|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,495,716 | 3,530,613 | 3,663,851 | 3,646,595 | 4,134,414 |
| I. Cash and cash equivalents |
|
|
522,926 | 265,243 | 216,986 | 289,685 | 487,224 |
| 1. Cash |
|
|
373,649 | 181,058 | 140,840 | 183,709 | 355,848 |
| 2. Cash equivalents |
|
|
149,277 | 84,185 | 76,146 | 105,976 | 131,376 |
| II. Short-term financial investments |
|
|
133,498 | 106,430 | 136,839 | 108,196 | 97,402 |
| 1. Trading securities |
|
|
47,752 | 27,452 | 27,452 | 27,452 | 28,275 |
| 2. Provision for diminution in value of trading securities |
|
|
-15,418 | -15,418 | -15,222 | -15,222 | -15,756 |
| 3. Investments holding until maturity |
|
|
101,164 | 94,396 | 124,609 | 95,966 | 84,883 |
| III. Short-term receivables |
|
|
940,899 | 954,528 | 1,034,812 | 1,460,286 | 2,190,106 |
| 1. Short-term receivables of customers |
|
|
584,226 | 540,804 | 556,135 | 615,337 | 787,935 |
| 2. Prepayments to suppliers |
|
|
165,659 | 161,925 | 163,701 | 163,267 | 156,600 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
2,500 | 2,500 | 12,500 | 12,500 | 7,500 |
| 6. Other short-term receivables |
|
|
192,310 | 253,094 | 307,930 | 677,973 | 1,247,234 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,795 | -3,795 | -5,454 | -8,791 | -9,164 |
| IV. Inventories |
|
|
1,801,407 | 2,089,173 | 2,150,257 | 1,692,569 | 1,275,435 |
| 1. Inventories |
|
|
1,808,112 | 2,094,079 | 2,152,845 | 1,694,970 | 1,277,867 |
| 2. Provision for decline in value of inventories |
|
|
-6,705 | -4,907 | -2,588 | -2,400 | -2,432 |
| V. Other current assets |
|
|
96,986 | 115,240 | 124,958 | 95,858 | 84,248 |
| 1. Short-term prepaid expenses |
|
|
17,335 | 22,065 | 30,002 | 32,391 | 34,828 |
| 2. Deductible VAT |
|
|
78,486 | 88,078 | 89,312 | 57,986 | 38,790 |
| 3. Taxes and the State Receivables |
|
|
1,165 | 5,096 | 5,644 | 5,481 | 10,631 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,660,964 | 2,725,059 | 2,778,875 | 2,970,348 | 3,031,049 |
| I. Long-term receivables |
|
|
246,153 | 242,395 | 236,357 | 246,969 | 277,490 |
| 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 |
|
|
247,988 | 244,230 | 238,192 | 248,804 | 279,325 |
| 6. Provision for doubtful long-term receivables |
|
|
-1,835 | -1,835 | -1,835 | -1,835 | -1,835 |
| II. Fixed assets |
|
|
736,582 | 799,006 | 798,805 | 846,098 | 911,788 |
| 1. Tangible fixed assets |
|
|
656,023 | 718,598 | 718,664 | 752,521 | 802,317 |
| - Cost |
|
|
1,129,426 | 1,214,463 | 1,221,256 | 1,275,343 | 1,342,282 |
| - Accumulated depreciation |
|
|
-473,403 | -495,865 | -502,592 | -522,821 | -539,965 |
| 2. Fixed assets of financial leasing |
|
|
| | | 13,691 | 13,442 |
| - Cost |
|
|
| | | 13,765 | 13,765 |
| - Accumulated depreciation |
|
|
| | | -74 | -323 |
| 3. Intangible fixed assets |
|
|
80,559 | 80,408 | 80,141 | 79,885 | 96,029 |
| - Cost |
|
|
98,242 | 98,783 | 99,233 | 99,635 | 116,454 |
| - Accumulated depreciation |
|
|
-17,683 | -18,375 | -19,092 | -19,749 | -20,425 |
| III. Real Estate Investments |
|
|
640,939 | 640,887 | 639,739 | 647,674 | 647,904 |
| - Cost |
|
|
926,539 | 931,401 | 935,364 | 948,846 | 947,103 |
| - Accumulated depreciation |
|
|
-285,600 | -290,514 | -295,624 | -301,171 | -299,198 |
| IV. Long-term assets in progress |
|
|
456,325 | 432,644 | 489,553 | 510,963 | 424,932 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
456,325 | 432,644 | 489,553 | 510,963 | 424,932 |
| IV. Long-term financial investments |
|
|
