|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,401,156 | 2,124,806 | 2,615,182 | 2,930,422 | 2,311,453 |
| I. Cash and cash equivalents |
|
|
465,519 | 298,755 | 251,094 | 208,067 | 258,824 |
| 1. Cash |
|
|
183,926 | 60,456 | 27,826 | 14,570 | 65,111 |
| 2. Cash equivalents |
|
|
281,593 | 238,299 | 223,268 | 193,497 | 193,713 |
| II. Short-term financial investments |
|
|
| | 15,000 | 45,000 | 45,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 15,000 | 45,000 | 45,000 |
| III. Short-term receivables |
|
|
913,246 | 790,369 | 782,840 | 1,122,273 | 912,408 |
| 1. Short-term receivables of customers |
|
|
794,778 | 701,723 | 620,575 | 1,069,486 | 852,574 |
| 2. Prepayments to suppliers |
|
|
24,423 | 11,522 | 7,379 | 5,629 | 4,319 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
4,500 | | | | |
| 6. Other short-term receivables |
|
|
89,837 | 77,765 | 155,528 | 51,807 | 60,156 |
| 7. Provision for doubtful short-term receivables |
|
|
-292 | -641 | -641 | -4,650 | -4,641 |
| IV. Inventories |
|
|
839,268 | 888,214 | 1,390,318 | 1,343,867 | 896,129 |
| 1. Inventories |
|
|
853,847 | 903,269 | 1,404,928 | 1,361,332 | 914,659 |
| 2. Provision for decline in value of inventories |
|
|
-14,579 | -15,055 | -14,609 | -17,465 | -18,530 |
| V. Other current assets |
|
|
183,124 | 147,468 | 175,930 | 211,215 | 199,091 |
| 1. Short-term prepaid expenses |
|
|
21,784 | 25,415 | 25,676 | 26,427 | 22,158 |
| 2. Deductible VAT |
|
|
152,165 | 110,787 | 140,842 | 169,291 | 158,706 |
| 3. Taxes and the State Receivables |
|
|
9,174 | 11,266 | 9,412 | 15,497 | 18,227 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,988,644 | 3,126,581 | 2,960,026 | 2,963,999 | 2,945,246 |
| I. Long-term receivables |
|
|
10,681 | 10,681 | 10,681 | 10,681 | 10,681 |
| 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 |
|
|
10,681 | 10,681 | 10,681 | 10,681 | 10,681 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,183,936 | 2,193,000 | 2,169,527 | 2,089,229 | 2,082,521 |
| 1. Tangible fixed assets |
|
|
2,037,637 | 2,031,060 | 1,988,418 | 1,930,519 | 1,924,564 |
| - Cost |
|
|
3,338,556 | 3,386,408 | 3,397,971 | 3,348,964 | 3,396,949 |
| - Accumulated depreciation |
|
|
-1,300,919 | -1,355,348 | -1,409,553 | -1,418,446 | -1,472,385 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
146,299 | 161,940 | 181,109 | 158,711 | 157,956 |
| - Cost |
|
|
179,043 | 196,752 | 214,259 | 196,982 | 197,892 |
| - Accumulated depreciation |
|
|
-32,745 | -34,812 | -33,150 | -38,271 | -39,936 |
| III. Real Estate Investments |
|
|
292,763 | 324,998 | 378,861 | 310,543 | 306,017 |
| - Cost |
|
|
295,971 | 329,742 | 385,753 | 318,202 | 314,623 |
| - Accumulated depreciation |
|
|
-3,208 | -4,744 | -6,892 | -7,658 | -8,606 |
| IV. Long-term assets in progress |
|
|
383,693 | 432,752 | 289,368 | 265,750 | 271,582 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
383,693 | 432,752 | 289,368 | 265,750 | 271,582 |
| IV. Long-term financial investments |
|
|
| | | 140,000 | 140,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,189 | 1,189 | | 140,788 | 140,788 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,189 | -1,189 | | -788 | -788 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
117,571 | 165,151 | 111,589 | 147,796 | 134,446 |
| 1. Long-term prepaid expenses |
|
|
107,278 | 123,325 | 109,174 | 146,677 | 124,387 |
| 2. Deferred income tax assets |
|
|
370 | 370 | 2,415 | 1,119 | 1,119 |
| 3. Other long-term assets |
|
|
9,923 | 41,456 | | | 8,940 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,389,800 | 5,251,387 | 5,575,208 | 5,894,421 | 5,256,698 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,603,496 | 3,390,243 | 3,719,785 | 4,088,874 | 3,389,083 |
| I. Current liabilities |
|
|
2,816,836 | 2,556,260 | 2,864,192 | 3,295,059 | 2,569,780 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,890,287 | 1,819,049 | 1,961,324 | 2,190,465 | 1,705,746 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
619,002 | 477,440 | 683,548 | 872,162 | 495,906 |
| 4. Advances from customers |
|
|
47,497 | 19,025 | 23,185 | 4,381 | 31,136 |
| 5. Taxes and other payables to the State Budget |
|
|
36,447 | 24,190 | 14,885 | 28,872 | 54,482 |
| 6. Payables to employees |
|
|
81,054 | 82,243 | 80,890 | 99,791 | 197,671 |
| 7. Short-term accrued expenses |
|
|
57,327 | 54,506 | 23,006 | 27,639 | 17,695 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
5,403 | 3,890 | 4,112 | 2,822 | 1,751 |
| 11. Other short-term payables |
|
|
20,234 | 22,753 | 23,360 | 26,368 | 26,457 |
| 12. Provision for short term payables |
|
|
38 | 38 | 38 | 169 | 169 |
| 13. Bonus and welfare fund |
|
|
59,548 | 53,128 | 49,845 | 42,389 | 38,767 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
786,660 | 833,982 | 855,593 | 793,815 | 819,303 |
| 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 |
|
|
| | 3,583 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
785,822 | 821,508 | 845,913 | 726,740 | 747,711 |
| 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 |
|
|
838 | 12,474 | 6,097 | 67,075 | 71,592 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,786,304 | 1,861,145 | 1,855,423 | 1,805,547 | 1,867,615 |
| I. ShareHolder's equity |
|
|
1,786,304 | 1,861,145 | 1,855,423 | 1,805,547 | 1,867,615 |
| 1. Owner's investment capital |
|
|
1,178,080 | 1,135,230 | 1,135,230 | 1,135,230 | 1,226,012 |
| 2. Share capital surplus |
|
|
40,989 | 40,989 | 40,989 | 40,989 | 40,989 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
55 | 55 | 55 | 55 | 55 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
270,776 | 270,776 | 270,776 | 290,776 | 290,776 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
102,265 | 102,265 | 102,265 | 112,265 | 112,265 |
| 11. After tax undistributed profit |
|
|
170,470 | 178,471 | 173,837 | 226,231 | 197,518 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
654 | 654 | 131,517 | 96,363 | 5,581 |
| - Profit after tax undistributed this period |
|
|
169,817 | 177,817 | 42,319 | 129,869 | 191,937 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
23,668 | 133,358 | 132,271 | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,389,800 | 5,251,387 | 5,575,208 | 5,894,421 | 5,256,698 |
There is no report.
|
|