|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
28,481,901 | 31,086,082 | 28,160,520 | 28,366,994 | 28,158,053 |
| I. Cash and cash equivalents |
|
|
593,316 | 1,332,254 | 2,479,777 | 2,096,033 | 662,968 |
| 1. Cash |
|
|
539,416 | 1,145,554 | 1,105,677 | 1,516,933 | 511,968 |
| 2. Cash equivalents |
|
|
53,900 | 186,700 | 1,374,100 | 579,100 | 151,000 |
| II. Short-term financial investments |
|
|
265,314 | 87,314 | 230,314 | 268,913 | 279,913 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
265,314 | 87,314 | 230,314 | 268,913 | 279,913 |
| III. Short-term receivables |
|
|
5,276,508 | 7,067,155 | 4,869,093 | 5,368,845 | 6,213,040 |
| 1. Short-term receivables of customers |
|
|
3,557,528 | 5,803,553 | 3,113,455 | 4,069,287 | 4,555,355 |
| 2. Prepayments to suppliers |
|
|
297,999 | 251,928 | 254,008 | 247,951 | 241,866 |
| 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 |
|
|
1,466,399 | 1,065,762 | 1,555,370 | 1,167,733 | 1,531,944 |
| 7. Provision for doubtful short-term receivables |
|
|
-49,918 | -58,588 | -58,239 | -120,625 | -120,625 |
| IV. Inventories |
|
|
22,165,530 | 22,447,993 | 20,347,663 | 20,516,694 | 20,903,080 |
| 1. Inventories |
|
|
22,166,896 | 22,449,358 | 20,348,597 | 20,517,628 | 20,904,015 |
| 2. Provision for decline in value of inventories |
|
|
-1,366 | -1,366 | -935 | -935 | -935 |
| V. Other current assets |
|
|
181,232 | 151,366 | 233,674 | 116,510 | 99,053 |
| 1. Short-term prepaid expenses |
|
|
71,144 | 50,400 | 130,619 | 36,083 | 26,545 |
| 2. Deductible VAT |
|
|
95,156 | 94,324 | 93,269 | 71,649 | 63,749 |
| 3. Taxes and the State Receivables |
|
|
14,932 | 6,642 | 9,786 | 8,778 | 8,759 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
20,972,294 | 22,094,374 | 25,908,531 | 26,438,893 | 26,283,131 |
| I. Long-term receivables |
|
|
520,844 | 572,102 | 516,580 | 324,431 | 261,064 |
| 1. Long-term customer's receivables |
|
|
135,092 | 142,977 | 126,549 | 89,310 | 86,265 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
385,752 | 429,125 | 390,031 | 235,121 | 174,799 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,198,313 | 1,174,767 | 1,126,131 | 1,116,922 | 1,075,899 |
| 1. Tangible fixed assets |
|
|
1,053,648 | 1,020,386 | 991,677 | 973,090 | 943,195 |
| - Cost |
|
|
2,620,466 | 2,623,576 | 2,622,279 | 2,635,667 | 2,621,591 |
| - Accumulated depreciation |
|
|
-1,566,818 | -1,603,190 | -1,630,603 | -1,662,577 | -1,678,396 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
144,665 | 154,380 | 134,454 | 143,831 | 132,704 |
| - Cost |
|
|
249,944 | 267,197 | 255,674 | 272,797 | 267,388 |
| - Accumulated depreciation |
|
|
-105,279 | -112,817 | -121,220 | -128,966 | -134,684 |
| III. Real Estate Investments |
|
|
480,350 | 475,808 | 2,524,643 | 2,705,580 | 2,696,169 |
| - Cost |
|
|
598,677 | 598,677 | 2,730,813 | 2,931,525 | 2,944,200 |
| - Accumulated depreciation |
|
|
-118,327 | -122,869 | -206,171 | -225,945 | -248,031 |
| IV. Long-term assets in progress |
|
|
2,212,674 | 2,233,409 | 3,150,396 | 3,151,697 | 3,163,646 |
| 1. Costs of long-term production, business in progress |
|
|
2,142,761 | 2,182,880 | 2,294,583 | 2,294,652 | 2,305,733 |
| 2. Costs of construction in progress |
|
|
