|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,026,542 | 9,361,103 | 9,628,864 | 10,723,989 | 11,677,694 |
| I. Cash and cash equivalents |
|
|
401,423 | 827,297 | 1,066,864 | 844,005 | 345,330 |
| 1. Cash |
|
|
248,584 | 191,078 | 508,865 | 745,704 | 216,433 |
| 2. Cash equivalents |
|
|
152,839 | 636,218 | 557,999 | 98,301 | 128,897 |
| II. Short-term financial investments |
|
|
3,213,262 | 2,996,643 | 3,724,029 | 3,630,819 | 4,476,761 |
| 1. Trading securities |
|
|
147,748 | 126,491 | 150,888 | 165,302 | 117,700 |
| 2. Provision for diminution in value of trading securities |
|
|
| -281 | | -1,295 | -1 |
| 3. Investments holding until maturity |
|
|
3,065,514 | 2,870,432 | 3,573,141 | 3,466,812 | 4,359,061 |
| III. Short-term receivables |
|
|
4,326,504 | 4,293,596 | 3,631,109 | 5,073,128 | 5,600,083 |
| 1. Short-term receivables of customers |
|
|
296,427 | 278,591 | 449,325 | 388,530 | 410,771 |
| 2. Prepayments to suppliers |
|
|
131,780 | 96,667 | 130,373 | 41,753 | 40,821 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
714,773 | 1,269,641 | 1,353,813 | 1,492,177 | 1,826,686 |
| 6. Other short-term receivables |
|
|
3,200,707 | 2,669,717 | 1,718,428 | 3,174,414 | 3,342,764 |
| 7. Provision for doubtful short-term receivables |
|
|
-17,182 | -21,019 | -20,830 | -23,745 | -20,959 |
| IV. Inventories |
|
|
453,802 | 472,797 | 426,552 | 388,463 | 385,754 |
| 1. Inventories |
|
|
457,720 | 475,674 | 429,429 | 391,340 | 388,631 |
| 2. Provision for decline in value of inventories |
|
|
-3,918 | -2,877 | -2,877 | -2,877 | -2,877 |
| V. Other current assets |
|
|
631,550 | 770,770 | 780,310 | 787,574 | 869,766 |
| 1. Short-term prepaid expenses |
|
|
5,470 | 4,558 | 3,615 | 6,074 | 5,596 |
| 2. Deductible VAT |
|
|
623,203 | 738,910 | 772,604 | 779,197 | 861,819 |
| 3. Taxes and the State Receivables |
|
|
2,876 | 27,302 | 4,091 | 2,302 | 2,351 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,306,627 | 11,722,552 | 12,618,165 | 12,540,260 | 12,666,958 |
| I. Long-term receivables |
|
|
393 | 393 | 800,393 | 800,393 | 800,311 |
| 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 |
|
|
393 | 393 | 800,393 | 800,393 | 800,311 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,224,836 | 1,251,769 | 1,248,167 | 1,240,617 | 1,221,662 |
| 1. Tangible fixed assets |
|
|
1,220,194 | 1,247,244 | 1,243,761 | 1,236,329 | 1,217,412 |
| - Cost |
|
|
1,712,337 | 1,777,163 | 1,810,727 | 1,842,611 | 1,864,711 |
| - Accumulated depreciation |
|
|
-492,144 | -529,918 | -566,967 | -606,282 | -647,299 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
4,642 | 4,524 | 4,406 | 4,288 | 4,250 |
| - Cost |
|
|
8,899 | 8,899 | 8,899 | 8,899 | 8,979 |
| - Accumulated depreciation |
|
|
-4,257 | -4,375 | -4,493 | -4,611 | -4,729 |
| III. Real Estate Investments |
|
|
5,509,574 | 5,443,414 | 5,547,615 | 5,524,408 | 5,492,591 |
| - Cost |
|
|
6,262,603 | 6,240,972 | 6,392,618 | 6,417,932 | 6,435,096 |
| - Accumulated depreciation |
|
|
-753,029 | -797,558 | -845,003 | -893,525 | -942,505 |
| IV. Long-term assets in progress |
|
|
2,719,683 | 2,713,698 | 2,288,375 | 2,485,383 | 2,517,720 |
| 1. Costs of long-term production, business in progress |
|
|
14,399 | 14,399 | 14,399 | 14,399 | 14,399 |
| 2. Costs of construction in progress |
|
|
2,705,284 | 2,699,299 | 2,273,976 | 2,470,985 | 2,503,322 |
| IV. Long-term financial investments |
|
|
1,835,118 | 1,693,087 | 1,679,441 | 1,408,813 | 1,559,124 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,023,149 | 1,086,161 | 1,034,574 | 1,034,431 | 1,038,935 |
