|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,019,030 | 5,672,326 | 5,492,886 | 5,750,020 | 6,531,106 |
| I. Cash and cash equivalents |
|
|
310,463 | 288,317 | 110,770 | 146,363 | 63,839 |
| 1. Cash |
|
|
193,755 | 75,044 | 34,461 | 74,517 | 35,002 |
| 2. Cash equivalents |
|
|
116,708 | 213,273 | 76,309 | 71,846 | 28,837 |
| II. Short-term financial investments |
|
|
77,921 | 77,921 | 71,753 | 61,753 | 116,880 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
77,921 | 77,921 | 71,753 | 61,753 | 116,880 |
| III. Short-term receivables |
|
|
1,050,562 | 1,352,585 | 1,258,890 | 1,283,753 | 1,263,937 |
| 1. Short-term receivables of customers |
|
|
283,990 | 877,008 | 549,884 | 643,908 | 581,000 |
| 2. Prepayments to suppliers |
|
|
206,942 | 308,595 | 272,722 | 231,805 | 287,499 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
359,447 | 117,576 | 82,776 | 159,508 | 184,011 |
| 6. Other short-term receivables |
|
|
209,288 | 68,558 | 363,314 | 258,337 | 221,232 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,105 | -19,151 | -9,805 | -9,805 | -9,805 |
| IV. Inventories |
|
|
4,380,233 | 3,813,670 | 3,903,457 | 4,128,840 | 4,964,466 |
| 1. Inventories |
|
|
4,380,233 | 3,813,670 | 3,903,457 | 4,128,840 | 4,964,466 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
199,851 | 139,832 | 148,017 | 129,311 | 121,985 |
| 1. Short-term prepaid expenses |
|
|
72,397 | 20,290 | 19,041 | 17,360 | 13,715 |
| 2. Deductible VAT |
|
|
127,440 | 115,687 | 128,875 | 111,875 | 108,200 |
| 3. Taxes and the State Receivables |
|
|
14 | 3,855 | 102 | 76 | 70 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,040,934 | 4,503,697 | 4,040,606 | 3,780,068 | 2,894,999 |
| I. Long-term receivables |
|
|
1,078,574 | 1,040,193 | 795,085 | 900,856 | 565,717 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
881,557 | 831,157 | 597,907 | 318,232 | 128,000 |
| 5. Other long-term receivables |
|
|
204,162 | 216,181 | 211,469 | 596,916 | 452,008 |
| 6. Provision for doubtful long-term receivables |
|
|
-7,146 | -7,146 | -14,291 | -14,291 | -14,291 |
| II. Fixed assets |
|
|
544,598 | 830,326 | 583,936 | 589,250 | 582,027 |
| 1. Tangible fixed assets |
|
|
520,760 | 812,233 | 567,725 | 571,484 | 563,672 |
| - Cost |
|
|
583,917 | 944,387 | 643,798 | 654,652 | 654,709 |
| - Accumulated depreciation |
|
|
-63,158 | -132,153 | -76,073 | -83,168 | -91,037 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
23,838 | 18,093 | 16,210 | 17,766 | 18,355 |
| - Cost |
|
|
26,192 | 20,183 | 18,806 | 20,660 | 21,545 |
| - Accumulated depreciation |
|
|
-2,354 | -2,090 | -2,596 | -2,894 | -3,190 |
| III. Real Estate Investments |
|
|
284,296 | 280,236 | 328,308 | 325,191 | 322,046 |
| - Cost |
|
|
369,158 | 342,307 | 392,624 | 392,624 | 392,624 |
| - Accumulated depreciation |
|
|
-84,862 | -62,071 | -64,315 | -67,433 | -70,578 |
| IV. Long-term assets in progress |
|
|
1,971,363 | 2,172,484 | 2,001,381 | 1,647,987 | 1,025,978 |
| 1. Costs of long-term production, business in progress |
|
|
305,695 | 316,022 | 316,867 | | |
| 2. Costs of construction in progress |
|
|
1,665,667 | 1,856,461 | 1,684,514 | 1,647,987 | 1,025,978 |
| IV. Long-term financial investments |
|
|
45,133 | 44,962 | 45,043 | 48,384 | 36,438 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
7,849 | 7,679 | 7,760 | 10,480 | 2,534 |
| 3. Other investments in equity instruments |
