|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,778,665 | 4,661,667 | 5,151,665 | 5,576,149 | 5,561,345 |
| I. Cash and cash equivalents |
|
|
2,615,095 | 2,837,884 | 3,455,345 | 3,665,699 | 3,838,248 |
| 1. Cash |
|
|
2,121,865 | 2,177,884 | 1,884,255 | 2,063,799 | 2,319,154 |
| 2. Cash equivalents |
|
|
493,230 | 660,000 | 1,571,090 | 1,601,900 | 1,519,093 |
| II. Short-term financial investments |
|
|
464,697 | 84,588 | 103,188 | 108,655 | 135,703 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
464,697 | 84,588 | 103,188 | 108,655 | 135,703 |
| III. Short-term receivables |
|
|
1,159,944 | 1,203,699 | 1,050,843 | 1,222,270 | 949,585 |
| 1. Short-term receivables of customers |
|
|
557,554 | 581,272 | 589,416 | 693,673 | 533,728 |
| 2. Prepayments to suppliers |
|
|
227,565 | 276,994 | 204,103 | 234,881 | 214,998 |
| 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 |
|
|
377,130 | 348,284 | 338,722 | 374,578 | 287,499 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,306 | -2,852 | -81,398 | -80,863 | -86,640 |
| IV. Inventories |
|
|
88,267 | 80,626 | 75,102 | 75,896 | 73,388 |
| 1. Inventories |
|
|
89,382 | 81,741 | 76,310 | 77,103 | 74,344 |
| 2. Provision for decline in value of inventories |
|
|
-1,115 | -1,115 | -1,208 | -1,207 | -956 |
| V. Other current assets |
|
|
450,662 | 454,870 | 467,187 | 503,629 | 564,421 |
| 1. Short-term prepaid expenses |
|
|
205,828 | 200,735 | 224,719 | 232,310 | 290,111 |
| 2. Deductible VAT |
|
|
228,119 | 234,569 | 225,914 | 250,742 | 254,341 |
| 3. Taxes and the State Receivables |
|
|
16,715 | 19,566 | 16,555 | 20,577 | 19,970 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,313,465 | 4,314,007 | 4,164,375 | 4,180,125 | 4,155,099 |
| I. Long-term receivables |
|
|
14,608 | 15,423 | 14,173 | 11,221 | 10,888 |
| 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 |
|
|
15,154 | 15,423 | 14,173 | 11,221 | 10,888 |
| 6. Provision for doubtful long-term receivables |
|
|
-546 | | | | |
| II. Fixed assets |
|
|
1,197,933 | 2,367,251 | 2,271,850 | 2,315,984 | 2,289,257 |
| 1. Tangible fixed assets |
|
|
978,191 | 2,118,417 | 2,024,783 | 2,042,730 | 2,071,661 |
| - Cost |
|
|
2,174,441 | 3,365,623 | 3,316,420 | 3,398,161 | 3,476,351 |
| - Accumulated depreciation |
|
|
-1,196,250 | -1,247,206 | -1,291,636 | -1,355,431 | -1,404,690 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
219,742 | 248,834 | 247,067 | 273,254 | 217,596 |
| - Cost |
|
|
868,094 | 920,079 | 934,620 | 1,006,850 | 984,955 |
| - Accumulated depreciation |
|
|
-648,352 | -671,245 | -687,554 | -733,595 | -767,359 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,038,716 | 66,280 | 334,560 | 172,984 | 213,653 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,038,716 | 66,280 | 334,560 | 172,984 | 213,653 |
| IV. Long-term financial investments |
|
|
1,484,681 | 1,547,538 | 1,274,675 | 1,259,381 | 1,206,781 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,233,253 | 1,264,341 | 1,045,624 | 1,029,353 | 984,922 |
| 3. Other investments in equity instruments |
|
|
286,612 | 280,543 | 278,569 | 291,526 | 291,173 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-35,184 | -2,346 | -49,518 | -61,498 | -70,314 |
| 5. Investments holding until maturity |
|
|
| 5,000 | | | 1,000 |
| V. Total other long-term assets |
|
|
418,583 | 264,163 | 252,748 | 404,703 | 419,183 |
| 1. Long-term prepaid expenses |
|
|
360,164 | 255,858 | 244,844 | 396,174 | 390,727 |
| 2. Deferred income tax assets |
|
|
58,419 | 8,305 | 7,904 | 8,529 | 28,456 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
158,944 | 53,354 | 16,368 | 15,852 | 15,337 |
| TOTAL ASSETS |
|
|
9,092,130 | 8,975,674 | 9,316,039 | 9,756,274 | 9,716,444 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,758,418 | 3,953,680 | 4,503,189 | 5,097,011 | 5,344,871 |
| I. Current liabilities |
|
|
2,754,999 | 2,749,340 | 3,284,469 | 3,787,206 | 3,995,352 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
44,403 | 82,500 | 615,645 | 729,479 | 865,446 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
924,124 | 837,222 | 349,408 | 320,429 | 529,215 |
| 4. Advances from customers |
|
|
5,266 | 28,189 | 31,093 | 36,637 | 39,087 |
| 5. Taxes and other payables to the State Budget |
|
|
123,946 | 101,340 | 254,119 | 364,657 | 122,220 |
| 6. Payables to employees |
|
|
49,925 | 9,058 | 7,405 | 7,096 | 25,864 |
| 7. Short-term accrued expenses |
|
|
822,584 | 899,120 | 1,325,455 | 1,511,738 | 1,514,507 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
79,778 | 74,158 | 94,303 | 77,650 | 93,635 |
| 11. Other short-term payables |
|
|
704,973 | 717,753 | 607,041 | 739,521 | 805,379 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,003,418 | 1,204,340 | 1,218,720 | 1,309,805 | 1,349,519 |
| 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 |
|
|
247 | 247 | 247 | 256 | 306 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
399,628 | 581,246 | 577,878 | 619,477 | 617,729 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
590,086 | 609,698 | 627,108 | 669,264 | 711,578 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
13,458 | 13,149 | 13,488 | 20,808 | 19,907 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
5,333,712 | 5,021,995 | 4,812,850 | 4,659,263 | 4,371,573 |
| I. ShareHolder's equity |
|
|
5,333,712 | 5,021,995 | 4,812,850 | 4,659,263 | 4,371,573 |
| 1. Owner's investment capital |
|
|
358,443 | 358,443 | 358,443 | 287,360 | 287,360 |
| 2. Share capital surplus |
|
|
783,504 | 783,504 | 783,504 | -409,834 | -409,834 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-1,264,420 | -1,264,420 | -1,264,420 | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
10,481 | 7,327 | 1,378 | 12,688 | 16,079 |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
5,311,750 | 5,052,451 | 4,898,769 | 4,684,134 | 4,402,938 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,170,095 | 5,092,952 | 5,092,372 | 4,994,693 | 4,943,341 |
| - Profit after tax undistributed this period |
|
|
-858,345 | -40,501 | -193,603 | -310,559 | -540,403 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
133,955 | 84,691 | 35,178 | 84,915 | 75,029 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
9,092,130 | 8,975,674 | 9,316,039 | 9,756,274 | 9,716,444 |
There is no report.
|
|