|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,503,525 | 5,976,311 | 6,571,138 | 6,878,042 | 7,054,000 |
| I. Cash and cash equivalents |
|
|
235,702 | 201,190 | 94,142 | 60,666 | 24,172 |
| 1. Cash |
|
|
235,702 | 201,190 | 94,142 | 60,666 | 24,172 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | 10 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 10 |
| III. Short-term receivables |
|
|
455,054 | 806,326 | 1,289,481 | 1,310,825 | 1,441,687 |
| 1. Short-term receivables of customers |
|
|
74,995 | 294,081 | 887,215 | 830,059 | 1,069,252 |
| 2. Prepayments to suppliers |
|
|
111,313 | 127,692 | 98,067 | 150,573 | 116,590 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
13,193 | 14,278 | 13,191 | 13,191 | 12,157 |
| 6. Other short-term receivables |
|
|
268,918 | 383,641 | 305,763 | 331,756 | 268,616 |
| 7. Provision for doubtful short-term receivables |
|
|
-13,366 | -13,366 | -14,755 | -14,755 | -24,927 |
| IV. Inventories |
|
|
4,798,007 | 4,759,850 | 5,163,615 | 5,481,571 | 5,585,242 |
| 1. Inventories |
|
|
4,798,007 | 4,759,850 | 5,163,615 | 5,481,571 | 5,585,242 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
14,762 | 208,945 | 23,899 | 24,980 | 2,888 |
| 1. Short-term prepaid expenses |
|
|
3,214 | 3,066 | 2,582 | 5,001 | 2,864 |
| 2. Deductible VAT |
|
|
11,526 | 205,804 | 21,293 | 19,978 | |
| 3. Taxes and the State Receivables |
|
|
22 | 75 | 24 | | 24 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,579,774 | 4,575,320 | 4,249,132 | 3,945,323 | 3,934,015 |
| I. Long-term receivables |
|
|
10,393 | 10,393 | 35,332 | 43,825 | 12,933 |
| 1. Long-term customer's receivables |
|
|
| | | | 12,933 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
10,393 | 10,393 | 35,332 | 43,825 | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,520,785 | 1,491,361 | 1,480,374 | 1,452,344 | 1,860,734 |
| 1. Tangible fixed assets |
|
|
866,194 | 841,491 | 835,193 | 811,851 | 1,132,254 |
| - Cost |
|
|
1,502,096 | 1,502,096 | 1,518,906 | 1,520,057 | 1,858,292 |
| - Accumulated depreciation |
|
|
-635,902 | -660,605 | -683,713 | -708,206 | -726,037 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
654,591 | 649,870 | 645,181 | 640,493 | 728,480 |
| - Cost |
|
|
756,115 | 756,115 | 756,115 | 756,115 | 834,806 |
| - Accumulated depreciation |
|
|
-101,525 | -106,246 | -110,934 | -115,622 | -106,326 |
| III. Real Estate Investments |
|
|
481,576 | 481,576 | 481,576 | 481,576 | 481,576 |
| - Cost |
|
|
481,576 | 481,576 | 481,576 | 481,576 | 481,576 |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,990,902 | 2,074,889 | 1,708,714 | 1,422,659 | 1,024,638 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,990,902 | 2,074,889 | 1,708,714 | 1,422,659 | 1,024,638 |
| IV. Long-term financial investments |
|
|
350,124 | 306,443 | 312,265 | 313,864 | 313,167 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
312,429 | 268,427 | 270,925 | 272,141 | 270,982 |
| 3. Other investments in equity instruments |
|
|
29,096 | 29,416 | 32,740 | 33,122 | 33,647 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -62 |
| 5. Investments holding until maturity |
|
|
8,600 | 8,600 | 8,600 | 8,600 | 8,600 |
| V. Total other long-term assets |
|
|
220,421 | 205,513 | 225,726 | 225,911 | 237,109 |
| 1. Long-term prepaid expenses |
|
|
220,421 | 205,513 | 225,726 | 225,911 | 237,109 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
5,573 | 5,145 | 5,145 | 5,145 | 3,859 |
| TOTAL ASSETS |
|
|
10,083,299 | 10,551,630 | 10,820,271 | 10,823,365 | 10,988,015 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
8,539,185 | 8,808,712 | 9,009,886 | 9,001,559 | 9,386,985 |
| I. Current liabilities |
|
|
5,359,237 | 5,495,401 | 7,265,160 | 6,629,114 | 6,690,074 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,505,421 | 3,283,967 | 4,799,185 | 4,337,918 | 4,671,899 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
933,962 | 219,106 | 577,420 | 610,231 | 126,079 |
| 4. Advances from customers |
|
|
9,600 | 215,199 | 21,356 | 129,014 | 168,299 |
| 5. Taxes and other payables to the State Budget |
|
|
1,633,441 | 1,569,719 | 1,505,708 | 1,319,234 | 1,287,488 |
| 6. Payables to employees |
|
|
3,522 | 3,663 | 3,682 | 7,141 | 3,481 |
| 7. Short-term accrued expenses |
|
|
102,875 | 98,749 | 176,032 | 166,100 | 361,381 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
6,525 | 57,606 | 120,528 | 865 | 14,255 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,565 | 1,428 | 1,361 | 1,247 | 1,215 |
| 14. Price stabilization fund |
|
|
162,328 | 45,964 | 59,888 | 57,364 | 55,978 |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,179,948 | 3,313,311 | 1,744,727 | 2,372,446 | 2,696,911 |
| 1. Long-term payables to sellers |
|
|
1,664,522 | 1,786,369 | 1,102,015 | 855,697 | 1,278,490 |
| 2. Long-term accrued expenses |
|
|
32,060 | 32,060 | 17,060 | 17,060 | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
9,923 | 43,439 | 80,457 | 200,812 | 7,212 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,473,443 | 1,451,443 | 545,194 | 1,298,876 | 1,411,210 |
| 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 |
|
|
1,544,114 | 1,742,918 | 1,810,384 | 1,821,805 | 1,601,030 |
| I. ShareHolder's equity |
|
|
1,544,114 | 1,742,918 | 1,810,384 | 1,821,805 | 1,601,030 |
| 1. Owner's investment capital |
|
|
1,261,968 | 1,261,968 | 1,261,968 | 1,261,968 | 1,261,968 |
| 2. Share capital surplus |
|
|
158 | 158 | 158 | 158 | 158 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-462 | -462 | -462 | -462 | -462 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
206,453 | 406,186 | 473,125 | 486,599 | 266,819 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
409,743 | 207,386 | 198,355 | 209,065 | 206,453 |
| - Profit after tax undistributed this period |
|
|
-203,290 | 198,801 | 274,770 | 277,533 | 60,366 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
75,996 | 75,067 | 75,594 | 73,542 | 72,546 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
10,083,299 | 10,551,630 | 10,820,271 | 10,823,365 | 10,988,015 |
There is no report.
|
|