|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,278,616 | 5,978,454 | 5,042,638 | 5,877,009 | 6,449,810 |
| I. Cash and cash equivalents |
|
|
1,159,130 | 1,299,109 | 1,112,788 | 1,102,242 | 1,500,266 |
| 1. Cash |
|
|
732,935 | 579,509 | 766,176 | 700,430 | 1,143,853 |
| 2. Cash equivalents |
|
|
426,195 | 719,600 | 346,612 | 401,812 | 356,414 |
| II. Short-term financial investments |
|
|
8,198 | 5,799 | 15,499 | 15,249 | 17,136 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
8,198 | 5,799 | 15,499 | 15,249 | 17,136 |
| III. Short-term receivables |
|
|
2,130,228 | 2,533,864 | 1,935,550 | 1,926,873 | 2,414,432 |
| 1. Short-term receivables of customers |
|
|
1,951,234 | 1,691,927 | 1,433,933 | 1,451,892 | 1,919,107 |
| 2. Prepayments to suppliers |
|
|
23,257 | 357,200 | 73,515 | 31,648 | 21,011 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
22,600 | 22,600 | 22,600 | 16,600 | 8,000 |
| 6. Other short-term receivables |
|
|
140,286 | 469,287 | 412,651 | 433,883 | 473,463 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,149 | -7,149 | -7,149 | -7,149 | -7,149 |
| IV. Inventories |
|
|
1,944,111 | 1,983,639 | 1,894,083 | 2,778,813 | 2,456,336 |
| 1. Inventories |
|
|
1,944,111 | 1,983,639 | 1,894,083 | | 2,456,336 |
| 2. Provision for decline in value of inventories |
|
|
| | | 2,778,813 | |
| V. Other current assets |
|
|
36,950 | 156,043 | 84,719 | 53,832 | 61,639 |
| 1. Short-term prepaid expenses |
|
|
6,336 | 21,006 | 20,008 | 14,014 | 9,124 |
| 2. Deductible VAT |
|
|
30,399 | 134,672 | 64,429 | 39,489 | 52,293 |
| 3. Taxes and the State Receivables |
|
|
216 | 366 | 281 | 329 | 222 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,787,516 | 2,777,651 | 2,788,548 | 2,788,917 | 2,975,940 |
| I. Long-term receivables |
|
|
40,176 | 40,176 | 40,176 | 39,173 | 39,176 |
| 1. Long-term customer's receivables |
|
|
| 3,789 | 3,789 | 3,789 | 3,789 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
3,789 | | | | |
| 5. Other long-term receivables |
|
|
36,386 | 36,386 | 36,386 | 35,384 | 35,387 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,583,523 | 1,576,539 | 1,559,804 | 1,540,615 | 1,524,332 |
| 1. Tangible fixed assets |
|
|
1,246,828 | 1,241,560 | 1,226,540 | 1,209,068 | 1,194,501 |
| - Cost |
|
|
2,269,034 | 2,283,823 | 2,289,224 | 2,289,402 | 2,289,970 |
| - Accumulated depreciation |
|
|
-1,022,205 | -1,042,262 | -1,062,684 | -1,080,334 | -1,095,469 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
336,695 | 334,979 | 333,263 | 331,547 | 329,832 |
| - Cost |
|
|
429,937 | 429,937 | 429,937 | 429,937 | 429,937 |
| - Accumulated depreciation |
|
|
-93,242 | -94,958 | -96,673 | -98,389 | -100,105 |
| III. Real Estate Investments |
|
|
177,804 | 177,165 | 176,525 | 178,530 | 177,862 |
| - Cost |
|
|
223,373 | 223,373 | 223,373 | 226,024 | 226,024 |
| - Accumulated depreciation |
|
|
-45,568 | -46,208 | -46,848 | -47,494 | -48,162 |
| IV. Long-term assets in progress |
|
|
625,294 | 619,340 | 646,084 | 666,665 | 867,208 |
| 1. Costs of long-term production, business in progress |
|
|
51,513 | 51,830 | 31,074 | 31,074 | 31,074 |
| 2. Costs of construction in progress |
|
|
573,781 | 567,509 | 615,010 | 635,591 | 836,133 |
| IV. Long-term financial investments |
|
|
333,480 | 336,321 | 340,709 | 339,636 | 343,480 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
333,480 | 336,321 | 340,709 | 339,636 | 343,480 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
27,238 | 28,111 | 25,251 | 24,298 | 23,883 |
| 1. Long-term prepaid expenses |
|
|
27,238 | 28,111 | 25,251 | 24,298 | 23,883 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
8,066,132 | 8,756,105 | 7,831,186 | 8,665,927 | 9,425,750 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,443,784 | 6,108,119 | 5,176,500 | 5,941,413 | 6,652,910 |
| I. Current liabilities |
|
|
5,091,640 | 5,759,347 | 4,835,138 | 5,610,878 | 6,325,980 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,317,950 | 3,613,510 | 2,917,388 | 4,015,624 | 4,791,008 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,812,778 | 770,067 | 820,349 | 584,708 | 541,688 |
| 4. Advances from customers |
|
|
80,204 | 122,366 | 102,580 | 8,953 | 8,592 |
| 5. Taxes and other payables to the State Budget |
|
|
222,680 | 157,084 | 113,736 | 166,187 | 147,987 |
| 6. Payables to employees |
|
|
24,024 | 12,024 | 15,915 | 16,499 | 16,859 |
| 7. Short-term accrued expenses |
|
|
5,283 | 1,091 | 1,148 | 14,730 | 22,862 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 89 | | 90 | |
| 11. Other short-term payables |
|
|
1,302,448 | 713,137 | 423,337 | | 359,583 |
| 12. Provision for short term payables |
|
|
56,992 | 53,517 | 43,330 | 375,542 | 47,325 |
| 13. Bonus and welfare fund |
|
|
269,281 | 316,463 | 397,354 | 37,482 | 390,075 |
| 14. Price stabilization fund |
|
|
| | | 391,063 | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
352,143 | 348,772 | 341,361 | 330,535 | 326,930 |
| 1. Long-term payables to sellers |
|
|
22,024 | 22,024 | 22,024 | 22,024 | 22,024 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
34,012 | 33,600 | 32,479 | 27,942 | 30,624 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
40,298 | 40,376 | 37,125 | 33,874 | 30,625 |
| 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 |
|
|
255,809 | 252,771 | 249,733 | 246,695 | 243,657 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,622,348 | 2,648,230 | 2,654,686 | 2,724,514 | 2,772,840 |
| I. ShareHolder's equity |
|
|
2,622,348 | 2,648,230 | 2,654,686 | 2,724,514 | 2,772,840 |
| 1. Owner's investment capital |
|
|
2,366,000 | 2,366,000 | 2,366,000 | 2,366,000 | 2,366,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-244 | | -244 | -244 | -244 |
| 6. Differences upon asset revaluation |
|
|
-25,242 | -25,242 | -25,242 | -25,242 | -25,242 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
15,504 | 15,504 | 15,504 | 15,504 | 15,757 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
42,289 | 67,225 | 71,888 | 138,186 | 192,538 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
14,098 | 41,658 | 41,935 | 41,935 | 33,417 |
| - Profit after tax undistributed this period |
|
|
28,191 | 25,567 | 29,954 | 96,251 | 159,121 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
224,041 | 224,742 | 226,780 | 230,310 | 224,031 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
8,066,132 | 8,756,349 | 7,831,186 | 8,665,927 | 9,425,750 |
There is no report.
|
|