|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,522,301 | 9,985,294 | 9,567,638 | 10,627,103 | 11,285,905 |
| I. Cash and cash equivalents |
|
|
3,022,796 | 3,319,609 | 3,675,602 | 5,068,970 | 5,635,909 |
| 1. Cash |
|
|
288,383 | 360,230 | 589,054 | 379,169 | 274,413 |
| 2. Cash equivalents |
|
|
2,734,413 | 2,959,380 | 3,086,547 | 4,689,800 | 5,361,496 |
| II. Short-term financial investments |
|
|
1,132,367 | 1,259,688 | 1,177,088 | 1,119,089 | 1,060,073 |
| 1. Trading securities |
|
|
719,448 | 893,816 | 934,263 | 934,765 | 733,143 |
| 2. Provision for diminution in value of trading securities |
|
|
-823 | -770 | -717 | -717 | -823 |
| 3. Investments holding until maturity |
|
|
413,742 | 366,642 | 243,542 | 185,042 | 327,754 |
| III. Short-term receivables |
|
|
3,777,035 | 3,760,845 | 3,154,530 | 3,021,072 | 3,129,469 |
| 1. Short-term receivables of customers |
|
|
3,381,950 | 3,038,395 | 2,883,232 | 2,455,531 | 2,612,750 |
| 2. Prepayments to suppliers |
|
|
184,191 | 208,971 | 180,605 | 411,681 | 240,365 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
250,774 | 334,218 | 249,576 | 342,367 | 416,672 |
| 5. Receivables on short-term loans |
|
|
125 | 100 | 50 | | |
| 6. Other short-term receivables |
|
|
391,647 | 608,172 | 331,694 | 301,677 | 328,272 |
| 7. Provision for doubtful short-term receivables |
|
|
-431,652 | -429,011 | -490,628 | -490,183 | -468,589 |
| IV. Inventories |
|
|
1,353,834 | 1,408,632 | 1,351,561 | 1,229,430 | 1,276,816 |
| 1. Inventories |
|
|
1,408,746 | 1,501,063 | 1,440,459 | 1,317,666 | 1,379,188 |
| 2. Provision for decline in value of inventories |
|
|
-54,912 | -92,431 | -88,898 | -88,236 | -102,372 |
| V. Other current assets |
|
|
236,269 | 236,519 | 208,857 | 188,541 | 183,637 |
| 1. Short-term prepaid expenses |
|
|
19,211 | 29,243 | 19,890 | 24,018 | 14,572 |
| 2. Deductible VAT |
|
|
197,738 | 193,499 | 179,541 | 152,648 | 155,706 |
| 3. Taxes and the State Receivables |
|
|
19,319 | 13,778 | 9,399 | 11,875 | 13,359 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | 28 | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,388,025 | 25,155,475 | 25,174,297 | 25,021,638 | 25,075,025 |
| I. Long-term receivables |
|
|
18,158 | 31,247 | 36,438 | 37,524 | 37,656 |
| 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 |
|
|
18,158 | 31,247 | 36,438 | 37,524 | 37,656 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
14,916,512 | 14,662,836 | 14,439,170 | 14,196,014 | 13,961,348 |
| 1. Tangible fixed assets |
|
|
14,845,247 | 14,592,456 | 14,369,672 | 14,127,364 | 13,890,332 |
| - Cost |
|
|
22,367,176 | 22,378,350 | 22,423,171 | 22,445,489 | 22,462,780 |
| - Accumulated depreciation |
|
|
-7,521,929 | -7,785,894 | -8,053,499 | -8,318,125 | -8,572,448 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
71,266 | 70,380 | 69,498 | 68,650 | 71,016 |
| - Cost |
|
|
94,993 | 94,993 | 94,993 | 94,993 | 95,385 |
| - Accumulated depreciation |
|
|
-23,727 | -24,614 | -25,495 | -26,343 | -24,369 |
| III. Real Estate Investments |
|
|
1,345,380 | 1,317,055 | 2,637,980 | 2,590,193 | 2,542,406 |
| - Cost |
|
|
2,509,257 | 2,509,257 | 3,858,506 | 3,858,506 | 3,858,506 |
| - Accumulated depreciation |
|
|
-1,163,877 | -1,192,202 | -1,220,526 | -1,268,313 | -1,316,100 |
| IV. Long-term assets in progress |
|
|
1,607,782 | 1,986,254 | 1,007,018 | 1,093,217 | 1,452,543 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,607,782 | 1,986,254 | 1,007,018 | 1,093,217 | 1,452,543 |
| IV. Long-term financial investments |
|
|
6,560,456 | 6,234,246 | 6,162,107 | 6,221,629 | 6,198,537 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
