|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,646,595 | 4,134,414 | 3,908,662 | 4,550,963 | 4,920,733 |
| I. Cash and cash equivalents |
|
|
289,685 | 487,224 | 315,022 | 355,905 | 422,552 |
| 1. Cash |
|
|
183,709 | 355,848 | 222,507 | 288,191 | 340,257 |
| 2. Cash equivalents |
|
|
105,976 | 131,376 | 92,515 | 67,713 | 82,295 |
| II. Short-term financial investments |
|
|
108,196 | 97,402 | 122,424 | 133,682 | 124,385 |
| 1. Trading securities |
|
|
27,452 | 28,275 | 28,275 | 28,275 | 28,275 |
| 2. Provision for diminution in value of trading securities |
|
|
-15,222 | -15,756 | -15,756 | -15,486 | -15,486 |
| 3. Investments holding until maturity |
|
|
95,966 | 84,883 | 109,905 | 120,893 | 111,596 |
| III. Short-term receivables |
|
|
1,460,286 | 2,190,106 | 1,946,544 | 2,237,079 | 2,626,386 |
| 1. Short-term receivables of customers |
|
|
615,337 | 787,935 | 573,298 | 646,437 | 902,719 |
| 2. Prepayments to suppliers |
|
|
163,267 | 156,600 | 402,916 | 341,391 | 262,909 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
12,500 | 7,500 | 33,500 | 7,500 | 7,500 |
| 6. Other short-term receivables |
|
|
677,973 | 1,247,234 | 946,246 | 1,253,450 | 1,464,957 |
| 7. Provision for doubtful short-term receivables |
|
|
-8,791 | -9,164 | -9,416 | -11,699 | -11,699 |
| IV. Inventories |
|
|
1,692,569 | 1,275,435 | 1,407,953 | 1,705,671 | 1,650,326 |
| 1. Inventories |
|
|
1,694,970 | 1,277,867 | 1,409,853 | 1,707,704 | 1,652,351 |
| 2. Provision for decline in value of inventories |
|
|
-2,400 | -2,432 | -1,900 | -2,033 | -2,024 |
| V. Other current assets |
|
|
95,858 | 84,248 | 116,721 | 118,626 | 97,084 |
| 1. Short-term prepaid expenses |
|
|
32,391 | 34,828 | 41,076 | 35,607 | 34,191 |
| 2. Deductible VAT |
|
|
57,986 | 38,790 | 64,496 | 72,128 | 52,431 |
| 3. Taxes and the State Receivables |
|
|
5,481 | 10,631 | 11,149 | 10,892 | 10,462 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,970,348 | 3,031,049 | 3,287,836 | 3,386,587 | 3,399,911 |
| I. Long-term receivables |
|
|
246,969 | 277,490 | 515,595 | 530,035 | 525,305 |
| 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 |
|
|
248,804 | 279,325 | 517,430 | 531,870 | 527,140 |
| 6. Provision for doubtful long-term receivables |
|
|
-1,835 | -1,835 | -1,835 | -1,835 | -1,835 |
| II. Fixed assets |
|
|
846,098 | 911,788 | 960,991 | 989,814 | 984,915 |
| 1. Tangible fixed assets |
|
|
752,521 | 802,317 | 852,536 | 876,105 | 872,304 |
| - Cost |
|
|
1,275,343 | 1,342,282 | 1,414,091 | 1,470,922 | 1,492,884 |
| - Accumulated depreciation |
|
|
-522,821 | -539,965 | -561,554 | -594,817 | -620,580 |
| 2. Fixed assets of financial leasing |
|
|
13,691 | 13,442 | 12,982 | 12,637 | 12,293 |
| - Cost |
|
|
13,765 | 13,765 | 13,765 | 13,765 | 13,765 |
| - Accumulated depreciation |
|
|
-74 | -323 | -784 | -1,128 | -1,472 |
| 3. Intangible fixed assets |
|
|
79,885 | 96,029 | 95,473 | 101,072 | 100,318 |
| - Cost |
|
|
99,635 | 116,454 | 117,017 | 124,996 | 125,449 |
| - Accumulated depreciation |
|
|
-19,749 | -20,425 | -21,544 | -23,925 | -25,131 |
| III. Real Estate Investments |
|
|
647,674 | 647,904 | 644,560 | 644,468 | 639,466 |
| - Cost |
|
|
948,846 | 947,103 | 949,838 | 955,971 | 957,242 |
| - Accumulated depreciation |
|
|
-301,171 | -299,198 | -305,278 | -311,502 | -317,776 |
| IV. Long-term assets in progress |
|
|
510,963 | 424,932 | 397,931 | 402,392 | 389,137 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
510,963 | 424,932 | 397,931 | 402,392 | 389,137 |
| IV. Long-term financial investments |
|
|
