213,712 | 464,938 | 259,245 |
| - Profit after tax undistributed this period |
|
|
61,837 | 157,393 | 251,226 | -5,309 | 114,030 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,864,019 | 6,903,415 | 6,315,880 | 5,412,353 | 5,531,190 |
There is no report.
|
|