|
|
44,195 | 45,275 | 45,275 | 45,275 | 41,275 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-6,911 | -7,991 | -7,991 | -7,371 | -7,371 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
83,711 | 103,444 | 112,221 | 101,648 | 200,887 |
| 1. Long-term prepaid expenses |
|
|
48,533 | 81,594 | 90,112 | 80,257 | 73,967 |
| 2. Deferred income tax assets |
|
|
35,179 | 21,850 | 22,110 | 21,391 | 126,920 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
33,259 | 32,053 | 174,632 | 166,752 | 161,906 |
| TOTAL ASSETS |
|
|
10,059,964 | 10,176,022 | 9,533,492 | 9,530,088 | 9,426,105 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,234,517 | 6,038,951 | 5,544,941 | 5,549,930 | 5,715,206 |
| I. Current liabilities |
|
|
4,316,077 | 3,288,768 | 2,794,788 | 2,738,279 | 2,447,219 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,260,543 | 1,126,200 | 862,974 | 744,889 | 846,577 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
960,894 | 476,677 | 430,129 | 391,138 | 376,325 |
| 4. Advances from customers |
|
|
987,545 | 25,940 | 63,315 | 43,345 | 74,837 |
| 5. Taxes and other payables to the State Budget |
|
|
61,165 | 481,109 | 197,017 | 224,720 | 204,279 |
| 6. Payables to employees |
|
|
18,336 | 31,821 | 14,455 | 20,135 | 18,814 |
| 7. Short-term accrued expenses |
|
|
146,158 | 227,942 | 127,473 | 200,939 | 177,116 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
38,763 | 9,550 | 8,353 | 9,304 | 9,691 |
| 11. Other short-term payables |
|
|
840,899 | 888,607 | 1,089,299 | 1,101,873 | 727,683 |
| 12. Provision for short term payables |
|
|
| | | 162 | 10,122 |
| 13. Bonus and welfare fund |
|
|
1,773 | 20,922 | 1,773 | 1,773 | 1,773 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,918,440 | 2,750,183 | 2,750,153 | 2,811,651 | 3,267,988 |
| 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 |
|
|
367,959 | 411,557 | 220,345 | 224,816 | 223,634 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,458,600 | 2,136,654 | 2,399,970 | 2,448,992 | 2,917,506 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
91,335 | 172,835 | 90,189 | 89,960 | 89,730 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
547 | 252 | 10,207 | 20,225 | 10,352 |
| 11. Long-term unrealized revenue |
|
|
| 28,885 | 29,442 | 27,658 | 26,766 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,825,447 | 4,137,072 | 3,988,551 | 3,980,158 | 3,710,899 |
| I. ShareHolder's equity |
|
|
3,825,447 | 4,137,072 | 3,988,551 | 3,980,158 | 3,710,899 |
| 1. Owner's investment capital |
|
|
2,700,000 | 2,970,000 | 2,970,000 | 2,970,000 | 2,970,000 |
| 2. Share capital surplus |
|
|
109,480 | 109,480 | 109,480 | 109,480 | 109,480 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
6,315 | | | | |
| 5. Treasury shares |
|
|
| | | | |
| 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 |
|
|
| 6,315 | 6,315 | 6,315 | 6,315 |
| 11. After tax undistributed profit |
|
|
410,762 | 467,926 | 484,356 | 451,174 | 187,169 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
405,619 | 99,303 | 478,082 | 447,780 | 2,392 |
| - Profit after tax undistributed this period |
|
|
5,142 | 368,623 | 6,273 | 3,394 | 184,777 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
598,890 | 583,351 | 418,400 | 443,189 | 437,935 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
10,059,964 | 10,176,022 | 9,533,492 | 9,530,088 | 9,426,105 |
There is no report.
|
|