|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,013,006 | 1,012,776 | 1,142,110 | 1,166,718 | 1,216,293 |
| I. Cash and cash equivalents |
|
|
348,108 | 336,712 | 414,771 | 512,112 | 573,345 |
| 1. Cash |
|
|
145,108 | 119,712 | 126,771 | 159,112 | 140,345 |
| 2. Cash equivalents |
|
|
203,000 | 217,000 | 288,000 | 353,000 | 433,000 |
| II. Short-term financial investments |
|
|
74,683 | 73,168 | 100,087 | 106,431 | 101,426 |
| 1. Trading securities |
|
|
684 | 684 | 684 | 684 | 684 |
| 2. Provision for diminution in value of trading securities |
|
|
-100 | -115 | -113 | -113 | -113 |
| 3. Investments holding until maturity |
|
|
74,100 | 72,599 | 99,516 | 105,859 | 100,855 |
| III. Short-term receivables |
|
|
458,563 | 457,575 | 500,379 | 440,295 | 444,811 |
| 1. Short-term receivables of customers |
|
|
348,640 | 319,161 | 354,440 | 302,670 | 333,840 |
| 2. Prepayments to suppliers |
|
|
58,162 | 45,716 | 52,083 | 49,662 | 53,132 |
| 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 |
|
|
112,936 | 153,876 | 156,059 | 150,122 | 124,480 |
| 7. Provision for doubtful short-term receivables |
|
|
-61,176 | -61,179 | -62,202 | -62,159 | -66,641 |
| IV. Inventories |
|
|
113,945 | 126,376 | 114,424 | 95,236 | 84,320 |
| 1. Inventories |
|
|
114,088 | 126,519 | 114,424 | 95,236 | 84,320 |
| 2. Provision for decline in value of inventories |
|
|
-143 | -143 | | | |
| V. Other current assets |
|
|
17,707 | 18,945 | 12,450 | 12,645 | 12,392 |
| 1. Short-term prepaid expenses |
|
|
6,550 | 8,592 | 8,807 | 7,646 | 9,280 |
| 2. Deductible VAT |
|
|
10,339 | 8,829 | 2,149 | 2,457 | 2,551 |
| 3. Taxes and the State Receivables |
|
|
817 | 1,524 | 1,493 | 2,541 | 560 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,792,882 | 1,758,552 | 1,675,354 | 1,693,076 | 1,700,309 |
| I. Long-term receivables |
|
|
4,328 | 4,604 | 4,604 | 4,624 | 4,148 |
| 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 |
|
|
4,328 | 4,604 | 4,604 | 4,624 | 4,148 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
906,950 | 1,044,456 | 973,079 | 953,501 | 983,377 |
| 1. Tangible fixed assets |
|
|
784,956 | 911,863 | 879,369 | 855,536 | 887,242 |
| - Cost |
|
|
1,799,862 | 1,956,870 | 1,943,636 | 1,946,170 | 2,001,468 |
| - Accumulated depreciation |
|
|
-1,014,906 | -1,045,007 | -1,064,267 | -1,090,634 | -1,114,226 |
| 2. Fixed assets of financial leasing |
|
|
69,641 | 68,343 | 67,045 | 65,748 | 64,450 |
| - Cost |
|
|
77,859 | 77,859 | 77,859 | 77,859 | 77,859 |
| - Accumulated depreciation |
|
|
-8,218 | -9,516 | -10,814 | -12,111 | -13,409 |
| 3. Intangible fixed assets |
|
|
52,354 | 64,250 | 26,665 | 32,217 | 31,685 |
| - Cost |
|
|
94,425 | 106,657 | 69,209 | 75,194 | 75,228 |
| - Accumulated depreciation |
|
|
-42,071 | -42,407 | -42,545 | -42,976 | -43,542 |
| III. Real Estate Investments |
|
|
29,841 | | | | |
| - Cost |
|
|
32,499 | | | | |
| - Accumulated depreciation |
|
|
-2,658 | | | | |
| IV. Long-term assets in progress |
|
|
216,140 | 121,067 | 108,170 | 128,253 | 79,925 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
216,140 | 121,067 | 108,170 | 128,253 | 79,925 |
| IV. Long-term financial investments |
|
|