6,273,947 | 5,947,738 | 5,896,257 | 5,955,779 | 5,932,687 |
| 3. Other investments in equity instruments |
|
|
286,509 | 286,509 | 265,850 | 265,850 | 265,850 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
426,786 | 428,485 | 413,832 | 414,610 | 439,983 |
| 1. Long-term prepaid expenses |
|
|
346,996 | 343,108 | 338,195 | 349,351 | 356,679 |
| 2. Deferred income tax assets |
|
|
70,479 | 76,073 | 66,359 | 64,304 | 74,055 |
| 3. Other long-term assets |
|
|
9,311 | 9,304 | 9,278 | 955 | 9,249 |
| VI. Goodwills |
|
|
512,951 | 495,351 | 477,752 | 460,152 | 442,552 |
| TOTAL ASSETS |
|
|
34,910,326 | 35,140,769 | 34,741,935 | 35,648,741 | 36,360,931 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
14,140,000 | 14,286,415 | 13,496,031 | 13,860,699 | 13,905,718 |
| I. Current liabilities |
|
|
3,936,140 | 4,013,972 | 4,110,085 | 3,497,047 | 4,052,286 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,232,785 | 1,135,122 | 1,264,392 | 940,159 | 1,244,303 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
622,128 | 642,442 | 758,381 | 614,760 | 724,015 |
| 4. Advances from customers |
|
|
705,704 | 697,702 | 886,756 | 988,356 | 999,031 |
| 5. Taxes and other payables to the State Budget |
|
|
199,150 | 111,655 | 157,232 | 230,723 | 170,539 |
| 6. Payables to employees |
|
|
59,634 | 15,700 | 26,103 | 29,332 | 59,952 |
| 7. Short-term accrued expenses |
|
|
631,571 | 546,756 | 633,942 | 561,027 | 638,365 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,121 | 16,870 | 7,448 | 9,989 | 4,629 |
| 11. Other short-term payables |
|
|
472,235 | 833,323 | 359,195 | 108,512 | 181,091 |
| 12. Provision for short term payables |
|
|
5,569 | 5,049 | 4,806 | 4,606 | 23,110 |
| 13. Bonus and welfare fund |
|
|
5,241 | 9,354 | 11,830 | 9,583 | 7,252 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,203,860 | 10,272,443 | 9,385,947 | 10,363,652 | 9,853,432 |
| 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 |
|
|
452,023 | 467,732 | 469,266 | 466,178 | 466,290 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
9,510,034 | 9,561,905 | 8,668,161 | 9,646,992 | 9,152,740 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
189,101 | 189,101 | 189,101 | 189,101 | 188,943 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
52,373 | 53,580 | 59,418 | 61,211 | 45,322 |
| 11. Long-term unrealized revenue |
|
|
330 | 125 | | 170 | 136 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
20,770,326 | 20,854,353 | 21,245,903 | 21,788,042 | 22,455,213 |
| I. ShareHolder's equity |
|
|
20,770,326 | 20,854,353 | 21,245,903 | 21,788,042 | 22,455,213 |
| 1. Owner's investment capital |
|
|
4,097,143 | 4,097,143 | 4,710,134 | 4,710,134 | 4,710,134 |
| 2. Share capital surplus |
|
|
1,050,489 | 1,050,489 | 1,050,489 | 1,012,946 | 1,012,946 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-47,622 | -47,622 | -47,622 | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
415,591 | 415,591 | 415,591 | 415,591 | 415,591 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
11,803,321 | 11,870,809 | 11,602,300 | 12,081,955 | 12,761,306 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
9,615,460 | 11,390,328 | 10,767,954 | 10,766,864 | 10,766,891 |
| - Profit after tax undistributed this period |
|
|
2,187,861 | 480,482 | 834,346 | 1,315,091 | 1,994,415 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,451,404 | 3,467,943 | 3,515,011 | 3,567,415 | 3,555,235 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
34,910,326 | 35,140,769 | 34,741,935 | 35,648,741 | 36,360,931 |
There is no report.
|
|