|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,810,061 | 3,240,079 | 3,046,821 | 2,443,068 | 3,667,732 |
| I. Cash and cash equivalents |
|
|
500,056 | 443,506 | 490,881 | 309,331 | 593,497 |
| 1. Cash |
|
|
321,996 | 376,606 | 438,877 | 244,521 | 487,818 |
| 2. Cash equivalents |
|
|
178,060 | 66,900 | 52,003 | 64,810 | 105,678 |
| II. Short-term financial investments |
|
|
195,832 | 179,406 | 180,373 | 170,988 | 227,357 |
| 1. Trading securities |
|
|
12,617 | 12,617 | 6,617 | 6,617 | 6,617 |
| 2. Provision for diminution in value of trading securities |
|
|
-1,177 | -1,177 | -77 | -115 | -574 |
| 3. Investments holding until maturity |
|
|
184,393 | 167,967 | 173,833 | 164,486 | 221,314 |
| III. Short-term receivables |
|
|
745,524 | 1,809,114 | 1,776,278 | 1,579,029 | 2,440,526 |
| 1. Short-term receivables of customers |
|
|
508,950 | 436,625 | 518,958 | 313,479 | 1,146,073 |
| 2. Prepayments to suppliers |
|
|
28,968 | 35,051 | 19,910 | 21,735 | 19,589 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
298,309 | 297,659 | 292,069 | 291,969 | 306,519 |
| 6. Other short-term receivables |
|
|
217,830 | 1,345,563 | 1,284,959 | 1,292,483 | 1,265,644 |
| 7. Provision for doubtful short-term receivables |
|
|
-308,532 | -305,783 | -339,618 | -340,637 | -297,298 |
| IV. Inventories |
|
|
273,273 | 711,280 | 509,060 | 287,657 | 323,273 |
| 1. Inventories |
|
|
273,471 | 712,521 | 510,298 | 288,895 | 323,547 |
| 2. Provision for decline in value of inventories |
|
|
-198 | -1,241 | -1,238 | -1,238 | -274 |
| V. Other current assets |
|
|
95,376 | 96,772 | 90,230 | 96,064 | 83,079 |
| 1. Short-term prepaid expenses |
|
|
13,193 | 16,584 | 15,831 | 13,686 | 9,939 |
| 2. Deductible VAT |
|
|
67,278 | 65,848 | 60,387 | 68,318 | 59,971 |
| 3. Taxes and the State Receivables |
|
|
14,906 | 14,341 | 14,011 | 14,060 | 13,170 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,838,074 | 11,827,191 | 11,844,197 | 11,904,283 | 11,895,403 |
| I. Long-term receivables |
|
|
1,087,157 | 52,447 | 51,922 | 52,104 | 52,984 |
| 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 |
|
|
1,087,157 | 52,447 | 51,922 | 52,104 | 52,984 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
578,928 | 569,910 | 558,953 | 549,900 | 535,763 |
| 1. Tangible fixed assets |
|
|
498,910 | 490,062 | 479,311 | 470,121 | 456,139 |
| - Cost |
|
|
1,160,193 | 1,156,371 | 1,155,097 | 1,155,061 | 1,118,797 |
| - Accumulated depreciation |
|
|
-661,282 | -666,309 | -675,787 | -684,940 | -662,657 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
80,017 | 79,848 | 79,642 | 79,779 | 79,624 |
| - Cost |
|
|
92,444 | 92,426 | 92,360 | 92,651 | 92,666 |
| - Accumulated depreciation |
|
|
-12,427 | -12,578 | -12,717 | -12,871 | -13,042 |
| III. Real Estate Investments |
|
|
1,947,296 | 1,919,242 | 1,905,031 | 1,881,340 | 1,866,019 |
| - Cost |
|
|
2,899,828 | 2,903,002 | 2,916,668 | 2,920,181 | 2,932,516 |
| - Accumulated depreciation |
|
|
-952,532 | -983,760 | -1,011,637 | -1,038,841 | -1,066,497 |
| IV. Long-term assets in progress |
|
|
8,153,530 | 8,216,485 | 8,291,611 | 8,393,019 | 8,430,879 |
| 1. Costs of long-term production, business in progress |
|
|
5,328,761 | 5,340,628 | 5,349,308 | 5,361,911 | 5,402,719 |
| 2. Costs of construction in progress |
|
|
2,824,769 | 2,875,857 | 2,942,303 | 3,031,108 | 3,028,160 |
| IV. Long-term financial investments |
|
|
319,918 | 326,171 | 296,602 | 293,318 | 282,670 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
189,790 | 196,044 | 160,792 | 160,283 | 152,692 |
| 3. Other investments in equity instruments |
|
|
