|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
536,645 | 710,912 | 793,403 | 879,797 | 814,052 |
 | I. Cash and cash equivalents |
|
|
168,868 | 176,281 | 141,058 | 447,962 | 284,311 |
 | 1. Cash |
|
|
85,154 | 94,638 | 72,478 | 136,550 | 193,535 |
 | 2. Cash equivalents |
|
|
83,715 | 81,643 | 68,579 | 311,412 | 90,776 |
 | II. Short-term financial investments |
|
|
106,956 | 276,882 | 370,556 | 148,322 | 224,326 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
106,956 | 276,882 | 370,556 | 148,322 | 224,326 |
 | III. Short-term receivables |
|
|
30,101 | 51,861 | 35,016 | 70,457 | 28,311 |
 | 1. Short-term receivables of customers |
|
|
19,335 | 37,063 | 15,505 | 32,721 | 20,225 |
 | 2. Prepayments to suppliers |
|
|
3,759 | 6,216 | 11,935 | 21,164 | 3,998 |
 | 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 |
|
|
9,766 | 11,425 | 10,453 | 19,381 | 7,020 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,759 | -2,843 | -2,877 | -2,808 | -2,931 |
 | IV. Inventories |
|
|
149,451 | 125,024 | 152,513 | 129,017 | 197,222 |
 | 1. Inventories |
|
|
149,451 | 125,024 | 152,513 | 129,017 | 197,222 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
81,269 | 80,863 | 94,260 | 84,039 | 79,883 |
 | 1. Short-term prepaid expenses |
|
|
1,204 | 200 | 15,176 | 7,563 | 957 |
 | 2. Deductible VAT |
|
|
78,323 | 79,238 | 77,658 | 75,019 | 77,472 |
 | 3. Taxes and the State Receivables |
|
|
1,741 | 1,425 | 1,426 | 1,456 | 1,453 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,180,446 | 2,188,173 | 2,178,340 | 2,119,073 | 2,219,280 |
 | I. Long-term receivables |
|
|
| 220 | | | |
 | 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 |
|
|
| 220 | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,919,843 | 1,937,979 | 1,959,614 | 1,879,825 | 1,974,981 |
 | 1. Tangible fixed assets |
|
|
1,918,671 | 1,936,874 | 1,958,599 | 1,878,936 | 1,974,159 |
 | - Cost |
|
|
2,822,326 | 2,873,340 | 2,933,569 | 2,871,403 | 3,029,584 |
 | - Accumulated depreciation |
|
|
-903,655 | -936,466 | -974,969 | -992,467 | -1,055,424 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,172 | 1,105 | 1,015 | 889 | 822 |
 | - Cost |
|
|
4,028 | 4,139 | 4,186 | 4,094 | 4,258 |
 | - Accumulated depreciation |
|
|
-2,856 | -3,034 | -3,171 | -3,205 | -3,436 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
167,303 | 173,257 | 146,165 | 168,515 | 175,571 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
167,303 | 173,257 | 146,165 | 168,515 | 175,571 |
 | IV. Long-term financial investments |
|
|
58,237 | 57,523 | 55,448 | 51,392 | 50,188 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
18,345 | 17,620 | 15,545 | 13,790 | 13,188 |
 | 3. Other investments in equity instruments |
|
|
41,306 | 41,306 | 41,306 | 41,306 | 41,306 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,414 | -1,404 | -1,404 | -3,705 | -4,307 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
35,062 | 19,194 | 17,112 | 19,341 | 18,540 |
 | 1. Long-term prepaid expenses |
|
|
23,392 | 15,702 | 16,440 | 16,947 | 16,253 |
 | 2. Deferred income tax assets |
|
|
11,671 | 3,492 | 672 | 2,394 | 2,287 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,717,091 | 2,899,084 | 2,971,743 | 2,998,870 | 3,033,332 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
408,192 | 390,719 | 562,351 | 567,823 | 363,397 |
 | I. Current liabilities |
|
|
220,303 | 202,386 | 415,999 | 438,569 | 231,278 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
39,773 | 34,573 | 41,174 | 31,891 | 24,509 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
23,739 | 24,984 | 38,831 | 28,969 | 20,658 |
 | 4. Advances from customers |
|
|
11,563 | 53,668 | 20,817 | 11,136 | 6,690 |
 | 5. Taxes and other payables to the State Budget |
|
|
39,473 | 41,693 | 51,294 | 78,588 | 62,138 |
 | 6. Payables to employees |
|
|
60,005 | 13,231 | 27,718 | 24,666 | 80,522 |
 | 7. Short-term accrued expenses |
|
|
11,302 | 4,225 | 7,843 | 1,511 | 8,628 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,085 | 14,977 | 211,090 | 245,534 | 13,167 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
27,364 | 15,035 | 17,232 | 16,274 | 14,965 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
187,889 | 188,334 | 146,352 | 129,254 | 132,119 |
 | 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 |
|
|
| 2,455 | 1,291 | 1,473 | 1,473 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
176,942 | 174,932 | 134,005 | 116,835 | 120,379 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | 109 | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
10,947 | 10,947 | 10,947 | 10,947 | 10,268 |
 | B. OWNER'S EQUITY |
|
|
2,308,899 | 2,508,365 | 2,409,392 | 2,431,047 | 2,669,935 |
 | I. ShareHolder's equity |
|
|
2,308,899 | 2,508,365 | 2,409,392 | 2,431,047 | 2,669,935 |
 | 1. Owner's investment capital |
|
|
879,450 | 879,450 | 879,450 | 879,450 | 879,450 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
49,139 | 49,139 | 49,139 | 49,139 | 49,139 |
 | 7. Differences upon foreign exchange rate |
|
|
140,472 | 177,365 | 191,316 | 161,171 | 212,425 |
 | 8. Investment and development funds |
|
|
246,114 | 246,114 | 246,114 | 246,114 | 246,114 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
244,457 | 373,966 | 246,887 | 321,603 | 422,615 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
78,734 | 264,081 | 62,789 | 87,220 | 50,143 |
 | - Profit after tax undistributed this period |
|
|
165,723 | 109,885 | 184,098 | 234,383 | 372,472 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
749,266 | 782,331 | 796,486 | 773,570 | 860,191 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,717,091 | 2,899,084 | 2,971,743 | 2,998,870 | 3,033,332 |
There is no report.
|
|