|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
31,086,082 | 28,160,520 | 28,366,994 | 28,158,053 | 31,833,438 |
| I. Cash and cash equivalents |
|
|
1,332,254 | 2,479,777 | 2,096,033 | 662,968 | 2,210,164 |
| 1. Cash |
|
|
1,145,554 | 1,105,677 | 1,516,933 | 511,968 | 2,073,064 |
| 2. Cash equivalents |
|
|
186,700 | 1,374,100 | 579,100 | 151,000 | 137,100 |
| II. Short-term financial investments |
|
|
87,314 | 230,314 | 268,913 | 279,913 | 294,913 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
87,314 | 230,314 | 268,913 | 279,913 | 294,913 |
| III. Short-term receivables |
|
|
7,067,155 | 4,869,093 | 5,368,845 | 6,213,040 | 8,066,182 |
| 1. Short-term receivables of customers |
|
|
5,803,553 | 3,113,455 | 4,069,287 | 4,555,355 | 5,352,228 |
| 2. Prepayments to suppliers |
|
|
251,928 | 254,008 | 247,951 | 241,866 | 859,841 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
4,500 | 4,500 | 4,500 | 4,500 | 4,500 |
| 6. Other short-term receivables |
|
|
1,065,762 | 1,555,370 | 1,167,733 | 1,531,944 | 1,978,515 |
| 7. Provision for doubtful short-term receivables |
|
|
-58,588 | -58,239 | -120,625 | -120,625 | -128,902 |
| IV. Inventories |
|
|
22,447,993 | 20,347,663 | 20,516,694 | 20,903,080 | 21,206,294 |
| 1. Inventories |
|
|
22,449,358 | 20,348,597 | 20,517,628 | 20,904,015 | 21,207,228 |
| 2. Provision for decline in value of inventories |
|
|
-1,366 | -935 | -935 | -935 | -935 |
| V. Other current assets |
|
|
151,366 | 233,674 | 116,510 | 99,053 | 55,886 |
| 1. Short-term prepaid expenses |
|
|
50,400 | 130,619 | 36,083 | 26,545 | 35,170 |
| 2. Deductible VAT |
|
|
94,324 | 93,269 | 71,649 | 63,749 | 18,357 |
| 3. Taxes and the State Receivables |
|
|
6,642 | 9,786 | 8,778 | 8,759 | 2,360 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,094,374 | 25,908,531 | 26,438,893 | 26,283,131 | 26,943,991 |
| I. Long-term receivables |
|
|
572,102 | 516,580 | 324,431 | 261,064 | 243,769 |
| 1. Long-term customer's receivables |
|
|
142,977 | 126,549 | 89,310 | 86,265 | 89,279 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
429,125 | 390,031 | 235,121 | 174,799 | 154,489 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,174,767 | 1,126,131 | 1,116,922 | 1,075,899 | 1,050,266 |
| 1. Tangible fixed assets |
|
|
1,020,386 | 991,677 | 973,090 | 943,195 | 921,726 |
| - Cost |
|
|
2,623,576 | 2,622,279 | 2,635,667 | 2,621,591 | 2,633,014 |
| - Accumulated depreciation |
|
|
-1,603,190 | -1,630,603 | -1,662,577 | -1,678,396 | -1,711,288 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
154,380 | 134,454 | 143,831 | 132,704 | 128,540 |
| - Cost |
|
|
267,197 | 255,674 | 272,797 | 267,388 | 272,530 |
| - Accumulated depreciation |
|
|
-112,817 | -121,220 | -128,966 | -134,684 | -143,991 |
| III. Real Estate Investments |
|
|
475,808 | 2,524,643 | 2,705,580 | 2,696,169 | 2,674,336 |
| - Cost |
|
|
598,677 | 2,730,813 | 2,931,525 | 2,944,200 | 2,944,200 |
| - Accumulated depreciation |
|
|
-122,869 | -206,171 | -225,945 | -248,031 | -269,864 |
| IV. Long-term assets in progress |
|
|
2,233,409 | 3,150,396 | 3,151,697 | 3,163,646 | 3,046,335 |
| 1. Costs of long-term production, business in progress |
|
|
2,182,880 | 2,294,583 | 2,294,652 | 2,305,733 | 2,190,242 |
| 2. Costs of construction in progress |
|
|
50,529 | 855,813 | 857,045 | 857,913 | 856,094 |
| IV. Long-term financial investments |
|
|
17,244,517 | 18,265,192 | 18,714,817 | 18,667,547 | 19,488,120 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
16,652,148 | 17,672,823 | 18,122,448 | 18,075,178 | 18,895,751 |
