|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,446,454 | 1,220,647 | 1,202,596 | 898,982 | 753,599 |
| I. Cash and cash equivalents |
|
|
8,508 | 34,492 | 13,929 | 14,070 | 24,206 |
| 1. Cash |
|
|
8,508 | 34,492 | 13,929 | 14,070 | 24,206 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
155,000 | 158,500 | 158,500 | 3,500 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
155,000 | 158,500 | 158,500 | 3,500 | |
| III. Short-term receivables |
|
|
877,441 | 583,944 | 562,973 | 438,202 | 286,460 |
| 1. Short-term receivables of customers |
|
|
847,427 | 560,462 | 562,120 | 462,024 | 263,977 |
| 2. Prepayments to suppliers |
|
|
60,907 | 48,879 | 28,926 | 14,367 | 17,190 |
| 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 |
|
|
17,690 | 23,930 | 21,253 | 19,379 | 62,861 |
| 7. Provision for doubtful short-term receivables |
|
|
-48,582 | -49,327 | -49,327 | -57,568 | -57,568 |
| IV. Inventories |
|
|
398,946 | 398,087 | 424,414 | 398,373 | 390,657 |
| 1. Inventories |
|
|
399,891 | 398,087 | 424,414 | 398,373 | 390,657 |
| 2. Provision for decline in value of inventories |
|
|
-944 | | | | |
| V. Other current assets |
|
|
6,559 | 45,624 | 42,780 | 44,838 | 52,276 |
| 1. Short-term prepaid expenses |
|
|
5,251 | 3,982 | 3,756 | 1,943 | 1,833 |
| 2. Deductible VAT |
|
|
279 | 40,554 | 38,130 | 42,022 | 47,383 |
| 3. Taxes and the State Receivables |
|
|
1,029 | 1,087 | 894 | 872 | 3,060 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,386,016 | 2,615,890 | 2,608,153 | 2,727,740 | 2,790,213 |
| I. Long-term receivables |
|
|
545,358 | 449,933 | 446,878 | 488,698 | 444,873 |
| 1. Long-term customer's receivables |
|
|
159,143 | 64,162 | 61,126 | 59,573 | 54,561 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
386,215 | 385,771 | 385,752 | 429,125 | 390,313 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
144,118 | 144,682 | 138,686 | 133,767 | 128,149 |
| 1. Tangible fixed assets |
|
|
81,578 | 77,620 | 73,292 | 69,656 | 65,738 |
| - Cost |
|
|
370,594 | 370,550 | 370,550 | 370,530 | 361,884 |
| - Accumulated depreciation |
|
|
-289,016 | -292,931 | -297,259 | -300,874 | -296,146 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
62,540 | 67,062 | 65,395 | 64,111 | 62,411 |
| - Cost |
|
|
92,207 | 101,007 | 101,007 | 101,402 | 101,402 |
| - Accumulated depreciation |
|
|
-29,667 | -33,945 | -35,612 | -37,291 | -38,991 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,604,913 | 1,927,838 | 1,929,021 | 2,011,781 | 2,123,526 |
| 1. Costs of long-term production, business in progress |
|
|
1,594,664 | 1,916,356 | 1,916,984 | 1,998,586 | 2,110,289 |
| 2. Costs of construction in progress |
|
|
10,249 | 11,482 | 12,037 | 13,195 | 13,238 |
| IV. Long-term financial investments |
|
|
73,637 | 74,366 | 74,768 | 74,738 | 75,028 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
42,837 | 43,566 | 43,968 | 43,938 | 44,228 |
| 3. Other investments in equity instruments |
|
|
30,800 | 30,800 | 30,800 | 30,800 | 30,800 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
17,988 | 19,071 | 18,799 | 18,755 | 18,636 |
| 1. Long-term prepaid expenses |
|
|
17,313 | 18,393 | 18,117 | 18,085 | 17,954 |
| 2. Deferred income tax assets |
|
|
676 | 678 | 682 | 671 | 682 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
3,832,470 | 3,836,537 | 3,810,749 | 3,626,722 | 3,543,812 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,651,644 | 2,964,588 | 2,946,218 | 2,799,181 | 2,777,373 |
| I. Current liabilities |
|
|
1,951,939 | 2,275,744 | 2,255,799 | 2,108,340 | 2,085,943 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,048,178 | 1,093,172 | 1,090,032 | 888,814 | 885,218 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
575,703 | 585,451 | 607,134 | 601,414 | 613,941 |
| 4. Advances from customers |
|
|
112,193 | 115,931 | 111,987 | 153,835 | 170,363 |
| 5. Taxes and other payables to the State Budget |
|
|
7,331 | 31,947 | 32,443 | 31,309 | 1,354 |
| 6. Payables to employees |
|
|
6,308 | 6,786 | 7,720 | 8,325 | 6,273 |
| 7. Short-term accrued expenses |
|
|
58,370 | 67,392 | 51,061 | 64,674 | 44,054 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
125,687 | 355,883 | 336,312 | 340,900 | 346,596 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
18,169 | 19,181 | 19,111 | 19,069 | 18,146 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
699,705 | 688,844 | 690,419 | 690,841 | 691,430 |
| 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 |
|
|
10,067 | 169 | 169 | 169 | 169 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
689,638 | 688,675 | 690,250 | 690,672 | 691,261 |
| 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 |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,180,826 | 871,950 | 864,531 | 827,541 | 766,439 |
| I. ShareHolder's equity |
|
|
1,180,826 | 871,950 | 864,531 | 827,541 | 766,439 |
| 1. Owner's investment capital |
|
|
1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 |
| 2. Share capital surplus |
|
|
1,841 | 1,841 | 1,841 | 1,841 | 1,841 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
7,777 | 7,777 | 7,777 | 7,777 | 7,777 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
124,944 | 122,847 | 122,417 | 122,417 | 122,499 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
15,405 | -286,238 | -293,257 | -330,127 | -390,574 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
55,770 | 35,568 | 35,568 | 35,568 | -367,176 |
| - Profit after tax undistributed this period |
|
|
-40,366 | -321,806 | -328,825 | -365,695 | -23,398 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
30,859 | 25,722 | 25,752 | 25,633 | 24,896 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,832,470 | 3,836,537 | 3,810,749 | 3,626,722 | 3,543,812 |
There is no report.
|
|