|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,305,796 | 1,409,038 | 1,155,330 | 1,241,097 | 1,338,883 |
| I. Cash and cash equivalents |
|
|
360,383 | 562,195 | 330,747 | 308,835 | 370,506 |
| 1. Cash |
|
|
80,591 | 325,224 | 150,633 | 136,085 | 135,606 |
| 2. Cash equivalents |
|
|
279,793 | 236,971 | 180,114 | 172,750 | 234,900 |
| II. Short-term financial investments |
|
|
239,367 | 111,367 | 264,148 | 413,827 | 425,016 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
239,367 | 111,367 | 264,148 | 413,827 | 425,016 |
| III. Short-term receivables |
|
|
560,178 | 599,456 | 434,426 | 431,392 | 459,993 |
| 1. Short-term receivables of customers |
|
|
189,204 | 171,445 | 204,039 | 229,797 | 205,263 |
| 2. Prepayments to suppliers |
|
|
8,315 | 7,495 | 6,852 | 12,131 | 13,579 |
| 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 |
|
|
363,668 | 421,526 | 225,114 | 191,043 | 243,188 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,010 | -1,010 | -1,579 | -1,579 | -2,037 |
| IV. Inventories |
|
|
28,028 | 28,702 | 27,460 | 28,367 | 29,065 |
| 1. Inventories |
|
|
28,028 | 28,702 | 27,460 | 28,367 | 29,065 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
117,839 | 107,318 | 98,549 | 58,677 | 54,303 |
| 1. Short-term prepaid expenses |
|
|
43,834 | 37,674 | 34,842 | 21,433 | 17,300 |
| 2. Deductible VAT |
|
|
72,735 | 67,989 | 62,467 | 35,867 | 35,390 |
| 3. Taxes and the State Receivables |
|
|
1,270 | 1,655 | 1,241 | 1,377 | 1,613 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,061,015 | 3,011,530 | 3,985,432 | 3,930,173 | 3,847,671 |
| I. Long-term receivables |
|
|
827,195 | 827,175 | 822,175 | 822,215 | 827,204 |
| 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 |
|
|
827,195 | 827,175 | 822,175 | 822,215 | 827,204 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
814,376 | 780,758 | 732,300 | 683,008 | 643,932 |
| 1. Tangible fixed assets |
|
|
808,496 | 774,775 | 726,302 | 676,801 | 632,776 |
| - Cost |
|
|
2,545,081 | 2,557,188 | 2,561,251 | 2,555,450 | 2,556,974 |
| - Accumulated depreciation |
|
|
-1,736,586 | -1,782,413 | -1,834,949 | -1,878,648 | -1,924,198 |
| 2. Fixed assets of financial leasing |
|
|
| | | 260 | 5,044 |
| - Cost |
|
|
| | | 260 | 5,188 |
| - Accumulated depreciation |
|
|
| | | | -144 |
| 3. Intangible fixed assets |
|
|
5,880 | 5,983 | 5,998 | 5,947 | 6,112 |
| - Cost |
|
|
21,654 | 21,882 | 22,002 | 22,002 | 22,240 |
| - Accumulated depreciation |
|
|
-15,774 | -15,898 | -16,003 | -16,055 | -16,128 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
11,928 | 866 | 1,084 | 2,349 | |
| 1. Costs of long-term production, business in progress |
|
|
| 716 | | | |
| 2. Costs of construction in progress |
|
|
11,928 | 151 | 1,084 | 2,349 | |
| IV. Long-term financial investments |
|
|
486,681 | 486,681 | 1,526,357 | 1,526,357 | 1,470,217 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
486,526 | 486,526 | 1,526,202 | 1,526,202 | 1,470,062 |
| 3. Other investments in equity instruments |
|
|
155 | 155 | 155 | 155 | 155 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
916,663 | 911,877 | 899,454 | 892,183 | 901,748 |
| 1. Long-term prepaid expenses |
|
|
916,126 | 911,341 | 898,947 | 891,676 | 901,301 |
| 2. Deferred income tax assets |
|
|
108 | 108 | 79 | 79 | 19 |
| 3. Other long-term assets |
|
|
428 | 428 | 428 | 428 | 428 |
| VI. Goodwills |
|
|
4,173 | 4,173 | 4,062 | 4,062 | 4,569 |
| TOTAL ASSETS |
|
|
4,366,810 | 4,420,567 | 5,140,761 | 5,171,271 | 5,186,553 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,165,610 | 1,379,186 | 1,966,783 | 1,948,540 | 1,889,730 |
| I. Current liabilities |
|
|
433,717 | 647,292 | 475,126 | 460,534 | 399,977 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
208,400 | 208,400 | 239,549 | 154,773 | 118,929 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
75,775 | 78,388 | 91,247 | 104,944 | 109,859 |
| 4. Advances from customers |
|
|
1,743 | 1,982 | 2,720 | 3,625 | 2,968 |
| 5. Taxes and other payables to the State Budget |
|
|
24,409 | 19,438 | 32,210 | 35,863 | 29,318 |
| 6. Payables to employees |
|
|
44,359 | 32,358 | 36,646 | 59,270 | 63,259 |
| 7. Short-term accrued expenses |
|
|
18,674 | 50,272 | 34,166 | 68,642 | 47,417 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
55,625 | 246,547 | 16,415 | 17,101 | 14,271 |
| 12. Provision for short term payables |
|
|
| | | 18 | |
| 13. Bonus and welfare fund |
|
|
4,730 | 9,906 | 22,173 | 16,299 | 13,957 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
731,893 | 731,893 | 1,491,657 | 1,488,005 | 1,489,753 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | 12,351 | 37,052 | 8,502 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
30 | 30 | 215 | 915 | 1,607 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
700,000 | 700,000 | 1,447,551 | 1,418,498 | 1,446,055 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
30,858 | 30,858 | 30,636 | 30,636 | 30,413 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,005 | 1,005 | 905 | 905 | 3,176 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,201,200 | 3,041,382 | 3,173,979 | 3,222,731 | 3,296,823 |
| I. ShareHolder's equity |
|
|
3,201,200 | 3,041,382 | 3,173,979 | 3,222,731 | 3,296,823 |
| 1. Owner's investment capital |
|
|
1,212,694 | 1,212,694 | 1,212,694 | 1,333,956 | 1,333,956 |
| 2. Share capital surplus |
|
|
39,404 | 39,404 | 39,404 | 39,404 | 39,404 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | 1,383 | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | 7 | |
| 8. Investment and development funds |
|
|
875,543 | 875,543 | 886,626 | 886,626 | 886,626 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,383 | 1,383 | | 1,383 | 1,383 |
| 11. After tax undistributed profit |
|
|
664,029 | 504,176 | 666,505 | 593,949 | 622,551 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
546,685 | 445,844 | 617,674 | 512,586 | 496,412 |
| - Profit after tax undistributed this period |
|
|
117,344 | 58,332 | 48,831 | 81,363 | 126,140 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
408,148 | 408,182 | 367,367 | 367,405 | 412,903 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
4,366,810 | 4,420,567 | 5,140,761 | 5,171,271 | 5,186,553 |
There is no report.
|
|