| 3. Other investments in equity instruments |
|
|
592,369 | 592,369 | 592,369 | 592,369 | 592,369 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
393,771 | 325,590 | 425,446 | 418,808 | 441,165 |
| 1. Long-term prepaid expenses |
|
|
170,474 | 161,639 | 156,694 | 150,057 | 165,071 |
| 2. Deferred income tax assets |
|
|
223,297 | 163,951 | 268,751 | 268,751 | 276,094 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
53,180,456 | 54,069,051 | 54,805,887 | 54,441,184 | 58,777,429 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
34,091,459 | 34,542,659 | 35,064,744 | 34,370,047 | 38,297,527 |
| I. Current liabilities |
|
|
22,997,831 | 22,551,228 | 22,021,802 | 20,842,999 | 21,453,086 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
9,384,326 | 9,637,999 | 9,323,714 | 8,228,058 | 7,903,273 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
738,678 | 573,795 | 527,646 | 570,414 | 574,124 |
| 4. Advances from customers |
|
|
1,320,067 | 1,415,903 | 1,412,958 | 1,309,749 | 1,978,926 |
| 5. Taxes and other payables to the State Budget |
|
|
330,824 | 18,747 | 125,222 | 77,409 | 232,244 |
| 6. Payables to employees |
|
|
69,164 | 58,633 | 60,629 | 57,543 | 66,758 |
| 7. Short-term accrued expenses |
|
|
9,748,971 | 9,480,507 | 9,176,270 | 9,242,815 | 8,909,502 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 278 |
| 11. Other short-term payables |
|
|
911,925 | 934,520 | 843,535 | 857,103 | 1,352,233 |
| 12. Provision for short term payables |
|
|
8,475 | 5,580 | 5,835 | 6,002 | 11,029 |
| 13. Bonus and welfare fund |
|
|
485,400 | 425,545 | 545,993 | 493,907 | 424,719 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
11,093,628 | 11,991,431 | 13,042,942 | 13,527,048 | 16,844,442 |
| 1. Long-term payables to sellers |
|
|
2,355 | 2,355 | 2,355 | 529 | 529 |
| 2. Long-term accrued expenses |
|
|
| | | | 169 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
4,961 | 4,855 | 4,845 | 4,612 | 4,508 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
10,353,761 | 11,370,250 | 11,950,045 | 12,437,042 | 15,724,755 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | 833 | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
594,037 | 475,458 | 946,351 | 946,351 | 975,968 |
| 12. Development fund of science and technology |
|
|
138,514 | 138,514 | 138,514 | 138,514 | 138,514 |
| B. OWNER'S EQUITY |
|
|
19,088,997 | 19,526,392 | 19,741,143 | 20,071,137 | 20,479,901 |
| I. ShareHolder's equity |
|
|
19,088,997 | 19,526,392 | 19,741,143 | 20,071,137 | 20,479,901 |
| 1. Owner's investment capital |
|
|
10,350,000 | 10,350,000 | 10,350,000 | 10,350,000 | 10,350,000 |
| 2. Share capital surplus |
|
|
11,944 | 11,944 | 11,944 | 11,944 | 11,944 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
7,777 | 7,777 | 7,777 | 7,777 | 7,777 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-185,236 | -185,236 | -185,236 | -185,236 | -185,236 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
2,074,504 | 2,074,586 | 2,594,082 | 2,594,082 | 2,594,082 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
5,953,998 | 6,354,655 | 6,043,262 | 6,355,250 | 6,606,412 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,512,709 | 6,236,539 | 5,651,790 | 5,619,383 | 4,500,757 |
| - Profit after tax undistributed this period |
|
|
2,441,289 | 118,116 | 391,472 | 735,867 | 2,105,655 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
876,009 | 912,665 | 919,313 | 937,320 | 1,094,922 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
53,180,456 | 54,069,051 | 54,805,887 | 54,441,184 | 58,777,429 |
There is no report.
|
|