|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,110,045 | 7,003,561 | 6,993,247 | 6,726,974 | 6,490,597 |
| I. Cash and cash equivalents |
|
|
2,016,482 | 1,906,470 | 1,477,739 | 1,777,112 | 2,504,586 |
| 1. Cash |
|
|
1,299,983 | 872,358 | 929,809 | 590,436 | 1,350,753 |
| 2. Cash equivalents |
|
|
716,499 | 1,034,113 | 547,929 | 1,186,676 | 1,153,833 |
| II. Short-term financial investments |
|
|
791,662 | 1,223,862 | 1,755,125 | 1,591,496 | 1,279,802 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
791,662 | 1,223,862 | 1,755,125 | 1,591,496 | 1,279,802 |
| III. Short-term receivables |
|
|
1,877,405 | 2,200,156 | 1,646,204 | 2,232,484 | 1,477,614 |
| 1. Short-term receivables of customers |
|
|
1,247,476 | 1,377,360 | 1,130,952 | 1,479,261 | 945,647 |
| 2. Prepayments to suppliers |
|
|
306,207 | 306,917 | 350,382 | 327,846 | 369,556 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
140,896 | 375,673 | 11,797 | 252,645 | 22,078 |
| 6. Other short-term receivables |
|
|
202,806 | 159,392 | 173,831 | 193,490 | 175,969 |
| 7. Provision for doubtful short-term receivables |
|
|
-19,979 | -19,186 | -20,758 | -20,758 | -35,637 |
| IV. Inventories |
|
|
2,149,160 | 1,446,752 | 1,844,083 | 921,475 | 1,007,501 |
| 1. Inventories |
|
|
2,224,172 | 1,466,126 | 1,871,221 | 935,091 | 1,011,883 |
| 2. Provision for decline in value of inventories |
|
|
-75,012 | -19,374 | -27,138 | -13,616 | -4,382 |
| V. Other current assets |
|
|
275,335 | 226,321 | 270,097 | 204,407 | 221,094 |
| 1. Short-term prepaid expenses |
|
|
35,591 | 43,168 | 40,061 | 30,484 | 30,384 |
| 2. Deductible VAT |
|
|
230,077 | 179,435 | 226,781 | 170,907 | 187,759 |
| 3. Taxes and the State Receivables |
|
|
9,668 | 3,719 | 3,255 | 3,016 | 2,951 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,432,927 | 5,355,410 | 5,290,789 | 5,765,773 | 5,833,021 |
| I. Long-term receivables |
|
|
93,697 | 95,298 | 11,398 | 13,634 | 15,581 |
| 1. Long-term customer's receivables |
|
|
70,238 | 69,840 | | | 2,096 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
940 | 2,940 | | 3,643 | 3,621 |
| 5. Other long-term receivables |
|
|
22,519 | 22,518 | 11,398 | 9,991 | 9,864 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,922,641 | 2,869,151 | 2,893,034 | 2,814,587 | 2,732,743 |
| 1. Tangible fixed assets |
|
|
2,712,457 | 2,652,154 | 2,673,258 | 2,639,135 | 2,564,623 |
| - Cost |
|
|
4,617,621 | 4,639,999 | 4,742,279 | 4,821,880 | 4,825,441 |
| - Accumulated depreciation |
|
|
-1,905,164 | -1,987,845 | -2,069,021 | -2,182,745 | -2,260,817 |
| 2. Fixed assets of financial leasing |
|
|
123,224 | 131,407 | 118,629 | 75,715 | 68,632 |
| - Cost |
|
|
157,990 | 170,063 | 158,703 | 93,778 | 79,378 |
| - Accumulated depreciation |
|
|
-34,766 | -38,657 | -40,074 | -18,063 | -10,746 |
| 3. Intangible fixed assets |
|
|
86,961 | 85,590 | 101,147 | 99,737 | 99,488 |
| - Cost |
|
|
114,657 | 114,647 | 131,562 | 131,799 | 133,425 |
| - Accumulated depreciation |
|
|
-27,696 | -29,057 | -30,415 | -32,062 | -33,936 |
| III. Real Estate Investments |
|
|
496,182 | 486,227 | 476,272 | 467,693 | 1,316,270 |
| - Cost |
|
|
598,818 | 598,818 | 598,818 | 600,207 | 1,465,903 |
| - Accumulated depreciation |
|
|
-102,635 | -112,591 | -122,546 | -132,514 | -149,633 |
| IV. Long-term assets in progress |
|
|
818,167 | 820,587 | 333,306 | 978,202 | 288,229 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
818,167 | 820,587 | 333,306 | 978,202 | 288,229 |
