|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,726,974 | 6,490,597 | 6,685,278 | 7,071,872 | 6,961,718 |
| I. Cash and cash equivalents |
|
|
1,777,112 | 2,504,586 | 2,447,073 | 2,360,548 | 1,946,337 |
| 1. Cash |
|
|
590,436 | 1,350,753 | 1,440,777 | 1,902,607 | 1,371,871 |
| 2. Cash equivalents |
|
|
1,186,676 | 1,153,833 | 1,006,296 | 457,941 | 574,466 |
| II. Short-term financial investments |
|
|
1,591,496 | 1,279,802 | 296,096 | 1,417,038 | 1,346,697 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,591,496 | 1,279,802 | 296,096 | 1,417,038 | 1,346,697 |
| III. Short-term receivables |
|
|
2,232,484 | 1,477,614 | 2,885,247 | 1,936,683 | 2,306,810 |
| 1. Short-term receivables of customers |
|
|
1,479,261 | 945,647 | 1,142,480 | 1,007,642 | 1,213,040 |
| 2. Prepayments to suppliers |
|
|
327,846 | 369,556 | 787,501 | 719,377 | 740,034 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
252,645 | 22,078 | 807,309 | 162,000 | 290,325 |
| 6. Other short-term receivables |
|
|
193,490 | 175,969 | 178,135 | 86,587 | 115,029 |
| 7. Provision for doubtful short-term receivables |
|
|
-20,758 | -35,637 | -30,178 | -38,923 | -51,618 |
| IV. Inventories |
|
|
921,475 | 1,007,501 | 864,945 | 1,147,087 | 1,138,961 |
| 1. Inventories |
|
|
935,091 | 1,011,883 | 866,302 | 1,150,740 | 1,140,710 |
| 2. Provision for decline in value of inventories |
|
|
-13,616 | -4,382 | -1,357 | -3,653 | -1,750 |
| V. Other current assets |
|
|
204,407 | 221,094 | 191,917 | 210,516 | 222,913 |
| 1. Short-term prepaid expenses |
|
|
30,484 | 30,384 | 39,703 | 32,893 | 31,101 |
| 2. Deductible VAT |
|
|
170,907 | 187,759 | 151,197 | 177,502 | 188,652 |
| 3. Taxes and the State Receivables |
|
|
3,016 | 2,951 | 1,016 | 121 | 3,161 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,765,773 | 5,833,021 | 5,821,578 | 5,809,904 | 5,867,728 |
| I. Long-term receivables |
|
|
13,634 | 15,581 | 21,655 | 20,116 | 8,041 |
| 1. Long-term customer's receivables |
|
|
| 2,096 | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
3,643 | 3,621 | 3,621 | 3,800 | |
| 5. Other long-term receivables |
|
|
9,991 | 9,864 | 23,634 | 20,575 | 8,041 |
| 6. Provision for doubtful long-term receivables |
|
|
| | -5,600 | -4,260 | |
| II. Fixed assets |
|
|
2,814,587 | 2,732,743 | 2,752,296 | 2,722,910 | 2,719,965 |
| 1. Tangible fixed assets |
|
|
2,639,135 | 2,564,623 | 2,511,628 | 2,487,748 | 2,511,638 |
| - Cost |
|
|
4,821,880 | 4,825,441 | 4,872,862 | 4,916,174 | 5,020,226 |
| - Accumulated depreciation |
|
|
-2,182,745 | -2,260,817 | -2,361,234 | -2,428,427 | -2,508,589 |
| 2. Fixed assets of financial leasing |
|
|
75,715 | 68,632 | 86,192 | 84,102 | 58,342 |
| - Cost |
|
|
93,778 | 79,378 | 98,618 | 98,618 | 68,149 |
| - Accumulated depreciation |
|
|
-18,063 | -10,746 | -12,427 | -14,517 | -9,807 |
| 3. Intangible fixed assets |
|
|
99,737 | 99,488 | 154,476 | 151,061 | 149,985 |
| - Cost |
|
|
131,799 | 133,425 | 190,892 | 189,519 | 190,532 |
| - Accumulated depreciation |
|
|
-32,062 | -33,936 | -36,416 | -38,459 | -40,546 |
| III. Real Estate Investments |
|
|
467,693 | 1,316,270 | 1,347,321 | 1,329,135 | 1,313,785 |
| - Cost |
|
|
600,207 | 1,465,903 | 1,512,224 | 1,509,656 | 1,509,873 |
| - Accumulated depreciation |
|
|
-132,514 | -149,633 | -164,903 | -180,521 | -196,089 |
| IV. Long-term assets in progress |
|
|
978,202 | 288,229 | 221,947 | 291,322 | 426,120 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
978,202 | 288,229 | 221,947 | 291,322 | 426,120 |
| IV. Long-term financial investments |
|
|
240,281 | 231,970 | 238,514 | 237,517 | 290,197 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
