|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,022,665 | 10,036,448 | 11,393,460 | 12,383,653 | 12,589,361 |
| I. Cash and cash equivalents |
|
|
6,766,117 | 4,101,549 | 2,921,399 | 1,003,225 | 3,426,879 |
| 1. Cash |
|
|
2,570,946 | 4,051,549 | 1,062,109 | 1,003,225 | 3,426,879 |
| 2. Cash equivalents |
|
|
4,195,171 | 50,000 | 1,859,290 | | |
| II. Short-term financial investments |
|
|
2,039,803 | 1,070,978 | 1,017,357 | 1,449,460 | 1,458,104 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,039,803 | 1,070,978 | 1,017,357 | 1,449,460 | 1,458,104 |
| III. Short-term receivables |
|
|
1,790,289 | 1,612,789 | 4,321,763 | 4,184,154 | 1,941,936 |
| 1. Short-term receivables of customers |
|
|
1,339,841 | 1,460,717 | 1,455,796 | 1,663,385 | 1,709,826 |
| 2. Prepayments to suppliers |
|
|
68,093 | 77,967 | 80,999 | 65,954 | 116,238 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 2,350,000 | 2,350,000 | |
| 6. Other short-term receivables |
|
|
600,646 | 296,504 | 708,403 | 442,597 | 521,675 |
| 7. Provision for doubtful short-term receivables |
|
|
-218,291 | -222,399 | -273,435 | -337,782 | -405,803 |
| IV. Inventories |
|
|
782,114 | 639,957 | 510,806 | 228,594 | 251,211 |
| 1. Inventories |
|
|
782,114 | 639,957 | 510,806 | 228,594 | 251,211 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,644,342 | 2,611,175 | 2,622,135 | 5,518,220 | 5,511,231 |
| 1. Short-term prepaid expenses |
|
|
112,758 | 72,562 | 84,960 | 72,423 | 96,095 |
| 2. Deductible VAT |
|
|
15,443 | 22,472 | 21,034 | 30,661 | |
| 3. Taxes and the State Receivables |
|
|
721 | 721 | 721 | 721 | 721 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,515,420 | 2,515,420 | 2,515,420 | 5,414,415 | 5,414,415 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
31,683,665 | 37,617,283 | 37,622,735 | 39,944,787 | 40,585,533 |
| I. Long-term receivables |
|
|
11,615 | 12,169 | 9,624 | 458,785 | 672,812 |
| 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 |
|
|
11,615 | 12,169 | 9,624 | 458,785 | 672,812 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
409,031 | 413,363 | 403,733 | 235,164 | 225,978 |
| 1. Tangible fixed assets |
|
|
388,844 | 387,335 | 380,128 | 214,140 | 207,563 |
| - Cost |
|
|
632,311 | 634,850 | 635,235 | 476,887 | 477,787 |
| - Accumulated depreciation |
|
|
-243,467 | -247,515 | -255,107 | -262,747 | -270,224 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
20,187 | 26,028 | 23,605 | 21,024 | 18,415 |
| - Cost |
|
|
76,923 | 85,563 | 85,710 | 85,710 | 85,710 |
| - Accumulated depreciation |
|
|
-56,736 | -59,535 | -62,105 | -64,686 | -67,295 |
| III. Real Estate Investments |
|
|
25,517,457 | 25,179,848 | 24,864,227 | 27,123,753 | 27,034,233 |
| - Cost |
|
|
35,198,678 | 35,182,435 | 35,170,643 | 37,749,086 | 37,977,662 |
| - Accumulated depreciation |
|
|
-9,681,221 | -10,002,587 | -10,306,416 | -10,625,333 | -10,943,429 |
| IV. Long-term assets in progress |
|
|
761,824 | 1,028,319 | 999,642 | 782,186 | 838,490 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
761,824 | 1,028,319 | 999,642 | 782,186 | 838,490 |
| IV. Long-term financial investments |
|
|
11,930 | | | | |
| 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 |
|
|
11,930 | | | | |
| V. Total other long-term assets |
|
|
