|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
728,156 | 536,645 | 710,912 | 793,403 | 879,797 |
| I. Cash and cash equivalents |
|
|
319,747 | 168,868 | 176,281 | 141,058 | 447,962 |
| 1. Cash |
|
|
129,640 | 85,154 | 94,638 | 72,478 | 136,550 |
| 2. Cash equivalents |
|
|
190,107 | 83,715 | 81,643 | 68,579 | 311,412 |
| II. Short-term financial investments |
|
|
111,858 | 106,956 | 276,882 | 370,556 | 148,322 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
111,858 | 106,956 | 276,882 | 370,556 | 148,322 |
| III. Short-term receivables |
|
|
36,519 | 30,101 | 51,861 | 35,016 | 70,457 |
| 1. Short-term receivables of customers |
|
|
8,036 | 19,335 | 37,063 | 15,505 | 32,721 |
| 2. Prepayments to suppliers |
|
|
19,162 | 3,759 | 6,216 | 11,935 | 21,164 |
| 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 |
|
|
12,063 | 9,766 | 11,425 | 10,453 | 19,381 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,743 | -2,759 | -2,843 | -2,877 | -2,808 |
| IV. Inventories |
|
|
180,468 | 149,451 | 125,024 | 152,513 | 129,017 |
| 1. Inventories |
|
|
180,468 | 149,451 | 125,024 | 152,513 | 129,017 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
79,565 | 81,269 | 80,863 | 94,260 | 84,039 |
| 1. Short-term prepaid expenses |
|
|
629 | 1,204 | 200 | 15,176 | 7,563 |
| 2. Deductible VAT |
|
|
77,330 | 78,323 | 79,238 | 77,658 | 75,019 |
| 3. Taxes and the State Receivables |
|
|
1,606 | 1,741 | 1,425 | 1,426 | 1,456 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,165,791 | 2,180,446 | 2,188,173 | 2,178,340 | 2,119,073 |
| 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 |
|
|
1,919,941 | 1,919,843 | 1,937,979 | 1,959,614 | 1,879,825 |
| 1. Tangible fixed assets |
|
|
1,918,677 | 1,918,671 | 1,936,874 | 1,958,599 | 1,878,936 |
| - Cost |
|
|
2,790,244 | 2,822,326 | 2,873,340 | 2,933,569 | 2,871,403 |
| - Accumulated depreciation |
|
|
-871,567 | -903,655 | -936,466 | -974,969 | -992,467 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,264 | 1,172 | 1,105 | 1,015 | 889 |
| - Cost |
|
|
4,006 | 4,028 | 4,139 | 4,186 | 4,094 |
| - Accumulated depreciation |
|
|
-2,742 | -2,856 | -3,034 | -3,171 | -3,205 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
158,780 | 167,303 | 173,257 | 146,165 | 168,515 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
158,780 | 167,303 | 173,257 | 146,165 | 168,515 |
| IV. Long-term financial investments |
|
|
59,346 | 58,237 | 57,523 | 55,448 | 51,392 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
19,454 | 18,345 | 17,620 | 15,545 | 13,790 |
| 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 | -1,414 | -1,404 | -1,404 | -3,705 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
27,725 | 35,062 | 19,194 | 17,112 | 19,341 |
| 1. Long-term prepaid expenses |
|
|
20,151 | 23,392 | 15,702 | 16,440 | 16,947 |
| 2. Deferred income tax assets |
|
|
7,574 | 11,671 | 3,492 | 672 | 2,394 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,893,947 | 2,717,091 | 2,899,084 | 2,971,743 | 2,998,870 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
632,099 | 408,192 | 390,719 | 562,351 | 567,823 |
| I. Current liabilities |
|
|
393,795 | 220,303 | 202,386 | 415,999 | 438,569 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
41,243 | 39,773 | 34,573 | 41,174 | 31,891 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
43,871 | 23,739 | 24,984 | 38,831 | 28,969 |
| 4. Advances from customers |
|
|
30,008 | 11,563 | 53,668 | 20,817 | 11,136 |
| 5. Taxes and other payables to the State Budget |
|
|
47,786 | 39,473 | 41,693 | 51,294 | 78,588 |
| 6. Payables to employees |
|
|
24,167 | 60,005 | 13,231 | 27,718 | 24,666 |
| 7. Short-term accrued expenses |
|
|
4,217 | 11,302 | 4,225 | 7,843 | 1,511 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
174,965 | 7,085 | 14,977 | 211,090 | 245,534 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
27,538 | 27,364 | 15,035 | 17,232 | 16,274 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
238,303 | 187,889 | 188,334 | 146,352 | 129,254 |
| 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 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
227,357 | 176,942 | 174,932 | 134,005 | 116,835 |
| 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 | 10,947 |
| B. OWNER'S EQUITY |
|
|
2,261,848 | 2,308,899 | 2,508,365 | 2,409,392 | 2,431,047 |
| I. ShareHolder's equity |
|
|
2,261,848 | 2,308,899 | 2,508,365 | 2,409,392 | 2,431,047 |
| 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 |
|
|
135,230 | 140,472 | 177,365 | 191,316 | 161,171 |
| 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 |
|
|
158,559 | 244,457 | 373,966 | 246,887 | 321,603 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
10,939 | 78,734 | 264,081 | 62,789 | 87,220 |
| - Profit after tax undistributed this period |
|
|
147,621 | 165,723 | 109,885 | 184,098 | 234,383 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
793,356 | 749,266 | 782,331 | 796,486 | 773,570 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,893,947 | 2,717,091 | 2,899,084 | 2,971,743 | 2,998,870 |
There is no report.
|
|