|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,453,812 | 3,694,512 | 4,046,255 | 4,394,256 | 5,135,104 |
| I. Cash and cash equivalents |
|
|
67,672 | 188,302 | 136,957 | 136,402 | 98,756 |
| 1. Cash |
|
|
48,739 | 113,574 | 21,247 | 88,898 | 52,496 |
| 2. Cash equivalents |
|
|
18,933 | 74,728 | 115,710 | 47,504 | 46,259 |
| II. Short-term financial investments |
|
|
40,500 | 23,500 | 83,500 | 88,000 | 90,180 |
| 1. Trading securities |
|
|
| | | 1,000 | 1,000 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
40,500 | 23,500 | 83,500 | 87,000 | 89,180 |
| III. Short-term receivables |
|
|
1,910,690 | 2,051,549 | 2,209,671 | 1,830,826 | 2,189,854 |
| 1. Short-term receivables of customers |
|
|
105,339 | 107,263 | 407,144 | 257,835 | 629,113 |
| 2. Prepayments to suppliers |
|
|
195,775 | 568,589 | 706,089 | 549,743 | 450,299 |
| 3. Short-term intercompany receivables |
|
|
| | | | 67,253 |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
388,386 | 227,386 | 187,122 | 124,582 | 140,800 |
| 6. Other short-term receivables |
|
|
1,266,992 | 1,191,383 | 952,308 | 941,658 | 945,382 |
| 7. Provision for doubtful short-term receivables |
|
|
-45,802 | -43,072 | -42,992 | -42,992 | -42,992 |
| IV. Inventories |
|
|
1,394,757 | 1,386,742 | 1,576,052 | 2,299,065 | 2,719,345 |
| 1. Inventories |
|
|
1,394,757 | 1,386,742 | 1,576,052 | 2,299,065 | 2,719,345 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
40,194 | 44,420 | 40,074 | 39,963 | 36,968 |
| 1. Short-term prepaid expenses |
|
|
4,128 | 6,206 | 4,403 | 3,376 | 1,713 |
| 2. Deductible VAT |
|
|
34,319 | 35,590 | 33,019 | 32,471 | 32,114 |
| 3. Taxes and the State Receivables |
|
|
682 | 1,224 | 1,234 | 2,698 | 1,727 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,065 | 1,399 | 1,419 | 1,419 | 1,414 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,052,955 | 2,106,913 | 2,059,182 | 2,098,344 | 2,082,093 |
| I. Long-term receivables |
|
|
30,874 | 28,595 | 28,580 | 28,575 | 28,575 |
| 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 |
|
|
30,874 | 28,595 | 28,580 | 28,575 | 28,575 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
73,766 | 70,261 | 67,252 | 67,795 | 63,157 |
| 1. Tangible fixed assets |
|
|
73,711 | 70,210 | 67,205 | 67,747 | 63,116 |
| - Cost |
|
|
155,809 | 154,855 | 152,615 | 154,409 | 154,769 |
| - Accumulated depreciation |
|
|
-82,098 | -84,645 | -85,410 | -86,662 | -91,652 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
54 | 51 | 47 | 47 | 40 |
| - Cost |
|
|
493 | 493 | 493 | 493 | 493 |
| - Accumulated depreciation |
|
|
-439 | -442 | -446 | -446 | -452 |
| III. Real Estate Investments |
|
|
71,185 | 68,935 | 59,435 | 56,570 | 33,368 |
| - Cost |
|
|
161,284 | 161,284 | 147,683 | 147,683 | 86,967 |
| - Accumulated depreciation |
|
|
-90,099 | -92,348 | -88,248 | -91,113 | -53,600 |
| IV. Long-term assets in progress |
|
|
461,942 | 546,291 | 514,433 | 554,969 | 567,514 |
| 1. Costs of long-term production, business in progress |
|
|
5,359 | 5,359 | 5,359 | 5,359 | |
| 2. Costs of construction in progress |
|
|
456,583 | 540,932 | 509,074 | 549,610 | 567,514 |
| IV. Long-term financial investments |
|
|
1,398,315 | 1,376,787 | 1,373,714 | 1,375,428 | 1,373,208 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
806,700 | 806,938 | 808,746 | 810,460 | 810,547 |
| 3. Other investments in equity instruments |
|
|
700,020 | 700,023 | 700,023 | 700,023 | 700,023 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-108,405 | -130,174 | -135,055 | -135,055 | -137,363 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
5,374 | 5,044 | 5,268 | 5,006 | 6,772 |
| 1. Long-term prepaid expenses |
|
|
4,525 | 4,194 | 4,419 | 4,157 | 5,922 |
| 2. Deferred income tax assets |
|
|
850 | 850 | 850 | 850 | 850 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
11,500 | 11,000 | 10,500 | 10,000 | 9,500 |
| TOTAL ASSETS |
|
|
5,506,768 | 5,801,425 | 6,105,438 | 6,492,599 | 7,217,197 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,619,684 | 3,868,648 | 4,162,044 | 4,546,654 | 5,249,906 |
| I. Current liabilities |
|
|
2,272,689 | 2,569,041 | 2,503,833 | 2,432,795 | 2,506,608 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,405,927 | 1,705,260 | 1,691,428 | 1,662,911 | 1,399,074 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
386,663 | 326,522 | 327,879 | 224,881 | 437,395 |
| 4. Advances from customers |
|
|
8,386 | 7,884 | 4,695 | 4,504 | 13,472 |
| 5. Taxes and other payables to the State Budget |
|
|
96,575 | 93,453 | 93,703 | 90,542 | 113,938 |
| 6. Payables to employees |
|
|
2,380 | 1,675 | 121 | 3,082 | 2,206 |
| 7. Short-term accrued expenses |
|
|
250,751 | 226,627 | 181,021 | 190,281 | 182,366 |
| 8. Short-term intercompany payables |
|
|
| | | | 67,253 |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
37,290 | 42,456 | 43,266 | 38,488 | 39,944 |
| 11. Other short-term payables |
|
|
78,560 | 160,674 | 155,878 | 211,750 | 240,954 |
| 12. Provision for short term payables |
|
|
6,156 | 4,492 | 5,842 | | 10,006 |
| 13. Bonus and welfare fund |
|
|
| | | 6,356 | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,346,996 | 1,299,606 | 1,658,211 | 2,113,859 | 2,743,298 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
213,264 | 261,873 | 266,411 | 268,297 | 302,131 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
660,872 | 537,119 | 511,874 | 458,356 | 440,896 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
444,364 | 475,679 | 854,508 | 1,361,994 | 1,974,786 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
25,085 | 24,935 | 25,088 | 25,088 | 25,084 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
3,409 | | 330 | 124 | 400 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,887,084 | 1,932,778 | 1,943,394 | 1,945,945 | 1,967,290 |
| I. ShareHolder's equity |
|
|
1,887,084 | 1,932,778 | 1,943,394 | 1,945,945 | 1,967,290 |
| 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 |
| 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 |
|
|
199,130 | 177,798 | 192,265 | 192,789 | 214,387 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
92,437 | 171,136 | 171,136 | 171,136 | 171,136 |
| - Profit after tax undistributed this period |
|
|
106,694 | 6,662 | 21,129 | 21,654 | 43,252 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
207,921 | 275,413 | 271,562 | 273,589 | 273,336 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,506,768 | 5,801,425 | 6,105,438 | 6,492,599 | 7,217,197 |
There is no report.
|
|