491,295 | 507,373 | 504,487 | 487,063 | 529,776 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
485,123 | 480,902 | 478,145 | 460,421 | 502,561 |
| 3. Other investments in equity instruments |
|
|
4,460 | 24,760 | 24,632 | 24,632 | 24,632 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-489 | -489 | -489 | -489 | -517 |
| 5. Investments holding until maturity |
|
|
2,200 | 2,200 | 2,200 | 2,500 | 3,100 |
| V. Total other long-term assets |
|
|
48,035 | 62,192 | 70,446 | 87,976 | 99,983 |
| 1. Long-term prepaid expenses |
|
|
45,871 | 60,028 | 54,727 | 64,128 | 64,254 |
| 2. Deferred income tax assets |
|
|
2,164 | 2,164 | 15,719 | 23,848 | 35,729 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
41,635 | 40,561 | 39,488 | 143,604 | 139,176 |
| TOTAL ASSETS |
|
|
6,156,680 | 6,255,672 | 6,442,726 | 6,616,943 | 7,165,464 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,701,011 | 3,822,202 | 4,036,800 | 4,181,890 | 4,731,799 |
| I. Current liabilities |
|
|
3,232,146 | 3,345,262 | 3,230,754 | 3,057,423 | 3,474,425 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,967,215 | 2,295,673 | 2,488,206 | 2,085,487 | 1,967,566 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
311,318 | 287,764 | 304,637 | 389,547 | 358,386 |
| 4. Advances from customers |
|
|
202,703 | 188,900 | 184,331 | 146,306 | 135,051 |
| 5. Taxes and other payables to the State Budget |
|
|
50,448 | 23,816 | 26,890 | 42,010 | 80,139 |
| 6. Payables to employees |
|
|
210,494 | 61,982 | 63,463 | 78,283 | 119,896 |
| 7. Short-term accrued expenses |
|
|
60,751 | 55,228 | 48,490 | 46,543 | 55,120 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
15,720 | 16,181 | 12,148 | 10,683 | 28,324 |
| 11. Other short-term payables |
|
|
388,795 | 402,381 | 89,593 | 245,849 | 717,662 |
| 12. Provision for short term payables |
|
|
6,509 | 509 | 509 | 498 | 509 |
| 13. Bonus and welfare fund |
|
|
18,193 | 12,829 | 12,486 | 12,215 | 11,773 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
468,865 | 476,940 | 806,046 | 1,124,467 | 1,257,374 |
| 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 |
|
|
116,222 | 112,006 | 456,424 | 461,985 | 625,299 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
284,842 | 296,312 | 297,007 | 610,338 | 583,066 |
| 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 |
|
|
67,801 | 68,622 | 52,614 | 52,144 | 49,009 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,455,669 | 2,433,470 | 2,405,927 | 2,435,053 | 2,433,665 |
| I. ShareHolder's equity |
|
|
2,455,669 | 2,433,470 | 2,405,927 | 2,435,053 | 2,433,665 |
| 1. Owner's investment capital |
|
|
333,205 | 666,306 | 666,306 | 666,306 | 666,306 |
| 2. Share capital surplus |
|
|
234,597 | 4,597 | 4,597 | 4,597 | 4,597 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
163,231 | 169,045 | 189,285 | 202,500 | 202,500 |
| 5. Treasury shares |
|
|
-361 | -361 | -361 | -361 | -361 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
34,889 | 34,819 | 34,819 | 34,819 | 34,760 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
882,152 | 782,547 | 740,344 | 735,233 | 740,072 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
553,095 | 779,547 | 731,726 | 723,771 | 717,084 |
| - Profit after tax undistributed this period |
|
|
329,057 | 3,000 | 8,618 | 11,462 | 22,987 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
807,956 | 776,518 | 770,938 | 791,960 | 785,791 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,156,680 | 6,255,672 | 6,442,726 | 6,616,943 | 7,165,464 |
There is no report.
|
|