|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,124,806 | 2,615,182 | 2,930,422 | 2,311,453 | 2,620,002 |
| I. Cash and cash equivalents |
|
|
298,755 | 251,094 | 208,067 | 258,824 | 644,563 |
| 1. Cash |
|
|
60,456 | 27,826 | 14,570 | 65,111 | 250,635 |
| 2. Cash equivalents |
|
|
238,299 | 223,268 | 193,497 | 193,713 | 393,928 |
| II. Short-term financial investments |
|
|
| 15,000 | 45,000 | 45,000 | 60,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 15,000 | 45,000 | 45,000 | 60,000 |
| III. Short-term receivables |
|
|
790,369 | 782,840 | 1,122,273 | 912,408 | 740,189 |
| 1. Short-term receivables of customers |
|
|
701,723 | 620,575 | 1,069,486 | 852,574 | 690,550 |
| 2. Prepayments to suppliers |
|
|
11,522 | 7,379 | 5,629 | 4,319 | 2,843 |
| 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 |
|
|
77,765 | 155,528 | 51,807 | 60,156 | 51,438 |
| 7. Provision for doubtful short-term receivables |
|
|
-641 | -641 | -4,650 | -4,641 | -4,641 |
| IV. Inventories |
|
|
888,214 | 1,390,318 | 1,343,867 | 896,129 | 1,060,420 |
| 1. Inventories |
|
|
903,269 | 1,404,928 | 1,361,332 | 914,659 | 1,087,515 |
| 2. Provision for decline in value of inventories |
|
|
-15,055 | -14,609 | -17,465 | -18,530 | -27,096 |
| V. Other current assets |
|
|
147,468 | 175,930 | 211,215 | 199,091 | 114,830 |
| 1. Short-term prepaid expenses |
|
|
25,415 | 25,676 | 26,427 | 22,158 | 26,981 |
| 2. Deductible VAT |
|
|
110,787 | 140,842 | 169,291 | 158,706 | 70,270 |
| 3. Taxes and the State Receivables |
|
|
11,266 | 9,412 | 15,497 | 18,227 | 17,579 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,126,581 | 2,960,026 | 2,963,999 | 2,945,246 | 3,192,433 |
| 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 |
|
|
2,193,000 | 2,169,527 | 2,089,229 | 2,082,521 | 2,077,735 |
| 1. Tangible fixed assets |
|
|
2,031,060 | 1,988,418 | 1,930,519 | 1,924,564 | 1,921,410 |
| - Cost |
|
|
3,386,408 | 3,397,971 | 3,348,964 | 3,396,949 | 3,438,007 |
| - Accumulated depreciation |
|
|
-1,355,348 | -1,409,553 | -1,418,446 | -1,472,385 | -1,516,598 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
161,940 | 181,109 | 158,711 | 157,956 | 156,325 |
| - Cost |
|
|
196,752 | 214,259 | 196,982 | 197,892 | 197,885 |
| - Accumulated depreciation |
|
|
-34,812 | -33,150 | -38,271 | -39,936 | -41,560 |
| III. Real Estate Investments |
|
|
324,998 | 378,861 | 310,543 | 306,017 | 300,199 |
| - Cost |
|
|
329,742 | 385,753 | 318,202 | 314,623 | 310,085 |
| - Accumulated depreciation |
|
|
-4,744 | -6,892 | -7,658 | -8,606 | -9,887 |
| IV. Long-term assets in progress |
|
|
432,752 | 289,368 | 265,750 | 271,582 | 458,723 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
432,752 | 289,368 | 265,750 | 271,582 | 458,723 |
| IV. Long-term financial investments |
|
|
| | 140,000 | 140,000 | 140,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,189 | | 140,788 | 140,788 | 140,788 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,189 | | -788 | -788 | -788 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
165,151 | 111,589 | 147,796 | 134,446 | 205,096 |
| 1. Long-term prepaid expenses |
|
|
123,325 | 109,174 | 146,677 | 124,387 | 187,536 |
| 2. Deferred income tax assets |
|
|
370 | 2,415 | 1,119 | 1,119 | 1,119 |
| 3. Other long-term assets |
|
|
41,456 | | | 8,940 | 16,441 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,251,387 | 5,575,208 | 5,894,421 | 5,256,698 | 5,812,435 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,390,243 | 3,719,785 | 4,088,874 | 3,389,083 | 3,919,108 |
| I. Current liabilities |
|
|
2,556,260 | 2,864,192 | 3,295,059 | 2,569,780 | 2,745,629 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,819,049 | 1,961,324 | 2,190,465 | 1,705,746 | 1,606,743 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
477,440 | 683,548 | 872,162 | 495,906 | 776,663 |
| 4. Advances from customers |
|
|
19,025 | 23,185 | 4,381 | 31,136 | 7,329 |
| 5. Taxes and other payables to the State Budget |
|
|
24,190 | 14,885 | 28,872 | 54,482 | 31,551 |
| 6. Payables to employees |
|
|
82,243 | 80,890 | 99,791 | 197,671 | 256,936 |
| 7. Short-term accrued expenses |
|
|
54,506 | 23,006 | 27,639 | 17,695 | 21,394 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
3,890 | 4,112 | 2,822 | 1,751 | 1,947 |
| 11. Other short-term payables |
|
|
22,753 | 23,360 | 26,368 | 26,457 | 16,035 |
| 12. Provision for short term payables |
|
|
38 | 38 | 169 | 169 | 360 |
| 13. Bonus and welfare fund |
|
|
53,128 | 49,845 | 42,389 | 38,767 | 26,669 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
833,982 | 855,593 | 793,815 | 819,303 | 1,173,480 |
| 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 |
|
|
821,508 | 845,913 | 726,740 | 747,711 | 1,093,122 |
| 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 |
|
|
12,474 | 6,097 | 67,075 | 71,592 | 80,358 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,861,145 | 1,855,423 | 1,805,547 | 1,867,615 | 1,893,327 |
| I. ShareHolder's equity |
|
|
1,861,145 | 1,855,423 | 1,805,547 | 1,867,615 | 1,893,327 |
| 1. Owner's investment capital |
|
|
1,135,230 | 1,135,230 | 1,135,230 | 1,226,012 | 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 | 290,776 | 290,776 | 290,776 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
102,265 | 102,265 | 112,265 | 112,265 | 112,265 |
| 11. After tax undistributed profit |
|
|
178,471 | 173,837 | 226,231 | 197,518 | 223,229 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
654 | 131,517 | 96,363 | 5,581 | 5,581 |
| - Profit after tax undistributed this period |
|
|
177,817 | 42,319 | 129,869 | 191,937 | 217,648 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
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 |
|
|
5,251,387 | 5,575,208 | 5,894,421 | 5,256,698 | 5,812,435 |
There is no report.
|
|