532,931 | 495,992 | 504,692 | 527,334 | 554,190 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
531,302 | 494,363 | 503,063 | 525,704 | 552,561 |
| 3. Other investments in equity instruments |
|
|
1,629 | 1,629 | 1,629 | 1,629 | 1,629 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
68,753 | 61,058 | 55,997 | 53,115 | 54,981 |
| 1. Long-term prepaid expenses |
|
|
52,687 | 45,197 | 38,927 | 35,595 | 37,904 |
| 2. Deferred income tax assets |
|
|
16,067 | 15,861 | 17,070 | 17,520 | 17,077 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
33,938 | 31,375 | 28,812 | 26,250 | 23,687 |
| TOTAL ASSETS |
|
|
2,805,888 | 2,771,328 | 2,817,463 | 2,859,794 | 2,916,602 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
678,069 | 605,181 | 613,660 | 611,579 | 626,984 |
| I. Current liabilities |
|
|
496,686 | 437,388 | 466,779 | 465,228 | 494,163 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
61,134 | 46,054 | 39,582 | 36,093 | 34,305 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
154,852 | 97,745 | 109,904 | 102,180 | 125,008 |
| 4. Advances from customers |
|
|
4,789 | 10,021 | 11,639 | 15,720 | 29,645 |
| 5. Taxes and other payables to the State Budget |
|
|
21,755 | 21,773 | 31,005 | 45,943 | 57,012 |
| 6. Payables to employees |
|
|
16,447 | 14,993 | 20,268 | 14,387 | 20,752 |
| 7. Short-term accrued expenses |
|
|
48,280 | 54,757 | 38,297 | 49,452 | 34,197 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
37,364 | 38,161 | 36,852 | 42,431 | 37,833 |
| 11. Other short-term payables |
|
|
135,898 | 138,491 | 144,053 | 141,995 | 139,690 |
| 12. Provision for short term payables |
|
|
| | 17,514 | 939 | |
| 13. Bonus and welfare fund |
|
|
16,167 | 15,393 | 17,664 | 16,088 | 15,721 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
181,383 | 167,793 | 146,880 | 146,350 | 132,822 |
| 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 |
|
|
40,318 | 40,839 | 37,524 | 38,360 | 36,758 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
128,845 | 114,901 | 103,219 | 101,926 | 89,887 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
8,594 | 8,426 | 2,511 | 2,439 | 2,436 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
3,626 | 3,626 | 3,626 | 3,626 | 3,742 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,127,819 | 2,166,147 | 2,203,804 | 2,248,215 | 2,289,618 |
| I. ShareHolder's equity |
|
|
2,127,819 | 2,166,147 | 2,203,804 | 2,248,215 | 2,289,618 |
| 1. Owner's investment capital |
|
|
982,534 | 982,534 | 982,534 | 982,534 | 982,534 |
| 2. Share capital surplus |
|
|
-2,033 | -2,033 | -2,033 | -2,033 | -2,033 |
| 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 |
|
|
2,850 | 2,850 | 2,850 | 2,850 | 2,850 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,032,729 | 1,068,641 | 1,106,633 | 1,148,947 | 1,188,702 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
791,128 | 1,028,859 | 1,023,223 | 1,022,875 | 1,022,887 |
| - Profit after tax undistributed this period |
|
|
241,601 | 39,782 | 83,410 | 126,071 | 165,815 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
111,740 | 114,156 | 113,821 | 115,919 | 117,566 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,805,888 | 2,771,328 | 2,817,463 | 2,859,794 | 2,916,602 |
There is no report.
|
|