240,281 | 231,970 | 238,514 | 237,517 | 240,221 |
| 3. Other investments in equity instruments |
|
|
| | | | 49,977 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
912,948 | 957,721 | 973,941 | 975,274 | 915,610 |
| 1. Long-term prepaid expenses |
|
|
900,771 | 939,259 | 953,595 | 958,561 | 898,589 |
| 2. Deferred income tax assets |
|
|
12,177 | 18,461 | 20,346 | 16,713 | 17,021 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
338,428 | 290,506 | 265,903 | 233,632 | 194,010 |
| TOTAL ASSETS |
|
|
12,492,747 | 12,323,618 | 12,506,856 | 12,881,776 | 12,829,446 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,344,474 | 6,640,396 | 6,690,626 | 6,941,692 | 6,946,348 |
| I. Current liabilities |
|
|
4,118,210 | 4,671,731 | 4,352,600 | 4,472,533 | 4,112,343 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,754,317 | 3,356,437 | 3,132,871 | 3,116,636 | 2,801,596 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
684,107 | 601,374 | 656,517 | 650,977 | 684,455 |
| 4. Advances from customers |
|
|
117,787 | 164,985 | 135,608 | 183,852 | 151,268 |
| 5. Taxes and other payables to the State Budget |
|
|
84,492 | 29,548 | 42,116 | 58,968 | 54,662 |
| 6. Payables to employees |
|
|
52,647 | 60,392 | 55,554 | 57,252 | 59,635 |
| 7. Short-term accrued expenses |
|
|
70,748 | 162,558 | 131,924 | 112,285 | 110,400 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
72,037 | 116,183 | 106,217 | 125,524 | 117,658 |
| 11. Other short-term payables |
|
|
256,196 | 160,175 | 77,143 | 113,689 | 80,885 |
| 12. Provision for short term payables |
|
|
4,981 | 4,198 | | | 4,429 |
| 13. Bonus and welfare fund |
|
|
20,897 | 15,881 | 14,651 | 53,350 | 47,355 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,226,264 | 1,968,665 | 2,338,025 | 2,469,159 | 2,834,006 |
| 1. Long-term payables to sellers |
|
|
| 2,096 | | | |
| 2. Long-term accrued expenses |
|
|
14,354 | | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
10,128 | 8,828 | 8,894 | 5,531 | 3,949 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,367,900 | 459,530 | 455,667 | 518,930 | 794,698 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | 12,126 | 14,747 | 14,619 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | 4,411 | 4,355 | |
| 11. Long-term unrealized revenue |
|
|
833,881 | 1,498,211 | 1,856,927 | 1,925,596 | 2,020,740 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
6,148,273 | 5,683,222 | 5,816,230 | 5,940,084 | 5,883,097 |
| I. ShareHolder's equity |
|
|
6,148,273 | 5,683,222 | 5,816,230 | 5,940,084 | 5,883,097 |
| 1. Owner's investment capital |
|
|
2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 |
| 2. Share capital surplus |
|
|
28,505 | 28,505 | 28,505 | 28,505 | 28,505 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
80,018 | 80,018 | 80,018 | 80,018 | 80,018 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
11,707 | 12,102 | 12,550 | 18,319 | 12,910 |
| 8. Investment and development funds |
|
|
15,338 | 15,338 | 15,338 | 15,338 | 15,338 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
26,081 | -168,926 | -129,849 | -141,639 | -208,445 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
63,527 | 63,527 | -171,974 | -206,242 | -206,724 |
| - Profit after tax undistributed this period |
|
|
-37,446 | -232,453 | 42,124 | 64,603 | -1,720 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,547,782 | 3,277,342 | 3,370,826 | 3,500,701 | 3,515,929 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
12,492,747 | 12,323,618 | 12,506,856 | 12,881,776 | 12,829,446 |
There is no report.
|
|