|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,394,256 | 5,135,104 | 4,963,984 | 5,005,365 | 5,285,878 |
| I. Cash and cash equivalents |
|
|
136,402 | 98,756 | 69,774 | 78,819 | 95,410 |
| 1. Cash |
|
|
88,898 | 52,496 | 36,329 | 56,374 | 73,866 |
| 2. Cash equivalents |
|
|
47,504 | 46,259 | 33,445 | 22,445 | 21,544 |
| II. Short-term financial investments |
|
|
88,000 | 90,180 | 398,240 | 467,653 | 186,998 |
| 1. Trading securities |
|
|
1,000 | 1,000 | 300,560 | 300,560 | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
87,000 | 89,180 | 97,680 | 167,093 | 186,998 |
| III. Short-term receivables |
|
|
1,830,826 | 2,189,854 | 1,637,401 | 1,473,035 | 1,711,249 |
| 1. Short-term receivables of customers |
|
|
257,835 | 629,113 | 260,368 | 125,648 | 268,434 |
| 2. Prepayments to suppliers |
|
|
549,743 | 450,299 | 440,336 | 478,719 | 604,063 |
| 3. Short-term intercompany receivables |
|
|
| 67,253 | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
124,582 | 140,800 | 160,312 | 69,003 | 85,503 |
| 6. Other short-term receivables |
|
|
941,658 | 945,382 | 819,377 | 842,657 | 801,172 |
| 7. Provision for doubtful short-term receivables |
|
|
-42,992 | -42,992 | -42,992 | -42,992 | -47,923 |
| IV. Inventories |
|
|
2,299,065 | 2,719,345 | 2,830,546 | 2,958,884 | 3,263,290 |
| 1. Inventories |
|
|
2,299,065 | 2,719,345 | 2,830,546 | 2,958,884 | 3,263,290 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
39,963 | 36,968 | 28,022 | 26,974 | 28,930 |
| 1. Short-term prepaid expenses |
|
|
3,376 | 1,713 | 1,563 | 2,706 | 1,532 |
| 2. Deductible VAT |
|
|
32,471 | 32,114 | 22,970 | 21,087 | 24,210 |
| 3. Taxes and the State Receivables |
|
|
2,698 | 1,727 | 1,718 | 1,266 | 1,266 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,419 | 1,414 | 1,772 | 1,916 | 1,922 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,098,344 | 2,082,093 | 2,126,880 | 2,177,122 | 2,074,715 |
| I. Long-term receivables |
|
|
28,575 | 28,575 | 27,676 | 80,338 | 92,323 |
| 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 |
|
|
28,575 | 28,575 | 27,676 | 80,338 | 92,323 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
67,795 | 63,157 | 60,065 | 57,069 | 53,996 |
| 1. Tangible fixed assets |
|
|
67,747 | 63,116 | 60,028 | 57,036 | 53,966 |
| - Cost |
|
|
154,409 | 154,769 | 154,769 | 154,865 | 154,865 |
| - Accumulated depreciation |
|
|
-86,662 | -91,652 | -94,740 | -97,829 | -100,899 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
47 | 40 | 37 | 34 | 30 |
| - Cost |
|
|
493 | 493 | 493 | 493 | 493 |
| - Accumulated depreciation |
|
|
-446 | -452 | -456 | -459 | -463 |
| III. Real Estate Investments |
|
|
56,570 | 33,368 | 25,684 | 24,421 | 16,299 |
| - Cost |
|
|
147,683 | 86,967 | 72,520 | 72,520 | 55,319 |
| - Accumulated depreciation |
|
|
-91,113 | -53,600 | -46,836 | -48,099 | -39,020 |
| IV. Long-term assets in progress |
|
|
554,969 | 567,514 | 613,653 | 620,567 | 524,079 |
| 1. Costs of long-term production, business in progress |
|
|
5,359 | | | | |
| 2. Costs of construction in progress |
|
|
549,610 | 567,514 | 613,653 | 620,567 | 524,079 |
| IV. Long-term financial investments |
|
|
1,375,428 | 1,373,208 | 1,383,654 | 1,379,894 | 1,374,681 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
810,460 | 810,547 | 824,051 | 825,523 | 825,671 |