131,633 | 131,633 | 137,316 | 137,316 | 137,316 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,505 | -1,505 | -1,505 | -4,281 | -7,338 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
748,814 | 740,747 | 738,133 | 732,900 | 725,629 |
| 1. Long-term prepaid expenses |
|
|
748,814 | 740,747 | 738,133 | 732,900 | 725,629 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
2,432 | 2,188 | 1,945 | 1,702 | 1,459 |
| TOTAL ASSETS |
|
|
14,648,135 | 15,067,270 | 14,891,019 | 14,347,350 | 15,563,135 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,602,640 | 11,022,671 | 10,954,443 | 10,305,470 | 11,486,837 |
| I. Current liabilities |
|
|
2,166,063 | 2,667,287 | 2,574,308 | 1,927,472 | 2,898,985 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,058,496 | 1,459,473 | 1,398,335 | 756,403 | 1,737,709 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
176,793 | 155,226 | 104,934 | 125,542 | 115,657 |
| 4. Advances from customers |
|
|
350,596 | 350,090 | 389,727 | 392,570 | 312,390 |
| 5. Taxes and other payables to the State Budget |
|
|
46,462 | 49,068 | 53,030 | 89,281 | 69,082 |
| 6. Payables to employees |
|
|
9,736 | 6,536 | 6,363 | 12,685 | 18,659 |
| 7. Short-term accrued expenses |
|
|
187,143 | 185,382 | 201,474 | 195,433 | 211,867 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
112,275 | 262,948 | 239,559 | 172,001 | 160,100 |
| 11. Other short-term payables |
|
|
187,905 | 177,226 | 142,944 | 148,188 | 236,241 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
36,656 | 21,337 | 37,944 | 35,369 | 37,280 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,436,577 | 8,355,383 | 8,380,135 | 8,377,998 | 8,587,852 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
591,798 | 590,745 | 590,745 | 590,745 | 590,745 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
4,940,651 | 299,303 | 317,217 | 320,175 | 335,256 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,854,235 | 2,605,764 | 2,595,086 | 2,617,278 | 2,799,926 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
25,895 | 30,592 | 33,317 | 32,332 | 78,173 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
23,998 | 22,141 | 22,118 | 21,793 | 21,129 |
| 11. Long-term unrealized revenue |
|
|
| 4,806,838 | 4,821,652 | 4,795,674 | 4,762,622 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
4,045,495 | 4,044,599 | 3,936,576 | 4,041,881 | 4,076,298 |
| I. ShareHolder's equity |
|
|
4,045,416 | 4,044,520 | 3,936,496 | 4,041,801 | 4,076,218 |
| 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 |
| 2. Share capital surplus |
|
|
5,635 | 5,635 | 5,635 | 5,635 | 5,635 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
81,831 | 83,015 | 83,015 | 83,015 | 83,015 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-216,748 | -216,748 | -216,748 | -216,748 | -216,748 |
| 7. Differences upon foreign exchange rate |
|
|
-7,365 | -8,109 | -10,777 | -12,190 | -11,563 |
| 8. Investment and development funds |
|
|
126,135 | 124,761 | 152,946 | 152,946 | 155,493 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,091 | 1,091 | 1,178 | 1,178 | 1,178 |
| 11. After tax undistributed profit |
|
|
156,203 | 161,300 | 32,198 | 105,225 | 227,333 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
36,212 | 142,686 | -864 | -866 | -7,102 |
| - Profit after tax undistributed this period |
|
|
119,991 | 18,614 | 33,062 | 106,091 | 234,435 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,898,634 | 1,893,575 | 1,889,049 | 1,922,742 | 1,831,874 |
| II. Funding resources and other funds |
|
|
79 | 79 | 79 | 79 | 79 |
| 1. Funding resources |
|
|
79 | 79 | 79 | 79 | 79 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
14,648,135 | 15,067,270 | 14,891,019 | 14,347,350 | 15,563,135 |
There is no report.
|
|