|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,403,184 | 5,184,445 | 5,169,053 | 5,558,039 | 5,230,552 |
| I. Cash and cash equivalents |
|
|
120,630 | 47,358 | 12,784 | 22,565 | 25,792 |
| 1. Cash |
|
|
119,130 | 46,358 | 12,784 | 22,565 | 25,792 |
| 2. Cash equivalents |
|
|
1,500 | 1,000 | | | |
| II. Short-term financial investments |
|
|
7,235 | 7,235 | 7,235 | 7,426 | 7,426 |
| 1. Trading securities |
|
|
4,560 | 4,560 | 4,560 | 4,560 | 4,560 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,675 | 2,675 | 2,675 | 2,866 | 2,866 |
| III. Short-term receivables |
|
|
1,660,191 | 1,486,769 | 1,586,121 | 1,917,932 | 1,790,195 |
| 1. Short-term receivables of customers |
|
|
116,906 | 125,827 | 183,884 | 203,852 | 276,026 |
| 2. Prepayments to suppliers |
|
|
360,284 | 398,931 | 403,697 | 461,895 | 641,496 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
414,150 | 397,500 | 367,500 | 326,800 | 156,800 |
| 6. Other short-term receivables |
|
|
770,250 | 565,911 | 632,440 | 926,785 | 717,273 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,400 | -1,400 | -1,400 | -1,400 | -1,400 |
| IV. Inventories |
|
|
3,430,060 | 3,448,192 | 3,315,712 | 3,361,122 | 3,179,126 |
| 1. Inventories |
|
|
3,505,084 | 3,526,827 | 3,379,590 | 3,414,294 | 3,229,417 |
| 2. Provision for decline in value of inventories |
|
|
-75,024 | -78,635 | -63,878 | -53,172 | -50,290 |
| V. Other current assets |
|
|
185,068 | 194,890 | 247,201 | 248,994 | 228,013 |
| 1. Short-term prepaid expenses |
|
|
83,867 | 86,792 | 141,323 | 134,547 | 130,879 |
| 2. Deductible VAT |
|
|
98,747 | 102,644 | 94,086 | 102,655 | 85,342 |
| 3. Taxes and the State Receivables |
|
|
2,455 | 5,455 | 11,792 | 11,792 | 11,792 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,134,133 | 6,835,316 | 6,750,001 | 7,638,543 | 8,090,460 |
| I. Long-term receivables |
|
|
4,797,622 | 4,866,762 | 4,863,761 | 5,778,838 | 6,376,664 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
4,797,622 | 4,866,762 | 4,863,761 | 5,778,838 | 6,376,664 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
95,983 | 93,188 | 90,328 | 87,518 | 84,996 |
| 1. Tangible fixed assets |
|
|
95,386 | 92,696 | 89,939 | 87,230 | 84,788 |
| - Cost |
|
|
129,889 | 129,957 | 129,957 | 129,957 | 130,072 |
| - Accumulated depreciation |
|
|
-34,503 | -37,261 | -40,018 | -42,726 | -45,284 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
597 | 492 | 390 | 288 | 207 |
| - Cost |
|
|
2,945 | 2,945 | 2,945 | 2,945 | 2,945 |
| - Accumulated depreciation |
|
|
-2,348 | -2,453 | -2,555 | -2,657 | -2,737 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
569,488 | 585,743 | 593,684 | 594,086 | 603,684 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
569,488 | 585,743 | 593,684 | 594,086 | 603,684 |
| IV. Long-term financial investments |
|
|
1,524,081 | 1,142,774 | 1,113,998 | 1,090,012 | 934,912 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,371,331 | 1,004,024 | 975,248 | 951,262 | 924,412 |
| 3. Other investments in equity instruments |
|
|
142,250 | 128,250 | 128,250 | 128,250 | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
10,500 | 10,500 | 10,500 | 10,500 | 10,500 |
| V. Total other long-term assets |
|
|
110,202 | 111,203 | 53,694 | 54,664 | 57,890 |
| 1. Long-term prepaid expenses |
|
|
110,202 | 109,044 | 51,534 | 52,505 | 55,731 |
| 2. Deferred income tax assets |
|
|
| 2,159 | 2,159 | 2,159 | 2,159 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
36,757 | 35,647 | 34,536 | 33,425 | 32,315 |
| TOTAL ASSETS |
|
|
12,537,317 | 12,019,761 | 11,919,054 | 13,196,583 | 13,321,012 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,621,671 | 6,099,354 | 5,981,020 | 7,217,048 | 7,297,756 |
| I. Current liabilities |
|
|
3,134,129 | 2,537,372 | 2,531,480 | 2,562,721 | 2,533,174 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
321,367 | 556,366 | 650,823 | 773,123 | 742,873 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
405,200 | 64,184 | 101,387 | 71,268 | 63,749 |
| 4. Advances from customers |
|
|
1,553,291 | 1,324,928 | 1,271,494 | 1,217,612 | 1,174,131 |
| 5. Taxes and other payables to the State Budget |
|
|
161,453 | 121,119 | 126,319 | 126,605 | 111,582 |
| 6. Payables to employees |
|
|
4,273 | 3,714 | 3,642 | 4,799 | 5,224 |
| 7. Short-term accrued expenses |
|
|
201,121 | 190,578 | 196,483 | 200,167 | 269,927 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
487,424 | 276,483 | 181,333 | 169,147 | 165,687 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,487,542 | 3,561,982 | 3,449,541 | 4,654,327 | 4,764,582 |
| 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 |
|
|
398,772 | 288,135 | 296,624 | 1,397,849 | 1,429,722 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,851,298 | 3,039,373 | 2,919,151 | 3,019,851 | 3,104,051 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
237,472 | 234,475 | 233,765 | 236,627 | 230,809 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
5,915,645 | 5,920,406 | 5,938,034 | 5,979,535 | 6,023,256 |
| I. ShareHolder's equity |
|
|
5,915,645 | 5,920,406 | 5,938,034 | 5,979,535 | 6,023,256 |
| 1. Owner's investment capital |
|
|
4,600,000 | 4,600,000 | 4,600,000 | 4,600,000 | 4,737,999 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 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 |
|
|
329,698 | 320,696 | 336,768 | 374,807 | 276,685 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
229,685 | 229,685 | 319,021 | 319,021 | 181,022 |
| - Profit after tax undistributed this period |
|
|
100,012 | 91,011 | 17,747 | 55,786 | 95,663 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
985,948 | 999,710 | 1,001,265 | 1,004,728 | 1,008,571 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
12,537,317 | 12,019,761 | 11,919,054 | 13,196,583 | 13,321,012 |
There is no report.
|
|