| IV. Long-term financial investments |
|
|
253,424 | 256,545 | 236,166 | 240,281 | 231,970 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 226,545 | 236,166 | 240,281 | 231,970 |
| 3. Other investments in equity instruments |
|
|
223,424 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
30,000 | 30,000 | | | |
| V. Total other long-term assets |
|
|
492,472 | 485,871 | 986,856 | 912,948 | 957,721 |
| 1. Long-term prepaid expenses |
|
|
481,028 | 476,162 | 975,593 | 900,771 | 939,259 |
| 2. Deferred income tax assets |
|
|
11,443 | 9,709 | 11,263 | 12,177 | 18,461 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
356,343 | 341,730 | 353,758 | 338,428 | 290,506 |
| TOTAL ASSETS |
|
|
12,542,971 | 12,358,971 | 12,284,036 | 12,492,747 | 12,323,618 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,286,536 | 6,286,598 | 6,214,347 | 6,344,474 | 6,640,396 |
| I. Current liabilities |
|
|
4,223,512 | 4,194,960 | 4,793,320 | 4,118,210 | 4,671,731 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,600,336 | 2,903,383 | 3,146,196 | 2,754,317 | 3,356,437 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
907,583 | 703,035 | 761,338 | 684,107 | 601,374 |
| 4. Advances from customers |
|
|
200,683 | 155,529 | 261,227 | 117,787 | 164,985 |
| 5. Taxes and other payables to the State Budget |
|
|
30,237 | 21,353 | 49,106 | 84,492 | 29,548 |
| 6. Payables to employees |
|
|
79,828 | 54,105 | 49,765 | 52,647 | 60,392 |
| 7. Short-term accrued expenses |
|
|
35,627 | 30,991 | 52,279 | 70,748 | 162,558 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
97,469 | 71,684 | 84,235 | 72,037 | 116,183 |
| 11. Other short-term payables |
|
|
235,948 | 241,526 | 359,823 | 256,196 | 160,175 |
| 12. Provision for short term payables |
|
|
| | 5,204 | 4,981 | 4,198 |
| 13. Bonus and welfare fund |
|
|
35,799 | 13,353 | 24,146 | 20,897 | 15,881 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,063,025 | 2,091,638 | 1,421,028 | 2,226,264 | 1,968,665 |
| 1. Long-term payables to sellers |
|
|
488 | 358 | | | 2,096 |
| 2. Long-term accrued expenses |
|
|
7,318 | 9,638 | 11,983 | 14,354 | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
14,269 | 10,128 | 10,128 | 10,128 | 8,828 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,883,280 | 1,913,853 | 1,274,198 | 1,367,900 | 459,530 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
157,669 | 157,661 | 124,718 | 833,881 | 1,498,211 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
6,256,435 | 6,072,373 | 6,069,689 | 6,148,273 | 5,683,222 |
| I. ShareHolder's equity |
|
|
6,256,435 | 6,072,373 | 6,069,689 | 6,148,273 | 5,683,222 |
| 1. Owner's investment capital |
|
|
2,511,991 | 2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 |
| 2. Share capital surplus |
|
|
169,232 | 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 |
|
|
6,653 | 6,007 | 9,169 | 11,707 | 12,102 |
| 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 |
|
|
86,216 | 63,818 | 8,023 | 26,081 | -168,926 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
48,301 | 71,867 | 63,527 | 63,527 | 63,527 |
| - Profit after tax undistributed this period |
|
|
37,915 | -8,049 | -55,504 | -37,446 | -232,453 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,386,986 | 3,439,844 | 3,489,793 | 3,547,782 | 3,277,342 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
12,542,971 | 12,358,971 | 12,284,036 | 12,492,747 | 12,323,618 |
There is no report.
|
|