|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,808,444 | 1,964,300 | 1,854,902 | 1,892,771 | 1,951,758 |
| I. Cash and cash equivalents |
|
|
266,583 | 547,388 | 314,637 | 239,489 | 404,822 |
| 1. Cash |
|
|
89,583 | 153,888 | 128,637 | 79,489 | 79,822 |
| 2. Cash equivalents |
|
|
177,000 | 393,500 | 186,000 | 160,000 | 325,000 |
| II. Short-term financial investments |
|
|
341,844 | 320,384 | 465,000 | 623,748 | 545,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
341,844 | 320,384 | 465,000 | 623,748 | 545,000 |
| III. Short-term receivables |
|
|
604,462 | 550,573 | 533,085 | 486,057 | 469,437 |
| 1. Short-term receivables of customers |
|
|
168,494 | 158,839 | 86,064 | 35,701 | 35,036 |
| 2. Prepayments to suppliers |
|
|
32,061 | 44,273 | 42,864 | 36,428 | 35,875 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
154,954 | 149,683 | 141,483 | 130,483 | 119,033 |
| 6. Other short-term receivables |
|
|
261,357 | 259,049 | 353,879 | 353,175 | 349,224 |
| 7. Provision for doubtful short-term receivables |
|
|
-12,405 | -61,271 | -91,205 | -69,730 | -69,730 |
| IV. Inventories |
|
|
557,142 | 505,924 | 497,596 | 497,540 | 489,736 |
| 1. Inventories |
|
|
595,370 | 545,303 | 536,975 | 536,168 | 528,369 |
| 2. Provision for decline in value of inventories |
|
|
-38,228 | -39,379 | -39,379 | -38,627 | -38,632 |
| V. Other current assets |
|
|
38,413 | 40,032 | 44,584 | 45,937 | 42,761 |
| 1. Short-term prepaid expenses |
|
|
6,241 | 4,380 | 10,692 | 11,408 | 7,153 |
| 2. Deductible VAT |
|
|
12,862 | 14,166 | 14,861 | 15,740 | 16,903 |
| 3. Taxes and the State Receivables |
|
|
19,311 | 21,485 | 19,031 | 18,789 | 18,705 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,611,352 | 3,873,630 | 3,710,846 | 3,666,540 | 3,594,363 |
| I. Long-term receivables |
|
|
808,060 | 1,059,471 | 953,813 | 936,143 | 918,477 |
| 1. Long-term customer's receivables |
|
|
60,000 | 60,006 | 60,000 | 60,000 | 60,000 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
9,896 | 9,896 | 9,896 | 9,896 | 9,896 |
| 5. Other long-term receivables |
|
|
791,175 | 1,060,251 | 972,269 | 972,269 | 972,274 |
| 6. Provision for doubtful long-term receivables |
|
|
-53,011 | -70,682 | -88,352 | -106,022 | -123,693 |
| II. Fixed assets |
|
|
1,557,393 | 1,547,312 | 1,530,724 | 1,477,508 | 1,471,497 |
| 1. Tangible fixed assets |
|
|
991,797 | 987,748 | 975,176 | 931,239 | 931,785 |
| - Cost |
|
|
1,865,996 | 1,884,888 | 1,870,235 | 1,852,385 | 1,872,639 |
| - Accumulated depreciation |
|
|
-874,199 | -897,140 | -895,059 | -921,146 | -940,853 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
565,596 | 559,564 | 555,548 | 546,269 | 539,712 |
| - Cost |
|
|
718,545 | 719,117 | 718,926 | 718,969 | 718,905 |
| - Accumulated depreciation |
|
|
-152,950 | -159,553 | -163,378 | -172,699 | -179,193 |
| III. Real Estate Investments |
|
|
190,252 | 189,903 | 189,113 | 188,324 | 187,535 |
| - Cost |
|
|
200,749 | 201,186 | 201,186 | 201,186 | 201,186 |
| - Accumulated depreciation |
|
|
-10,498 | -11,284 | -12,073 | -12,862 | -13,651 |
| IV. Long-term assets in progress |
|
|
131,866 | 119,186 | 137,034 | 131,453 | 132,998 |
| 1. Costs of long-term production, business in progress |
|
|
| 674 | | | |
| 2. Costs of construction in progress |
|
|
131,866 | 118,512 | 137,034 | 131,453 | 132,998 |