| 3. Other investments in equity instruments |
|
|
700,023 | 700,023 | 700,026 | 700,026 | 700,026 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-135,055 | -137,363 | -140,423 | -145,656 | -151,016 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
5,006 | 6,772 | 7,148 | 6,333 | 5,338 |
| 1. Long-term prepaid expenses |
|
|
4,157 | 5,922 | 6,298 | 5,483 | 4,488 |
| 2. Deferred income tax assets |
|
|
850 | 850 | 850 | 850 | 850 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
10,000 | 9,500 | 9,000 | 8,500 | 8,000 |
| TOTAL ASSETS |
|
|
6,492,599 | 7,217,197 | 7,090,863 | 7,182,487 | 7,360,593 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
4,546,654 | 5,249,906 | 5,121,685 | 5,205,157 | 5,368,854 |
| I. Current liabilities |
|
|
2,432,795 | 2,506,608 | 2,289,786 | 2,533,156 | 2,383,524 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,662,911 | 1,399,074 | 1,409,497 | 1,607,371 | 1,322,614 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
224,881 | 437,395 | 328,164 | 208,106 | 247,210 |
| 4. Advances from customers |
|
|
4,504 | 13,472 | 18,367 | 12,971 | 14,305 |
| 5. Taxes and other payables to the State Budget |
|
|
90,542 | 113,938 | 111,343 | 90,416 | 108,935 |
| 6. Payables to employees |
|
|
3,082 | 2,206 | 274 | 4,139 | 468 |
| 7. Short-term accrued expenses |
|
|
190,281 | 182,366 | 185,690 | 183,773 | 295,777 |
| 8. Short-term intercompany payables |
|
|
| 67,253 | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
38,488 | 39,944 | 40,202 | 41,434 | 39,202 |
| 11. Other short-term payables |
|
|
211,750 | 240,954 | 187,965 | 376,283 | 345,283 |
| 12. Provision for short term payables |
|
|
| 10,006 | 8,284 | 8,663 | 9,730 |
| 13. Bonus and welfare fund |
|
|
6,356 | | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,113,859 | 2,743,298 | 2,831,899 | 2,672,002 | 2,985,330 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
268,297 | 302,131 | 308,745 | 319,070 | 322,877 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
458,356 | 440,896 | 493,176 | 298,992 | 264,910 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,361,994 | 1,974,786 | 2,004,625 | 2,017,515 | 2,360,691 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
25,088 | 25,084 | 24,679 | 25,646 | 26,830 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
124 | 400 | 674 | 10,779 | 10,023 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,945,945 | 1,967,290 | 1,969,179 | 1,977,330 | 1,991,739 |
| I. ShareHolder's equity |
|
|
1,945,945 | 1,967,290 | 1,969,179 | 1,977,330 | 1,991,739 |
| 1. Owner's investment capital |
|
|
1,480,035 | 1,480,035 | 1,480,035 | 1,480,035 | 1,480,035 |
| 2. Share capital surplus |
|
|
-465 | -465 | -465 | -465 | -465 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-3 | -3 | -3 | -3 | -3 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
192,789 | 214,387 | 217,109 | 226,515 | 242,876 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
171,136 | 171,136 | 211,045 | 211,045 | 211,045 |
| - Profit after tax undistributed this period |
|
|
21,654 | 43,252 | 6,064 | 15,470 | 31,831 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
273,589 | 273,336 | 272,503 | 271,248 | 269,296 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,492,599 | 7,217,197 | 7,090,863 | 7,182,487 | 7,360,593 |
There is no report.
|
|