|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
20,878,581 | 24,200,170 | 24,306,122 | 23,751,778 | 24,016,137 |
| I. Cash and cash equivalents |
|
|
2,841,903 | 4,587,680 | 4,445,072 | 4,630,062 | 4,806,052 |
| 1. Cash |
|
|
1,014,047 | 1,223,137 | 1,309,926 | 1,306,256 | 1,412,914 |
| 2. Cash equivalents |
|
|
1,827,856 | 3,364,544 | 3,135,146 | 3,323,807 | 3,393,138 |
| II. Short-term financial investments |
|
|
2,655,835 | 2,697,363 | 3,241,965 | 3,803,308 | 3,550,712 |
| 1. Trading securities |
|
|
802,315 | 812,192 | 812,192 | 812,192 | 812,192 |
| 2. Provision for diminution in value of trading securities |
|
|
-56,180 | -94,802 | -84,432 | -68,584 | -100,421 |
| 3. Investments holding until maturity |
|
|
1,909,699 | 1,979,973 | 2,514,205 | 3,059,700 | 2,838,941 |
| III. Short-term receivables |
|
|
11,044,413 | 13,351,350 | 12,003,366 | 11,240,417 | 12,130,966 |
| 1. Short-term receivables of customers |
|
|
1,718,699 | 2,745,462 | 2,556,747 | 2,175,871 | 3,204,963 |
| 2. Prepayments to suppliers |
|
|
6,095,456 | 6,623,613 | 5,360,649 | 5,259,222 | 5,496,804 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
298,296 | 698,793 | 726,135 | 459,709 | 449,104 |
| 6. Other short-term receivables |
|
|
3,009,722 | 3,376,771 | 3,456,427 | 3,481,862 | 3,115,777 |
| 7. Provision for doubtful short-term receivables |
|
|
-77,760 | -93,288 | -96,591 | -136,248 | -135,682 |
| IV. Inventories |
|
|
4,184,901 | 3,439,520 | 4,495,554 | 3,953,197 | 3,390,604 |
| 1. Inventories |
|
|
4,215,376 | 3,471,043 | 4,527,186 | 3,993,808 | 3,429,860 |
| 2. Provision for decline in value of inventories |
|
|
-30,475 | -31,522 | -31,632 | -40,611 | -39,257 |
| V. Other current assets |
|
|
151,529 | 124,256 | 120,163 | 124,793 | 137,803 |
| 1. Short-term prepaid expenses |
|
|
31,752 | 26,722 | 27,240 | 18,040 | 29,681 |
| 2. Deductible VAT |
|
|
104,792 | 83,980 | 77,588 | 95,320 | 92,184 |
| 3. Taxes and the State Receivables |
|
|
14,985 | 13,555 | 15,335 | 11,434 | 15,937 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,884,800 | 9,934,795 | 9,892,290 | 10,326,517 | 10,353,120 |
| I. Long-term receivables |
|
|
500,003 | 508,302 | 509,184 | 682,625 | 726,140 |
| 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 |
|
|
539,683 | 547,983 | 548,865 | 720,716 | 764,232 |
| 6. Provision for doubtful long-term receivables |
|
|
-39,681 | -39,681 | -39,681 | -38,092 | -38,092 |
| II. Fixed assets |
|
|
4,058,185 | 3,997,186 | 4,074,414 | 4,180,851 | 3,994,486 |
| 1. Tangible fixed assets |
|
|
3,101,359 | 2,989,823 | 2,962,347 | 2,951,049 | 2,789,458 |
| - Cost |
|
|
9,012,021 | 8,963,779 | 9,042,114 | 9,104,578 | 8,953,406 |
| - Accumulated depreciation |
|
|
-5,910,661 | -5,973,956 | -6,079,767 | -6,153,529 | -6,163,948 |
| 2. Fixed assets of financial leasing |
|
|
103,592 | 111,198 | 233,247 | 245,232 | 234,457 |
| - Cost |
|
|
140,369 | 151,365 | 278,947 | 296,300 | 290,276 |
| - Accumulated depreciation |
|
|
-36,777 | -40,167 | -45,700 | -51,067 | -55,819 |
| 3. Intangible fixed assets |
|
|
853,234 | 896,165 | 878,820 | 984,570 | 970,571 |
| - Cost |
|
|
1,102,835 | 1,171,498 | 1,162,657 | 1,308,776 | 1,308,642 |
| - Accumulated depreciation |
|
|
-249,601 | -275,333 | -283,838 | -324,206 | -338,072 |
| III. Real Estate Investments |
|
|
575,806 | 572,368 | 573,675 | 807,167 | 795,269 |
| - Cost |
|
|
673,884 | 673,485 | 678,775 | 932,594 | 924,531 |
| - Accumulated depreciation |
|
|
-98,078 | -101,117 | -105,100 | -125,427 | -129,262 |
| IV. Long-term assets in progress |
|
|
392,977 | 500,710 | 385,143 | 225,053 | 302,150 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
392,977 | 500,710 | 385,143 | 225,053 | 302,150 |
| IV. Long-term financial investments |
|
|
3,017,519 | 3,016,749 | 2,997,882 | 2,997,299 | 3,098,729 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,498,287 | 2,539,691 | 2,529,023 | 2,505,253 | 2,498,518 |
| 3. Other investments in equity instruments |