69,913 | 50,529 | 855,813 | 857,045 | 857,913 |
| IV. Long-term financial investments |
|
|
16,155,984 | 17,244,517 | 18,265,192 | 18,714,817 | 18,667,547 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
15,563,615 | 16,652,148 | 17,672,823 | 18,122,448 | 18,075,178 |
| 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 |
|
|
404,130 | 393,771 | 325,590 | 425,446 | 418,808 |
| 1. Long-term prepaid expenses |
|
|
180,821 | 170,474 | 161,639 | 156,694 | 150,057 |
| 2. Deferred income tax assets |
|
|
223,309 | 223,297 | 163,951 | 268,751 | 268,751 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
49,454,195 | 53,180,456 | 54,069,051 | 54,805,887 | 54,441,184 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
31,481,075 | 34,091,459 | 34,542,659 | 35,064,744 | 34,370,047 |
| I. Current liabilities |
|
|
19,478,641 | 22,997,831 | 22,551,228 | 22,021,802 | 20,842,999 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,923,451 | 9,384,326 | 9,637,999 | 9,323,714 | 8,228,058 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
708,301 | 738,678 | 573,795 | 527,646 | 570,414 |
| 4. Advances from customers |
|
|
3,447,080 | 1,320,067 | 1,415,903 | 1,412,958 | 1,309,749 |
| 5. Taxes and other payables to the State Budget |
|
|
134,887 | 330,824 | 18,747 | 125,222 | 77,409 |
| 6. Payables to employees |
|
|
58,003 | 69,164 | 58,633 | 60,629 | 57,543 |
| 7. Short-term accrued expenses |
|
|
7,623,352 | 9,748,971 | 9,480,507 | 9,176,270 | 9,242,815 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,034,888 | 911,925 | 934,520 | 843,535 | 857,103 |
| 12. Provision for short term payables |
|
|
8,408 | 8,475 | 5,580 | 5,835 | 6,002 |
| 13. Bonus and welfare fund |
|
|
540,270 | 485,400 | 425,545 | 545,993 | 493,907 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,002,434 | 11,093,628 | 11,991,431 | 13,042,942 | 13,527,048 |
| 1. Long-term payables to sellers |
|
|
2,355 | 2,355 | 2,355 | 2,355 | 529 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
5,015 | 4,961 | 4,855 | 4,845 | 4,612 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
11,262,513 | 10,353,761 | 11,370,250 | 11,950,045 | 12,437,042 |
| 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 | 594,037 | 475,458 | 946,351 | 946,351 |
| 12. Development fund of science and technology |
|
|
138,514 | 138,514 | 138,514 | 138,514 | 138,514 |
| B. OWNER'S EQUITY |
|
|
17,973,121 | 19,088,997 | 19,526,392 | 19,741,143 | 20,071,137 |
| I. ShareHolder's equity |
|
|
17,973,121 | 19,088,997 | 19,526,392 | 19,741,143 | 20,071,137 |
| 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 |
|
|
2,068,269 | 2,074,504 | 2,074,586 | 2,594,082 | 2,594,082 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
4,831,515 | 5,953,998 | 6,354,655 | 6,043,262 | 6,355,250 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,441,189 | 3,512,709 | 6,236,539 | 5,651,790 | 5,619,383 |
| - Profit after tax undistributed this period |
|
|
390,327 | 2,441,289 | 118,116 | 391,472 | 735,867 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
888,851 | 876,009 | 912,665 | 919,313 | 937,320 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
49,454,195 | 53,180,456 | 54,069,051 | 54,805,887 | 54,441,184 |
There is no report.
|
|