| 3. Other investments in equity instruments |
|
|
483,555 | 484,931 | 450,867 | 374,382 | 326,361 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-25,587 | -22,005 | | | -20,171 |
| 5. Investments holding until maturity |
|
|
354,000 | 144,000 | 194,000 | | 214,000 |
| V. Total other long-term assets |
|
|
14,998 | 620,191 | 1,054,173 | 1,080,647 | 1,075,549 |
| 1. Long-term prepaid expenses |
|
|
14,998 | 620,191 | 618,748 | 615,221 | 610,123 |
| 2. Deferred income tax assets |
|
|
| | | | 465,426 |
| 3. Other long-term assets |
|
|
| | 435,426 | 465,426 | |
| VI. Goodwills |
|
|
2,025 | | | | |
| TOTAL ASSETS |
|
|
20,333,168 | 21,083,655 | 22,247,029 | 23,264,249 | 24,344,652 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
16,459,598 | 17,044,895 | 17,960,989 | 18,890,404 | 19,633,981 |
| I. Current liabilities |
|
|
2,196,095 | 3,051,817 | 3,306,263 | 3,646,484 | 3,984,825 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,158,626 | 1,595,156 | 1,957,261 | 2,175,618 | 2,503,200 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
225,988 | 237,943 | 232,026 | 170,792 | 206,472 |
| 4. Advances from customers |
|
|
66,229 | 54,185 | 60,097 | 25,412 | 8,663 |
| 5. Taxes and other payables to the State Budget |
|
|
92,226 | 125,833 | 81,513 | 124,178 | 189,702 |
| 6. Payables to employees |
|
|
3,869 | 12,426 | 3,444 | 3,884 | 3,876 |
| 7. Short-term accrued expenses |
|
|
11,700 | 3,561 | 15,723 | 16,843 | 13,255 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
61,489 | 319,294 | 361,327 | 400,926 | 356,003 |
| 11. Other short-term payables |
|
|
167,462 | 299,492 | 195,927 | 235,202 | 228,253 |
| 12. Provision for short term payables |
|
|
5,740 | 2,134 | 2,134 | 2,134 | 2,134 |
| 13. Bonus and welfare fund |
|
|
402,766 | 401,792 | 396,812 | 491,495 | 473,267 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,263,503 | 13,993,078 | 14,654,725 | 15,243,920 | 15,649,156 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
2,782,704 | 2,782,614 | 2,834,736 | 2,766,920 | 2,761,822 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
7,104 | 6,857 | 6,235 | 6,285 | 262 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
104,851 | 90,688 | 89,474 | 867,580 | 1,170,302 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
136,185 | 158,930 | 136,778 | 135,580 | 126,126 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
11,232,659 | 10,953,990 | 11,587,504 | 11,467,555 | 11,590,644 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,873,570 | 4,038,759 | 4,286,040 | 4,373,846 | 4,710,671 |
| I. ShareHolder's equity |
|
|
3,873,570 | 4,038,759 | 4,286,040 | 4,373,846 | 4,710,671 |
| 1. Owner's investment capital |
|
|
1,818,079 | 1,818,079 | 1,818,079 | 1,818,079 | 2,105,334 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
160,095 | 160,095 | 160,095 | 329,572 | 329,572 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
207,000 | 207,000 | 207,000 | 207,000 | 207,000 |
| 11. After tax undistributed profit |
|
|
1,253,204 | 1,410,965 | 1,627,632 | 1,555,710 | 1,584,884 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
636,534 | 636,534 | 1,381,623 | 1,010,859 | 738,149 |
| - Profit after tax undistributed this period |
|
|
616,670 | 774,431 | 246,010 | 544,850 | 846,735 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
435,193 | 442,621 | 473,234 | 463,485 | 483,880 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
20,333,168 | 21,083,655 | 22,247,029 | 23,264,249 | 24,344,652 |
There is no report.
|
|