|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
22,198,876 | 21,207,354 | 25,919,087 | 26,361,761 | 25,673,157 |
| I. Cash and cash equivalents |
|
|
1,000,179 | 877,163 | 927,544 | 613,506 | 622,973 |
| 1. Cash |
|
|
415,179 | 351,481 | 643,044 | 386,506 | 562,273 |
| 2. Cash equivalents |
|
|
585,000 | 525,682 | 284,500 | 227,000 | 60,700 |
| II. Short-term financial investments |
|
|
8,421,874 | 7,613,097 | 10,282,450 | 10,647,912 | 8,571,356 |
| 1. Trading securities |
|
|
600,855 | 783,708 | 1,327,285 | 1,527,870 | 283,029 |
| 2. Provision for diminution in value of trading securities |
|
|
-37,086 | -37,086 | -37,086 | -37,086 | -37,086 |
| 3. Investments holding until maturity |
|
|
7,858,105 | 6,866,475 | 8,992,251 | 9,157,128 | 8,325,412 |
| III. Short-term receivables |
|
|
12,142,446 | 12,041,555 | 14,019,741 | 14,317,091 | 15,743,995 |
| 1. Short-term receivables of customers |
|
|
12,112,998 | 12,014,233 | 13,976,462 | 14,254,549 | 15,722,588 |
| 2. Prepayments to suppliers |
|
|
15,720 | 14,350 | 9,548 | 8,534 | 6,992 |
| 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 |
|
|
250,457 | 245,512 | 267,721 | 287,684 | 244,077 |
| 7. Provision for doubtful short-term receivables |
|
|
-236,730 | -232,540 | -233,990 | -233,677 | -229,662 |
| IV. Inventories |
|
|
1,574 | 1,479 | 1,846 | 2,513 | 2,128 |
| 1. Inventories |
|
|
1,574 | 1,479 | 1,846 | 2,513 | 2,128 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
632,802 | 674,060 | 687,506 | 780,739 | 732,705 |
| 1. Short-term prepaid expenses |
|
|
610,543 | 656,204 | 674,055 | 773,676 | 723,683 |
| 2. Deductible VAT |
|
|
17,491 | 13,088 | 7,466 | 2,027 | 4,002 |
| 3. Taxes and the State Receivables |
|
|
4,768 | 4,768 | 5,985 | 5,036 | 5,020 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,209,190 | 5,738,453 | 4,775,418 | 4,874,144 | 7,866,110 |
| I. Long-term receivables |
|
|
30,432 | 31,517 | 31,518 | 31,523 | 32,038 |
| 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 |
|
|
30,432 | 31,517 | 31,518 | 31,523 | 32,038 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
350,999 | 354,107 | 349,073 | 343,447 | 335,611 |
| 1. Tangible fixed assets |
|
|
277,998 | 284,792 | 284,415 | 283,086 | 276,373 |
| - Cost |
|
|
626,951 | 637,496 | 643,488 | 650,689 | 645,825 |
| - Accumulated depreciation |
|
|
-348,953 | -352,705 | -359,073 | -367,603 | -369,452 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
73,001 | 69,315 | 64,658 | 60,361 | 59,238 |
| - Cost |
|
|
215,988 | 216,979 | 216,979 | 217,329 | 220,952 |
| - Accumulated depreciation |
|
|
-142,987 | -147,664 | -152,322 | -156,968 | -161,714 |
| III. Real Estate Investments |
|
|
792,728 | 784,831 | 776,949 | 769,067 | 761,171 |
| - Cost |
|
|
1,105,607 | 1,105,607 | 1,105,607 | 1,105,607 | 1,105,607 |
| - Accumulated depreciation |
|
|
-312,879 | -320,776 | -328,658 | -336,540 | -344,437 |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
4,936,642 | 4,467,944 | 3,520,279 | 3,631,910 | 6,649,179 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
64,539 | 64,539 | 64,539 | 49,636 | 49,636 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-39,607 | -40,289 | -41,760 | -42,311 | -42,065 |
| 5. Investments holding until maturity |
|
|
4,911,710 | 4,443,694 | 3,497,500 | 3,624,585 | 6,641,607 |
| V. Total other long-term assets |
|
|
98,389 | 100,053 | 97,598 | 98,197 | 88,112 |
| 1. Long-term prepaid expenses |
|
|
86,115 | 84,553 | 74,999 | 64,965 | 62,756 |
| 2. Deferred income tax assets |
|
|
12,274 | 15,501 | 22,599 | 33,231 | 25,356 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
28,408,066 | 26,945,807 | 30,694,505 | 31,235,905 | 33,539,266 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,401,041 | 18,831,061 | 22,257,484 | 22,518,183 | 25,418,052 |
| I. Current liabilities |
|
|
20,249,973 | 18,685,527 | 22,121,016 | 22,392,176 | 25,301,218 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
729,438 | | 882,825 | 934,164 | 1,142,776 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,277,365 | 3,184,630 | 3,826,013 | 4,198,925 | 4,508,235 |
| 4. Advances from customers |
|
|
433,991 | 447,923 | 541,577 | 667,610 | 740,205 |
| 5. Taxes and other payables to the State Budget |
|
|
99,649 | 201,782 | 150,379 | 155,271 | 131,670 |
| 6. Payables to employees |
|
|
316,719 | 415,216 | 261,758 | 225,927 | 232,389 |
| 7. Short-term accrued expenses |
|
|
47,824 | 63,827 | 95,072 | 144,252 | 101,582 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
29,098 | 29,889 | 32,214 | 33,499 | 35,835 |
| 11. Other short-term payables |
|
|
894,042 | 86,419 | 109,645 | 95,565 | 87,290 |
| 12. Provision for short term payables |
|
|
14,390,921 | 14,233,446 | 16,179,291 | 15,896,246 | 18,290,589 |
| 13. Bonus and welfare fund |
|
|
30,927 | 22,396 | 42,242 | 40,718 | 30,648 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
151,067 | 145,534 | 136,468 | 126,007 | 116,834 |
| 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 |
|
|
33,002 | 36,781 | 35,981 | 36,049 | 36,098 |
| 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 |
|
|
1,377 | 1,377 | 1,377 | 1,362 | 1,245 |
| 11. Long-term unrealized revenue |
|
|
116,688 | 107,376 | 99,110 | 88,595 | 79,491 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
8,007,025 | 8,114,747 | 8,437,021 | 8,717,722 | 8,121,214 |
| I. ShareHolder's equity |
|
|
8,007,025 | 8,114,747 | 8,437,021 | 8,717,722 | 8,121,214 |
| 1. Owner's investment capital |
|
|
2,342,419 | 2,342,419 | 2,342,419 | 2,342,419 | 2,342,419 |
| 2. Share capital surplus |
|
|
3,716,659 | 3,716,659 | 3,716,659 | 3,716,659 | 3,716,659 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
179,212 | 179,212 | 179,212 | 179,212 | 179,212 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
343,467 | 357,196 | 372,774 | 381,836 | 385,982 |
| 11. After tax undistributed profit |
|
|
1,079,506 | 1,189,343 | 1,484,323 | 1,745,742 | 1,146,794 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
256,066 | 256,066 | 1,138,646 | 1,132,652 | 383,241 |
| - Profit after tax undistributed this period |
|
|
823,440 | 933,277 | 345,677 | 613,090 | 763,552 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
345,763 | 329,918 | 341,634 | 351,854 | 350,149 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
28,408,066 | 26,945,807 | 30,694,505 | 31,235,905 | 33,539,266 |
There is no report.
|
|