|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,446,084 | 1,332,912 | 1,694,064 | 2,040,165 | 2,123,263 |
 | I. Cash and cash equivalents |
|
|
345,611 | 253,086 | 308,825 | 172,761 | 287,847 |
 | 1. Cash |
|
|
90,111 | 95,086 | 51,645 | 70,581 | 86,667 |
 | 2. Cash equivalents |
|
|
255,500 | 158,000 | 257,180 | 102,180 | 201,180 |
 | II. Short-term financial investments |
|
|
170,000 | 221,566 | 221,386 | 487,579 | 379,418 |
 | 1. Trading securities |
|
|
| | | 141,000 | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
170,000 | 221,566 | 221,386 | 346,579 | 379,418 |
 | III. Short-term receivables |
|
|
537,546 | 543,565 | 876,998 | 977,512 | 1,045,643 |
 | 1. Short-term receivables of customers |
|
|
83,487 | 155,395 | 336,640 | 470,982 | 544,868 |
 | 2. Prepayments to suppliers |
|
|
260,514 | 163,038 | 356,044 | 265,666 | 73,347 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
94,750 | 125,004 | 97,316 | 176,566 | 344,362 |
 | 6. Other short-term receivables |
|
|
98,794 | 100,129 | 86,997 | 64,298 | 83,066 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
376,772 | 299,739 | 275,547 | 398,571 | 399,402 |
 | 1. Inventories |
|
|
376,772 | 299,739 | 275,547 | 398,571 | 399,402 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
16,155 | 14,955 | 11,308 | 3,742 | 10,953 |
 | 1. Short-term prepaid expenses |
|
|
829 | 589 | 1,856 | 1,879 | 2,459 |
 | 2. Deductible VAT |
|
|
15,213 | 14,253 | 8,908 | 1,814 | 4,880 |
 | 3. Taxes and the State Receivables |
|
|
113 | 113 | 544 | 48 | 3,614 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,729,242 | 2,793,020 | 2,515,512 | 2,262,912 | 1,989,175 |
 | I. Long-term receivables |
|
|
1,620,533 | 1,691,512 | 1,666,648 | 1,434,645 | 486,877 |
 | 1. Long-term customer's receivables |
|
|
2,382 | 2,382 | 2,382 | 2,382 | 2,382 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
27,921 | | | | |
 | 5. Other long-term receivables |
|
|
1,590,230 | 1,689,130 | 1,664,266 | 1,432,263 | 484,495 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
162,928 | 162,779 | 165,703 | 157,616 | 197,393 |
 | 1. Tangible fixed assets |
|
|
162,928 | 162,779 | 165,703 | 157,616 | 197,393 |
 | - Cost |
|
|
228,953 | 231,898 | 237,792 | 232,539 | 275,353 |
 | - Accumulated depreciation |
|
|
-66,025 | -69,120 | -72,089 | -74,923 | -77,960 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
446 | 446 | 446 | 446 | 446 |
 | - Accumulated depreciation |
|
|
-446 | -446 | -446 | -446 | -446 |
 | III. Real Estate Investments |
|
|
| | | 53,705 | 78,335 |
 | - Cost |
|
|
38,426 | 38,426 | 38,426 | 92,131 | 116,761 |
 | - Accumulated depreciation |
|
|
-38,426 | -38,426 | -38,426 | -38,426 | -38,426 |
 | IV. Long-term assets in progress |
|
|
88,788 | 75,640 | 51,859 | 51,859 | 374,955 |
 | 1. Costs of long-term production, business in progress |
|
|
80,062 | 66,386 | 42,080 | 42,080 | 26,855 |
 | 2. Costs of construction in progress |
|
|
8,726 | 9,254 | 9,779 | 9,779 | 348,101 |
 | IV. Long-term financial investments |
|
|
846,680 | 809,215 | 576,274 | 511,687 | 281,650 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
799,464 | 799,471 | 566,532 | 458,146 | |
 | 3. Other investments in equity instruments |
|
|
47,297 | 9,784 | 9,784 | 53,584 | 281,650 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-81 | -40 | -42 | -42 | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
10,312 | 27,554 | 29,394 | 28,452 | 28,585 |
 | 1. Long-term prepaid expenses |
|
|
10,312 | 27,554 | 29,394 | 28,452 | 28,585 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| 26,321 | 25,634 | 24,947 | 541,379 |
 | TOTAL ASSETS |
|
|
4,175,325 | 4,125,932 | 4,209,576 | 4,303,077 | 4,112,437 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,594,970 | 1,492,322 | 1,505,241 | 1,537,315 | 2,023,394 |
 | I. Current liabilities |
|
|
698,558 | 717,615 | 550,444 | 692,850 | 1,111,512 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
37,697 | 272,240 | 274,170 | 273,711 | 363,244 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
68,342 | 95,927 | 68,299 | 171,154 | 95,844 |
 | 4. Advances from customers |
|
|
26,892 | 38,647 | 28,770 | 24,133 | 20,252 |
 | 5. Taxes and other payables to the State Budget |
|
|
68,369 | 88,214 | 60,060 | 74,424 | 299,948 |
 | 6. Payables to employees |
|
|
3,893 | 2,571 | 2,576 | 3,335 | 5,411 |
 | 7. Short-term accrued expenses |
|
|
35,495 | 146,998 | 27,382 | 58,832 | 56,879 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
69,588 | 19,371 | 62,080 | 70,319 | 70,319 |
 | 11. Other short-term payables |
|
|
381,865 | 47,230 | 20,692 | 10,525 | 193,199 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,417 | 6,417 | 6,417 | 6,417 | 6,417 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
896,412 | 774,707 | 954,796 | 844,465 | 911,882 |
 | 1. Long-term payables to sellers |
|
|
1,349 | | | | |
 | 2. Long-term accrued expenses |
|
|
293 | 293 | 293 | 293 | 293 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
178,969 | 46 | 155,424 | 154,701 | 148,096 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
539,256 | 707,167 | 673,536 | 431,128 | 443,156 |
 | 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 |
|
|
176,545 | 67,201 | 125,544 | 258,343 | 320,337 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,580,356 | 2,633,609 | 2,704,336 | 2,765,763 | 2,089,043 |
 | I. ShareHolder's equity |
|
|
2,580,356 | 2,633,609 | 2,704,336 | 2,765,763 | 2,089,043 |
 | 1. Owner's investment capital |
|
|
1,936,062 | 1,936,062 | 1,936,062 | 1,936,062 | 1,936,062 |
 | 2. Share capital surplus |
|
|
15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
7,151 | 7,151 | 7,151 | 7,151 | 7,151 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
5,746 | 1,065 | 1,065 | 1,065 | 1,065 |
 | 11. After tax undistributed profit |
|
|
337,746 | 394,097 | 462,962 | 523,413 | 9,775 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
127,670 | 344,796 | 344,796 | 344,796 | 352,956 |
 | - Profit after tax undistributed this period |
|
|
210,076 | 49,301 | 118,165 | 178,616 | -343,181 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
278,651 | 280,234 | 282,096 | 283,072 | 119,990 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,175,325 | 4,125,932 | 4,209,576 | 4,303,077 | 4,112,437 |
There is no report.
|
|