|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,302,657 | 7,751,317 | 7,991,899 | 8,085,858 | 8,451,241 |
| I. Cash and cash equivalents |
|
|
360,319 | 237,792 | 100,335 | 158,595 | 611,765 |
| 1. Cash |
|
|
360,319 | 237,792 | 100,335 | 89,595 | 610,665 |
| 2. Cash equivalents |
|
|
| | | 69,000 | 1,100 |
| II. Short-term financial investments |
|
|
1,645,317 | 2,068,273 | 2,323,107 | 2,470,950 | 2,229,881 |
| 1. Trading securities |
|
|
178,115 | 181,208 | 160,089 | 161,594 | 161,594 |
| 2. Provision for diminution in value of trading securities |
|
|
-45,347 | -38,884 | -26,567 | -31,412 | -36,981 |
| 3. Investments holding until maturity |
|
|
1,512,550 | 1,925,950 | 2,189,584 | 2,340,768 | 2,105,268 |
| III. Short-term receivables |
|
|
2,129,166 | 1,581,851 | 1,818,397 | 1,764,820 | 1,998,753 |
| 1. Short-term receivables of customers |
|
|
1,916,226 | 1,444,118 | 1,652,214 | 1,559,194 | 1,836,836 |
| 2. Prepayments to suppliers |
|
|
70,379 | 104,546 | 121,590 | 172,574 | 109,587 |
| 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 |
|
|
148,383 | 38,066 | 51,115 | 39,575 | 58,852 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,823 | -4,879 | -6,523 | -6,523 | -6,523 |
| IV. Inventories |
|
|
3,925,093 | 3,618,084 | 3,466,928 | 3,412,544 | 3,354,617 |
| 1. Inventories |
|
|
4,349,664 | 4,040,277 | 3,874,763 | 3,752,973 | 3,695,279 |
| 2. Provision for decline in value of inventories |
|
|
-424,571 | -422,194 | -407,835 | -340,429 | -340,663 |
| V. Other current assets |
|
|
242,763 | 245,317 | 283,133 | 278,949 | 256,225 |
| 1. Short-term prepaid expenses |
|
|
15,118 | 13,361 | 14,623 | 15,362 | 16,142 |
| 2. Deductible VAT |
|
|
225,130 | 231,956 | 268,361 | 263,438 | 239,953 |
| 3. Taxes and the State Receivables |
|
|
2,515 | | 150 | 150 | 129 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,063,377 | 4,054,430 | 4,100,818 | 4,130,866 | 4,070,863 |
| I. Long-term receivables |
|
|
2,871 | 2,871 | 3,407 | 3,407 | 3,407 |
| 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 |
|
|
2,871 | 2,871 | 3,407 | 3,407 | 3,407 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,131,152 | 3,380,366 | 3,352,244 | 3,463,657 | 3,454,567 |
| 1. Tangible fixed assets |
|
|
2,754,152 | 2,918,491 | 2,890,851 | 2,988,443 | 2,983,460 |
| - Cost |
|
|
4,693,813 | 4,942,914 | 5,005,943 | 5,211,168 | 5,301,577 |
| - Accumulated depreciation |
|
|
-1,939,661 | -2,024,423 | -2,115,092 | -2,222,725 | -2,318,117 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
377,000 | 461,875 | 461,394 | 475,215 | 471,107 |
| - Cost |
|
|
434,509 | 523,987 | 525,943 | 547,381 | 549,223 |
| - Accumulated depreciation |
|
|
-57,509 | -62,112 | -64,550 | -72,166 | -78,115 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
408,748 | 162,822 | 244,850 | 174,952 | 137,235 |
| 1. Costs of long-term production, business in progress |
|
|
408,748 | | | | |
| 2. Costs of construction in progress |
|
|
| 162,822 | 244,850 | 174,952 | 137,235 |
| IV. Long-term financial investments |
|
|
67,072 | 67,243 | 67,552 | 68,222 | 68,927 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
11,129 | 11,301 | 11,610 | 12,279 | 12,984 |
| 3. Other investments in equity instruments |
|
|
5,942 | 5,942 | 5,942 | 5,942 | 5,942 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| V. Total other long-term assets |
|
|
219,281 | 215,655 | 216,071 | 212,713 | 207,592 |
| 1. Long-term prepaid expenses |
|
|
216,320 | 212,623 | 213,066 | 209,866 | 204,947 |
| 2. Deferred income tax assets |
|
|
2,962 | 3,032 | 3,004 | 2,847 | 2,645 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
234,252 | 225,473 | 216,694 | 207,915 | 199,135 |
| TOTAL ASSETS |
|
|
12,366,034 | 11,805,748 | 12,092,717 | 12,216,724 | 12,522,104 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,902,137 | 3,238,852 | 3,762,288 | 3,546,071 | 3,512,303 |
| I. Current liabilities |
|
|
3,761,774 | 3,118,269 | 3,678,001 | 3,473,667 | 3,495,556 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,546,085 | 2,157,386 | 2,745,821 | 2,351,591 | 2,242,695 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
449,944 | 298,749 | 476,792 | 533,762 | 551,583 |
| 4. Advances from customers |
|
|
17,728 | 21,330 | 24,280 | 29,123 | 45,713 |
| 5. Taxes and other payables to the State Budget |
|
|
143,501 | 117,434 | 38,636 | 93,964 | 159,523 |
| 6. Payables to employees |
|
|
341,906 | 269,177 | 145,267 | 166,622 | 214,445 |
| 7. Short-term accrued expenses |
|
|
37,887 | 31,352 | 34,719 | 88,722 | 71,119 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
92,609 | 92,001 | 105,552 | 104,442 | 105,848 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
132,115 | 130,839 | 106,935 | 105,441 | 104,630 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
140,363 | 120,583 | 84,287 | 72,404 | 16,747 |
| 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 |
|
|
| 51 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
122,683 | 101,863 | 67,090 | 58,130 | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
8,908 | 9,960 | 8,555 | 6,037 | 8,675 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
8,458 | 8,352 | 8,348 | 7,953 | 7,798 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
314 | 357 | 294 | 284 | 274 |
| B. OWNER'S EQUITY |
|
|
8,463,897 | 8,566,896 | 8,330,429 | 8,670,653 | 9,009,801 |
| I. ShareHolder's equity |
|
|
8,463,897 | 8,566,896 | 8,330,429 | 8,670,653 | 9,009,801 |
| 1. Owner's investment capital |
|
|
1,833,770 | 1,870,445 | 1,870,445 | 2,244,532 | 2,244,532 |
| 2. Share capital surplus |
|
|
263,561 | 263,561 | 263,561 | 263,561 | 263,561 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
272 | 259 | -521 | -367 | -624 |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,143,492 | 6,191,047 | 5,934,021 | 5,877,966 | 6,198,591 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
5,295,112 | 5,295,112 | 5,764,358 | 5,390,271 | 5,390,271 |
| - Profit after tax undistributed this period |
|
|
848,380 | 895,935 | 169,663 | 487,695 | 808,320 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
222,803 | 241,584 | 262,923 | 284,961 | 303,742 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
12,366,034 | 11,805,748 | 12,092,717 | 12,216,724 | 12,522,104 |
There is no report.
|
|