|
|
338,694 | 338,020 | 339,821 | 337,008 | 362,543 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-55,142 | -55,142 | -55,142 | -55,142 | -55,142 |
| 5. Investments holding until maturity |
|
|
235,680 | 194,180 | 184,180 | 210,180 | 292,810 |
| V. Total other long-term assets |
|
|
1,252,982 | 1,257,892 | 1,276,146 | 1,216,304 | 1,228,610 |
| 1. Long-term prepaid expenses |
|
|
1,235,705 | 1,245,965 | 1,250,091 | 1,175,484 | 1,201,072 |
| 2. Deferred income tax assets |
|
|
17,252 | 11,928 | 26,055 | 40,820 | 27,537 |
| 3. Other long-term assets |
|
|
25 | | | | |
| VI. Goodwills |
|
|
87,328 | 81,587 | 75,846 | 217,217 | 207,736 |
| TOTAL ASSETS |
|
|
30,763,381 | 34,134,965 | 34,198,412 | 34,078,294 | 34,369,257 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
19,993,951 | 23,001,530 | 22,875,627 | 22,934,261 | 23,419,639 |
| I. Current liabilities |
|
|
17,722,957 | 20,031,222 | 19,671,136 | 19,399,729 | 20,037,216 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
11,245,220 | 12,669,935 | 13,307,234 | 12,777,752 | 13,560,512 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
733,246 | 870,889 | 1,599,508 | 1,435,281 | 1,723,666 |
| 4. Advances from customers |
|
|
646,164 | 1,646,250 | 539,138 | 1,282,452 | 721,544 |
| 5. Taxes and other payables to the State Budget |
|
|
298,040 | 148,960 | 177,920 | 206,354 | 199,123 |
| 6. Payables to employees |
|
|
33,373 | 37,310 | 20,667 | 68,788 | 49,894 |
| 7. Short-term accrued expenses |
|
|
561,598 | 506,184 | 671,903 | 476,792 | 518,735 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
19,883 | 18,070 | 14,635 | 947 | 403 |
| 11. Other short-term payables |
|
|
4,146,082 | 4,113,645 | 3,309,570 | 3,125,263 | 3,242,107 |
| 12. Provision for short term payables |
|
|
133 | 133 | 135 | 136 | 81 |
| 13. Bonus and welfare fund |
|
|
39,218 | 19,844 | 30,428 | 25,964 | 21,151 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,270,994 | 2,970,309 | 3,204,491 | 3,534,532 | 3,382,423 |
| 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 |
|
|
1,408,239 | 1,408,563 | 1,175,395 | 39,693 | 36,602 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
626,146 | 1,333,984 | 1,799,858 | 3,223,413 | 3,084,251 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
212,253 | 212,363 | 208,760 | 246,799 | 239,635 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
19,732 | 13,739 | 19,349 | 19,251 | 19,238 |
| 11. Long-term unrealized revenue |
|
|
4,624 | 1,660 | 1,129 | 5,376 | 2,698 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
10,769,430 | 11,133,434 | 11,322,785 | 11,144,034 | 10,949,618 |
| I. ShareHolder's equity |
|
|
10,771,215 | 11,133,541 | 11,323,007 | 11,144,304 | 10,949,742 |
| 1. Owner's investment capital |
|
|
7,621,123 | 7,621,123 | 7,621,123 | 7,621,123 | 7,621,123 |
| 2. Share capital surplus |
|
|
6,770,105 | 6,770,105 | 6,770,105 | 6,770,105 | 6,770,105 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
-5,502,116 | -5,502,116 | -5,502,116 | -5,502,116 | -5,502,116 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-134,328 | -95,345 | -44,379 | 108,670 | -62,754 |
| 8. Investment and development funds |
|
|
67,055 | 67,055 | 67,055 | 67,055 | 67,055 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
848,386 | 924,504 | 1,075,581 | 1,133,016 | 1,334,316 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
653,598 | 614,868 | 560,516 | 458,341 | 1,136,721 |
| - Profit after tax undistributed this period |
|
|
194,788 | 309,636 | 515,065 | 674,676 | 197,595 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,100,990 | 1,348,215 | 1,335,639 | 946,451 | 722,014 |
| II. Funding resources and other funds |
|
|
-1,785 | -106 | -222 | -270 | -124 |
| 1. Funding resources |
|
|
-1,785 | -106 | -222 | -270 | -124 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
30,763,381 | 34,134,965 | 34,198,412 | 34,078,294 | 34,369,257 |
There is no report.
|
|