4,835,874 | 10,864,971 | 11,244,217 | 11,260,928 | 11,747,369 |
| 1. Long-term prepaid expenses |
|
|
455,281 | 452,965 | 454,143 | 457,433 | 453,802 |
| 2. Deferred income tax assets |
|
|
82,011 | 65,598 | 80,172 | 87,014 | 113,337 |
| 3. Other long-term assets |
|
|
4,298,582 | 10,346,408 | 10,709,902 | 10,716,481 | 11,180,230 |
| VI. Goodwills |
|
|
135,934 | 118,613 | 101,292 | 83,971 | 66,651 |
| TOTAL ASSETS |
|
|
44,706,330 | 47,653,731 | 49,016,195 | 52,328,440 | 53,174,894 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
7,946,987 | 9,826,878 | 10,107,118 | 12,397,892 | 12,337,584 |
| I. Current liabilities |
|
|
4,385,808 | 4,472,951 | 6,625,267 | 5,501,841 | 6,021,933 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
19,887 | 19,887 | 1,807,989 | 1,823,792 | 2,489,930 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
761,805 | 448,115 | 487,861 | 734,699 | 460,049 |
| 4. Advances from customers |
|
|
441,432 | 314,342 | 731,638 | 222,701 | 193,571 |
| 5. Taxes and other payables to the State Budget |
|
|
1,443,165 | 1,495,742 | 1,810,106 | 781,350 | 1,015,508 |
| 6. Payables to employees |
|
|
| 279 | 279 | 247 | 5,002 |
| 7. Short-term accrued expenses |
|
|
682,401 | 973,708 | 772,538 | 966,583 | 898,834 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
71,454 | 44,547 | 100,620 | 75,992 | 56,849 |
| 11. Other short-term payables |
|
|
952,851 | 1,170,222 | 907,721 | 890,069 | 895,725 |
| 12. Provision for short term payables |
|
|
9,972 | 3,428 | 4,819 | 4,835 | 4,904 |
| 13. Bonus and welfare fund |
|
|
2,841 | 2,681 | 1,696 | 1,573 | 1,561 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,561,179 | 5,353,927 | 3,481,851 | 6,896,051 | 6,315,651 |
| 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 |
|
|
1,232,242 | 1,253,138 | 1,152,323 | 4,530,805 | 4,609,362 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,139,190 | 3,915,693 | 2,148,375 | 2,152,976 | 1,532,235 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
72,793 | 71,643 | 71,156 | 70,669 | 70,230 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
116,954 | 113,453 | 109,997 | 141,601 | 103,824 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
36,759,343 | 37,826,853 | 38,909,077 | 39,930,548 | 40,837,310 |
| I. ShareHolder's equity |
|
|
36,759,343 | 37,826,853 | 38,909,077 | 39,930,548 | 40,837,310 |
| 1. Owner's investment capital |
|
|
23,288,184 | 23,288,184 | 23,288,184 | 23,288,184 | 23,288,184 |
| 2. Share capital surplus |
|
|
46,983 | 46,983 | 46,983 | 46,983 | 46,983 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-1,954,258 | -1,954,258 | -1,954,258 | -1,954,258 | -1,954,258 |
| 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 |
|
|
-53,137 | -53,137 | -53,137 | -53,137 | -53,137 |
| 11. After tax undistributed profit |
|
|
15,408,293 | 16,475,788 | 17,581,303 | 18,602,774 | 19,509,174 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,064,570 | 12,064,570 | 16,475,788 | 16,498,727 | 16,475,788 |
| - Profit after tax undistributed this period |
|
|
3,343,723 | 4,411,218 | 1,105,515 | 2,104,047 | 3,033,386 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
23,278 | 23,293 | 2 | 2 | 364 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
44,706,330 | 47,653,731 | 49,016,195 | 52,328,440 | 53,174,894 |
There is no report.
|
|