|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
279,131 | 278,649 | 331,952 | 342,369 | 384,218 |
| I. Cash and cash equivalents |
|
|
201,887 | 193,726 | 249,169 | 263,825 | 254,382 |
| 1. Cash |
|
|
21,887 | 23,726 | 32,769 | 22,925 | 59,482 |
| 2. Cash equivalents |
|
|
180,000 | 170,000 | 216,400 | 240,900 | 194,900 |
| II. Short-term financial investments |
|
|
42,000 | 42,000 | 42,000 | 42,000 | 93,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
42,000 | 42,000 | 42,000 | 42,000 | 93,000 |
| III. Short-term receivables |
|
|
18,017 | 22,246 | 24,795 | 21,039 | 20,466 |
| 1. Short-term receivables of customers |
|
|
13,061 | 13,297 | 15,225 | 15,250 | 15,750 |
| 2. Prepayments to suppliers |
|
|
4,221 | 3,018 | 3,500 | 5,139 | 5,525 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 2,000 | 2,000 | 2,000 | 2,000 |
| 6. Other short-term receivables |
|
|
6,069 | 9,266 | 9,405 | 3,984 | 5,238 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,335 | -5,335 | -5,335 | -5,335 | -8,047 |
| IV. Inventories |
|
|
17,186 | 17,661 | 15,750 | 14,912 | 16,369 |
| 1. Inventories |
|
|
17,945 | 18,420 | 16,509 | 15,671 | 17,129 |
| 2. Provision for decline in value of inventories |
|
|
-759 | -759 | -759 | -759 | -759 |
| V. Other current assets |
|
|
40 | 3,017 | 238 | 593 | |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
40 | 3,017 | 238 | 593 | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
530,876 | 526,634 | 523,150 | 524,995 | 523,085 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
511,896 | 505,168 | 498,609 | 505,256 | 500,254 |
| 1. Tangible fixed assets |
|
|
499,941 | 493,052 | 486,930 | 493,551 | 489,075 |
| - Cost |
|
|
969,549 | 977,290 | 985,577 | 1,007,228 | 1,015,659 |
| - Accumulated depreciation |
|
|
-469,608 | -484,238 | -498,646 | -513,677 | -526,584 |
| 2. Fixed assets of financial leasing |
|
|
11,860 | 12,039 | 11,619 | 11,662 | 11,154 |
| - Cost |
|
|
45,232 | 45,232 | 45,232 | 45,232 | 45,232 |
| - Accumulated depreciation |
|
|
-33,372 | -33,193 | -33,613 | -33,570 | -34,078 |
| 3. Intangible fixed assets |
|
|
95 | 78 | 60 | 43 | 25 |
| - Cost |
|
|
4,132 | 4,132 | 4,132 | 4,132 | 4,132 |
| - Accumulated depreciation |
|
|
-4,036 | -4,054 | -4,072 | -4,089 | -4,107 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
18,288 | 20,953 | 24,186 | 19,490 | 22,646 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
18,288 | 20,953 | 24,186 | 19,490 | 22,646 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 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 |
|
|
691 | 513 | 354 | 248 | 185 |
| 1. Long-term prepaid expenses |
|
|
474 | 296 | 138 | 176 | 113 |
| 2. Deferred income tax assets |
|
|
216 | 216 | 216 | 73 | 73 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
810,006 | 805,283 | 855,102 | 867,363 | 907,303 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
338,259 | 363,422 | 372,754 | 350,862 | 346,050 |
| I. Current liabilities |
|
|
186,436 | 225,730 | 230,991 | 240,529 | 233,283 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
18,015 | 25,798 | 19,519 | 28,504 | 21,801 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
96,868 | 124,470 | 120,501 | 113,436 | 110,877 |
| 4. Advances from customers |
|
|
25,383 | 22,966 | 21,018 | 19,837 | 20,372 |
| 5. Taxes and other payables to the State Budget |
|
|
6,622 | 7,161 | 10,214 | 10,765 | 13,691 |
| 6. Payables to employees |
|
|
22,438 | 29,523 | 43,039 | 49,517 | 44,155 |
| 7. Short-term accrued expenses |
|
|
8,229 | 5,627 | 8,737 | 8,270 | 9,439 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
718 | 718 | 718 | 364 | 364 |
| 11. Other short-term payables |
|
|
7,361 | 8,666 | 6,637 | 9,242 | 12,033 |
| 12. Provision for short term payables |
|
|
131 | 131 | 131 | 131 | 131 |
| 13. Bonus and welfare fund |
|
|
670 | 670 | 476 | 465 | 420 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
151,823 | 137,692 | 141,763 | 110,332 | 112,767 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
151,459 | 137,329 | 141,399 | 110,332 | 110,978 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | 1,788 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
364 | 364 | 364 | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
471,747 | 441,861 | 482,348 | 516,502 | 561,253 |
| I. ShareHolder's equity |
|
|
471,747 | 441,861 | 482,348 | 516,502 | 561,253 |
| 1. Owner's investment capital |
|
|
320,000 | 320,000 | 320,000 | 320,000 | 320,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
151,747 | 121,861 | 162,348 | 196,502 | 241,253 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
131,669 | 93,269 | 93,269 | 93,269 | 201,494 |
| - Profit after tax undistributed this period |
|
|
20,078 | 28,592 | 69,079 | 103,233 | 39,759 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
810,006 | 805,283 | 855,102 | 867,363 | 907,303 |
There is no report.
|
|