|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,241,097 | 1,338,883 | 1,534,931 | 3,551,337 | 2,273,842 |
| I. Cash and cash equivalents |
|
|
308,835 | 370,506 | 556,700 | 655,669 | 600,765 |
| 1. Cash |
|
|
136,085 | 135,606 | 384,899 | 336,086 | 471,310 |
| 2. Cash equivalents |
|
|
172,750 | 234,900 | 171,801 | 319,583 | 129,455 |
| II. Short-term financial investments |
|
|
413,827 | 425,016 | 469,863 | 51,884 | 968,931 |
| 1. Trading securities |
|
|
| | 215,462 | 29,684 | 712,541 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
413,827 | 425,016 | 254,402 | 22,200 | 256,390 |
| III. Short-term receivables |
|
|
431,392 | 459,993 | 421,918 | 2,744,767 | 606,626 |
| 1. Short-term receivables of customers |
|
|
229,797 | 205,263 | 206,695 | 306,665 | 255,300 |
| 2. Prepayments to suppliers |
|
|
12,131 | 13,579 | 25,025 | 22,299 | 36,925 |
| 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 |
|
|
191,043 | 243,188 | 191,998 | 2,418,253 | 317,420 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,579 | -2,037 | -1,801 | -2,449 | -3,019 |
| IV. Inventories |
|
|
28,367 | 29,065 | 28,578 | 28,468 | 37,904 |
| 1. Inventories |
|
|
28,367 | 29,065 | 28,578 | 28,468 | 37,904 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
58,677 | 54,303 | 57,872 | 70,550 | 59,616 |
| 1. Short-term prepaid expenses |
|
|
21,433 | 17,300 | 20,231 | 31,849 | 21,396 |
| 2. Deductible VAT |
|
|
35,867 | 35,390 | 35,054 | 36,836 | 35,215 |
| 3. Taxes and the State Receivables |
|
|
1,377 | 1,613 | 2,587 | 1,865 | 3,006 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,930,173 | 3,847,671 | 3,799,143 | 2,937,294 | 5,037,982 |
| I. Long-term receivables |
|
|
822,215 | 827,204 | 826,005 | 11,894 | 18,972 |
| 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 |
|
|
822,215 | 827,204 | 826,005 | 11,894 | 18,972 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
683,008 | 643,932 | 609,254 | 574,614 | 3,614,821 |
| 1. Tangible fixed assets |
|
|
676,801 | 632,776 | 597,618 | 563,251 | 1,127,960 |
| - Cost |
|
|
2,555,450 | 2,556,974 | 2,559,804 | 2,559,388 | 3,911,454 |
| - Accumulated depreciation |
|
|
-1,878,648 | -1,924,198 | -1,962,186 | -1,996,136 | -2,783,494 |
| 2. Fixed assets of financial leasing |
|
|
260 | 5,044 | 4,899 | 4,755 | 4,611 |
| - Cost |
|
|
260 | 5,188 | 5,188 | 5,188 | 5,188 |
| - Accumulated depreciation |
|
|
| -144 | -288 | -433 | -577 |
| 3. Intangible fixed assets |
|
|
5,947 | 6,112 | 6,737 | 6,607 | 2,482,251 |
| - Cost |
|
|
22,002 | 22,240 | 22,980 | 22,980 | 2,525,092 |
| - Accumulated depreciation |
|
|
-16,055 | -16,128 | -16,243 | -16,373 | -42,841 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,349 | | | 6,045 | 598 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,349 | | | 6,045 | 598 |
| IV. Long-term financial investments |
|
|
1,526,357 | 1,470,217 | 1,470,217 | 1,453,665 | 379,837 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,526,202 | 1,470,062 | 1,470,062 | 1,453,510 | 379,682 |
| 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 |
|
|
892,183 | 901,748 | 889,096 | 886,772 | 1,019,448 |
| 1. Long-term prepaid expenses |
|
|
891,676 | 901,301 | 888,650 | 879,814 | 1,019,437 |
| 2. Deferred income tax assets |
|
|
79 | 19 | 19 | 11 | 11 |
| 3. Other long-term assets |
|
|
428 | 428 | 428 | 6,947 | |
| VI. Goodwills |
|
|
4,062 | 4,569 | 4,569 | 4,305 | 4,305 |
| TOTAL ASSETS |
|
|
5,171,271 | 5,186,553 | 5,334,073 | 6,488,632 | 7,311,824 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,948,540 | 1,889,730 | 1,997,273 | 1,833,152 | 2,713,019 |
| I. Current liabilities |
|
|
460,534 | 399,977 | 437,710 | 351,398 | 938,803 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
154,773 | 118,929 | 203,164 | 6,150 | 442,429 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
104,944 | 109,859 | 94,061 | 134,917 | 127,119 |
| 4. Advances from customers |
|
|
3,625 | 2,968 | 3,759 | 4,760 | 7,707 |
| 5. Taxes and other payables to the State Budget |
|
|
35,863 | 29,318 | 29,411 | 28,414 | 44,005 |
| 6. Payables to employees |
|
|
59,270 | 63,259 | 43,283 | 47,804 | 70,804 |
| 7. Short-term accrued expenses |
|
|
68,642 | 47,417 | 18,359 | 55,670 | 61,910 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 31 | | |
| 11. Other short-term payables |
|
|
17,101 | 14,271 | 33,306 | 19,899 | 113,354 |
| 12. Provision for short term payables |
|
|
18 | | | 32,000 | 56,456 |
| 13. Bonus and welfare fund |
|
|
16,299 | 13,957 | 12,336 | 21,784 | 15,019 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,488,005 | 1,489,753 | 1,559,563 | 1,481,755 | 1,774,216 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
37,052 | 8,502 | 60,093 | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
915 | 1,607 | 1,867 | 2,063 | 1,855 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,418,498 | 1,446,055 | 1,464,362 | 1,446,674 | 1,739,614 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
30,636 | 30,413 | 30,413 | 30,190 | 30,190 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
905 | 3,176 | 2,827 | 2,827 | 2,268 |
| 11. Long-term unrealized revenue |
|
|
| | | | 289 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,222,731 | 3,296,823 | 3,336,800 | 4,655,480 | 4,598,805 |
| I. ShareHolder's equity |
|
|
3,222,731 | 3,296,823 | 3,336,800 | 4,655,480 | 4,598,805 |
| 1. Owner's investment capital |
|
|
1,333,956 | 1,333,956 | 1,333,956 | 2,667,913 | 2,867,968 |
| 2. Share capital surplus |
|
|
39,404 | 39,404 | 39,404 | 39,404 | 39,498 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | 1,383 | 1,383 | 1,383 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
7 | | | | |
| 8. Investment and development funds |
|
|
886,626 | 886,626 | 886,747 | 892,644 | 892,644 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,383 | 1,383 | | | |
| 11. After tax undistributed profit |
|
|
593,949 | 622,551 | 637,251 | 696,259 | 439,380 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
512,586 | 496,412 | 592,447 | 583,457 | 272,696 |
| - Profit after tax undistributed this period |
|
|
81,363 | 126,140 | 44,803 | 112,803 | 166,684 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
367,405 | 412,903 | 438,059 | 357,877 | 357,932 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,171,271 | 5,186,553 | 5,334,073 | 6,488,632 | 7,311,824 |
There is no report.
|
|