|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,942,630 | 2,921,307 | 2,747,418 | 2,738,156 | 2,585,543 |
| I. Cash and cash equivalents |
|
|
39,671 | 41,273 | 31,916 | 72,362 | 219,090 |
| 1. Cash |
|
|
33,121 | 32,723 | 27,466 | 69,762 | 53,490 |
| 2. Cash equivalents |
|
|
6,550 | 8,550 | 4,450 | 2,600 | 165,600 |
| II. Short-term financial investments |
|
|
71,924 | 63,484 | 67,465 | 60,105 | 56,059 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
71,924 | 63,484 | 67,465 | 60,105 | 56,059 |
| III. Short-term receivables |
|
|
363,642 | 404,136 | 418,567 | 495,336 | 551,734 |
| 1. Short-term receivables of customers |
|
|
358,878 | 362,917 | 403,632 | 471,886 | 517,702 |
| 2. Prepayments to suppliers |
|
|
20,533 | 35,825 | 28,294 | 26,127 | 47,959 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,000 | 1,000 | | | 235 |
| 6. Other short-term receivables |
|
|
22,849 | 46,710 | 28,824 | 39,505 | 29,976 |
| 7. Provision for doubtful short-term receivables |
|
|
-39,618 | -42,316 | -42,183 | -42,183 | -44,139 |
| IV. Inventories |
|
|
2,344,299 | 2,309,003 | 2,131,507 | 2,007,151 | 1,653,282 |
| 1. Inventories |
|
|
2,361,165 | 2,325,869 | 2,147,661 | 2,023,305 | 1,683,574 |
| 2. Provision for decline in value of inventories |
|
|
-16,866 | -16,866 | -16,154 | -16,154 | -30,291 |
| V. Other current assets |
|
|
123,095 | 103,411 | 97,963 | 103,202 | 105,379 |
| 1. Short-term prepaid expenses |
|
|
20,786 | 17,946 | 18,413 | 22,033 | 30,128 |
| 2. Deductible VAT |
|
|
102,308 | 85,465 | 79,550 | 81,169 | 75,251 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,167,915 | 2,141,134 | 2,164,722 | 2,250,064 | 2,276,826 |
| I. Long-term receivables |
|
|
38,107 | 36,246 | 44,008 | 67,424 | 67,349 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
462 | 404 | 342 | 278 | 38 |
| 5. Other long-term receivables |
|
|
37,645 | 35,842 | 43,666 | 67,146 | 67,310 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,031,788 | 1,016,196 | 1,019,221 | 1,055,367 | 1,073,396 |
| 1. Tangible fixed assets |
|
|
324,927 | 288,930 | 289,346 | 298,486 | 311,949 |
| - Cost |
|
|
1,476,855 | 1,433,476 | 1,414,120 | 1,431,709 | 1,452,699 |
| - Accumulated depreciation |
|
|
-1,151,928 | -1,144,546 | -1,124,774 | -1,133,223 | -1,140,750 |
| 2. Fixed assets of financial leasing |
|
|
360,415 | 382,214 | 386,926 | 415,370 | 421,782 |
| - Cost |
|
|
427,728 | 460,028 | 475,496 | 517,354 | 521,881 |
| - Accumulated depreciation |
|
|
-67,313 | -77,814 | -88,570 | -101,985 | -100,099 |
| 3. Intangible fixed assets |
|
|
346,446 | 345,052 | 342,949 | 341,512 | 339,665 |
| - Cost |
|
|
375,481 | 375,481 | 375,644 | 375,644 | 375,235 |
| - Accumulated depreciation |
|
|
-29,035 | -30,429 | -32,696 | -34,133 | -35,570 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
918,169 | 916,168 | 932,537 | 964,185 | 974,420 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
918,169 | 916,168 | 932,537 | 964,185 | 974,420 |
| IV. Long-term financial investments |
|
|
71,816 | 71,816 | 69,661 | 69,661 | 67,795 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
64,978 | 64,978 | 62,888 | 62,888 | 60,893 |
| 3. Other investments in equity instruments |
|
|
20,304 | 20,304 | 20,304 | 20,304 | 20,304 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-13,466 | -13,466 | -13,530 | -13,530 | -13,402 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
108,034 | 100,707 | 99,295 | 93,425 | 93,867 |
| 1. Long-term prepaid expenses |
|
|
95,921 | 92,322 | 87,367 | 83,713 | 86,307 |
| 2. Deferred income tax assets |
|
|
12,113 | 8,386 | 11,928 | 9,713 | 7,560 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,110,545 | 5,062,440 | 4,912,141 | 4,988,220 | 4,862,369 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,260,023 | 2,197,671 | 2,065,965 | 2,130,002 | 2,065,101 |
| I. Current liabilities |
|
|
2,098,333 | 2,007,406 | 1,931,973 | 1,953,321 | 1,940,623 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,783,707 | 1,753,650 | 1,587,114 | 1,600,260 | 1,624,469 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
173,347 | 170,179 | 182,099 | 195,992 | 150,197 |
| 4. Advances from customers |
|
|
9,981 | 11,023 | 29,584 | 37,837 | 33,112 |
| 5. Taxes and other payables to the State Budget |
|
|
28,768 | 17,749 | 34,283 | 36,922 | 30,002 |
| 6. Payables to employees |
|
|
29,397 | 28,276 | 43,590 | 50,322 | 49,539 |
| 7. Short-term accrued expenses |
|
|
8,219 | 1,324 | 11,878 | 5,575 | 17,156 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,405 | 1,034 | 606 | 314 | 1,538 |
| 11. Other short-term payables |
|
|
63,116 | 23,841 | 42,544 | 25,873 | 34,133 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
394 | 330 | 275 | 226 | 476 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
161,690 | 190,264 | 133,992 | 176,681 | 124,478 |
| 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 |
|
|
2,341 | 2,341 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
144,866 | 173,441 | 119,737 | 162,426 | 110,561 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
916 | 916 | 1,392 | 1,392 | 1,335 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
13,566 | 13,566 | 12,863 | 12,863 | 12,582 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,850,523 | 2,864,770 | 2,846,175 | 2,858,217 | 2,797,268 |
| I. ShareHolder's equity |
|
|
2,850,523 | 2,864,770 | 2,846,175 | 2,858,217 | 2,797,268 |
| 1. Owner's investment capital |
|
|
1,335,396 | 1,335,396 | 1,335,396 | 1,335,396 | 2,666,675 |
| 2. Share capital surplus |
|
|
21,489 | 21,489 | 21,489 | 21,489 | 21,489 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-27,588 | -27,588 | -27,588 | -27,588 | -27,588 |
| 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 |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,521,225 | 1,535,472 | 1,516,878 | 1,528,920 | 136,691 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,479,777 | 1,518,569 | 1,502,262 | 1,486,428 | 88,285 |
| - Profit after tax undistributed this period |
|
|
41,448 | 16,903 | 14,616 | 42,492 | 48,406 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,110,545 | 5,062,440 | 4,912,141 | 4,988,220 | 4,862,369 |
There is no report.
|
|