487,063 | 529,776 | 524,862 | 562,245 | 558,037 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
460,421 | 502,561 | 497,507 | 496,990 | 492,782 |
| 3. Other investments in equity instruments |
|
|
24,632 | 24,632 | 24,632 | 62,632 | 62,632 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-489 | -517 | -376 | -376 | -376 |
| 5. Investments holding until maturity |
|
|
2,500 | 3,100 | 3,100 | 3,000 | 3,000 |
| V. Total other long-term assets |
|
|
87,976 | 99,983 | 105,794 | 122,093 | 171,392 |
| 1. Long-term prepaid expenses |
|
|
64,128 | 64,254 | 63,100 | 79,117 | 128,627 |
| 2. Deferred income tax assets |
|
|
23,848 | 35,729 | 42,694 | 42,976 | 42,764 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
143,604 | 139,176 | 138,102 | 135,540 | 131,659 |
| TOTAL ASSETS |
|
|
6,616,943 | 7,165,464 | 7,196,498 | 7,937,550 | 8,320,644 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
4,181,890 | 4,731,799 | 4,497,886 | 5,160,801 | 5,821,407 |
| I. Current liabilities |
|
|
3,057,423 | 3,474,425 | 2,680,067 | 3,103,241 | 3,590,020 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,085,487 | 1,967,566 | 1,989,800 | 2,250,714 | 2,588,287 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
389,547 | 358,386 | 292,303 | 334,709 | 449,668 |
| 4. Advances from customers |
|
|
146,306 | 135,051 | 143,130 | 197,834 | 212,059 |
| 5. Taxes and other payables to the State Budget |
|
|
42,010 | 80,139 | 27,840 | 35,551 | 48,115 |
| 6. Payables to employees |
|
|
78,283 | 119,896 | 52,529 | 69,777 | 93,262 |
| 7. Short-term accrued expenses |
|
|
46,543 | 55,120 | 36,432 | 56,127 | 61,444 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
10,683 | 28,324 | 26,190 | 33,522 | 30,880 |
| 11. Other short-term payables |
|
|
245,849 | 717,662 | 100,199 | 112,298 | 91,686 |
| 12. Provision for short term payables |
|
|
498 | 509 | 756 | 2,380 | 4,507 |
| 13. Bonus and welfare fund |
|
|
12,215 | 11,773 | 10,888 | 10,329 | 10,112 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,124,467 | 1,257,374 | 1,817,819 | 2,057,561 | 2,231,387 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | 15,398 | 22,011 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
461,985 | 625,299 | 1,072,771 | 1,066,409 | 1,078,801 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
610,338 | 583,066 | 695,924 | 925,847 | 1,086,024 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
52,144 | 49,009 | 49,124 | 49,907 | 44,551 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,435,053 | 2,433,665 | 2,698,612 | 2,776,749 | 2,499,237 |
| I. ShareHolder's equity |
|
|
2,435,053 | 2,433,665 | 2,698,612 | 2,776,749 | 2,499,237 |
| 1. Owner's investment capital |
|
|
666,306 | 666,306 | 666,306 | 666,306 | 666,306 |
| 2. Share capital surplus |
|
|
4,597 | 4,597 | 4,597 | 4,597 | 4,597 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
202,500 | 202,500 | 202,500 | 210,200 | 210,200 |
| 5. Treasury shares |
|
|
-361 | -361 | -361 | -361 | -361 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
34,819 | 34,760 | 34,760 | 34,760 | 34,760 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
735,233 | 740,072 | 756,397 | 781,955 | 737,086 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
723,771 | 717,084 | 742,667 | 736,298 | 685,245 |
| - Profit after tax undistributed this period |
|
|
11,462 | 22,987 | 13,730 | 45,657 | 51,841 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
791,960 | 785,791 | 1,034,413 | 1,079,292 | 846,649 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,616,943 | 7,165,464 | 7,196,498 | 7,937,550 | 8,320,644 |
There is no report.
|
|