| IV. Long-term financial investments |
|
|
800,959 | 826,387 | 778,865 | 828,997 | 775,493 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
799,058 | 824,486 | 776,963 | 827,095 | 773,591 |
| 3. Other investments in equity instruments |
|
|
1,902 | 1,902 | 1,902 | 1,902 | 1,902 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
122,822 | 131,371 | 121,296 | 104,115 | 108,363 |
| 1. Long-term prepaid expenses |
|
|
122,753 | 131,302 | 121,296 | 104,115 | 108,363 |
| 2. Deferred income tax assets |
|
|
69 | 69 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,419,796 | 5,837,931 | 5,565,747 | 5,559,311 | 5,546,121 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,596,664 | 1,852,576 | 1,662,769 | 1,617,929 | 1,681,507 |
| I. Current liabilities |
|
|
1,252,878 | 1,527,941 | 1,341,595 | 1,300,437 | 1,371,284 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
97,718 | 202,655 | 36,084 | 40,775 | 14,982 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
10,121 | 18,212 | 15,396 | 12,483 | 8,318 |
| 4. Advances from customers |
|
|
50,346 | 30,962 | 79,191 | 10,131 | 33,388 |
| 5. Taxes and other payables to the State Budget |
|
|
19,127 | 47,461 | 11,485 | 22,592 | 15,479 |
| 6. Payables to employees |
|
|
18,056 | 30,344 | 15,025 | 16,408 | 16,845 |
| 7. Short-term accrued expenses |
|
|
517,683 | 528,192 | 521,682 | 538,313 | 535,992 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
3,463 | 8,500 | 11,173 | 10,261 | 9,124 |
| 11. Other short-term payables |
|
|
512,477 | 634,109 | 628,929 | 626,002 | 716,604 |
| 12. Provision for short term payables |
|
|
995 | 995 | 995 | | |
| 13. Bonus and welfare fund |
|
|
22,893 | 26,511 | 21,635 | 23,471 | 20,554 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
343,786 | 324,635 | 321,174 | 317,492 | 310,223 |
| 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 |
|
|
76,748 | 76,765 | 78,826 | 78,869 | 78,869 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
9,454 | | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
228,097 | 219,575 | 219,775 | 217,610 | 211,695 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
29,486 | 28,295 | 22,573 | 21,012 | 19,659 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,823,132 | 3,985,355 | 3,902,978 | 3,941,382 | 3,864,614 |
| I. ShareHolder's equity |
|
|
3,823,132 | 3,985,355 | 3,902,978 | 3,941,382 | 3,864,614 |
| 1. Owner's investment capital |
|
|
3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
11,949 | 11,949 | 11,949 | 11,949 | 11,949 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-35,470 | -35,470 | -35,470 | -35,470 | -35,470 |
| 7. Differences upon foreign exchange rate |
|
|
-187,960 | -176,291 | -185,930 | -190,160 | -172,666 |
| 8. Investment and development funds |
|
|
63,704 | 63,704 | 63,704 | 66,357 | 66,357 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
596,505 | 730,954 | 678,836 | 714,453 | 622,541 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
636,886 | 622,067 | 725,688 | 706,715 | 621,453 |
| - Profit after tax undistributed this period |
|
|
-40,381 | 108,888 | -46,852 | 7,739 | 1,089 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
374,404 | 390,508 | 369,890 | 374,251 | 371,902 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,419,796 | 5,837,931 | 5,565,747 | 5,559,311 | 5,546,121 |
There is no report.
|
|