|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,710,028 | 2,613,349 | 2,819,241 | 3,025,889 | 4,472,952 |
| I. Cash and cash equivalents |
|
|
655,351 | 496,821 | 609,649 | 488,004 | 1,006,682 |
| 1. Cash |
|
|
187,351 | 155,821 | 134,624 | 194,979 | 227,661 |
| 2. Cash equivalents |
|
|
468,000 | 341,000 | 475,025 | 293,025 | 779,020 |
| II. Short-term financial investments |
|
|
264,714 | 254,714 | 225,632 | 279,632 | 404,532 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
264,714 | 254,714 | 225,632 | 279,632 | 404,532 |
| III. Short-term receivables |
|
|
785,044 | 694,350 | 677,548 | 850,697 | 1,729,547 |
| 1. Short-term receivables of customers |
|
|
514,131 | 381,544 | 356,970 | 395,019 | 459,137 |
| 2. Prepayments to suppliers |
|
|
50,218 | 54,126 | 47,563 | 49,301 | 85,120 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
14,400 | 14,400 | 14,400 | 101,930 | 120,140 |
| 6. Other short-term receivables |
|
|
249,384 | 288,307 | 302,916 | 348,204 | 1,109,077 |
| 7. Provision for doubtful short-term receivables |
|
|
-43,090 | -44,026 | -44,302 | -43,757 | -43,927 |
| IV. Inventories |
|
|
923,427 | 1,080,615 | 1,208,699 | 1,310,120 | 1,214,886 |
| 1. Inventories |
|
|
923,427 | 1,080,615 | 1,208,699 | 1,310,120 | 1,214,886 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
81,493 | 86,850 | 97,713 | 97,436 | 117,306 |
| 1. Short-term prepaid expenses |
|
|
16,661 | 18,225 | 28,617 | 21,286 | 30,019 |
| 2. Deductible VAT |
|
|
62,748 | 64,523 | 68,722 | 75,831 | 86,848 |
| 3. Taxes and the State Receivables |
|
|
2,083 | 4,101 | 373 | 318 | 438 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,398,091 | 9,366,929 | 9,321,225 | 9,556,917 | 9,728,450 |
| I. Long-term receivables |
|
|
952,023 | 952,023 | 902,786 | 1,078,388 | 1,078,178 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | 128,286 | 128,076 |
| 5. Other long-term receivables |
|
|
952,023 | 952,023 | 902,786 | 950,102 | 950,102 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
4,364,539 | 4,422,718 | 4,424,214 | 4,451,765 | 4,964,750 |
| 1. Tangible fixed assets |
|
|
4,259,433 | 4,317,881 | 4,319,394 | 4,345,202 | 4,856,158 |
| - Cost |
|
|
9,134,444 | 9,337,603 | 9,491,630 | 9,668,161 | 10,331,718 |
| - Accumulated depreciation |
|
|
-4,875,011 | -5,019,721 | -5,172,237 | -5,322,959 | -5,475,560 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
105,106 | 104,837 | 104,820 | 106,564 | 108,592 |
| - Cost |
|
|
120,283 | 120,283 | 120,698 | 123,098 | 125,870 |
| - Accumulated depreciation |
|
|
-15,177 | -15,446 | -15,878 | -16,534 | -17,278 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,558,692 | 1,453,581 | 1,443,614 | 1,401,093 | 982,744 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,558,692 | 1,453,581 | 1,443,614 | 1,401,093 | 982,744 |
| IV. Long-term financial investments |
|
|
2,081,230 | 2,108,339 | 2,120,838 | 2,208,630 | 2,277,532 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,472,804 | 1,499,913 | 1,511,235 | 1,599,026 | 1,662,668 |
| 3. Other investments in equity instruments |
|
|
598,426 | 598,426 | 599,604 | 599,604 | 604,864 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
| V. Total other long-term assets |
|
|
441,606 | 174,827 | 181,277 | 175,492 | 190,645 |
| 1. Long-term prepaid expenses |
|
|
178,639 | 174,827 | 181,277 | 175,492 | 190,645 |
| 2. Deferred income tax assets |
|
|
579 | | | | |
| 3. Other long-term assets |
|
|
262,388 | | | | |
| VI. Goodwills |
|
|
| 255,442 | 248,495 | 241,549 | 234,602 |
| TOTAL ASSETS |
|
|
12,108,119 | 11,980,279 | 12,140,465 | 12,582,807 | 14,201,402 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
7,150,743 | 6,952,169 | 6,966,983 | 7,223,836 | 8,685,187 |
| I. Current liabilities |
|
|
2,378,592 | 2,151,113 | 2,290,029 | 2,640,217 | 3,397,170 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,433,433 | 1,201,163 | 1,447,510 | 1,722,848 | 2,462,524 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
454,157 | 477,693 | 435,511 | 425,090 | 362,706 |
| 4. Advances from customers |
|
|
120,737 | 142,497 | 131,587 | 196,092 | 241,173 |
| 5. Taxes and other payables to the State Budget |
|
|
59,344 | 39,269 | 46,408 | 55,529 | 61,603 |
| 6. Payables to employees |
|
|
69,415 | 20,210 | 7,267 | 52,070 | 54,038 |
| 7. Short-term accrued expenses |
|
|
81,048 | 77,153 | 47,681 | 36,651 | 61,570 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
43,222 | 57,546 | 57,834 | 46,375 | 48,449 |
| 12. Provision for short term payables |
|
|
5,434 | 5,434 | | | |
| 13. Bonus and welfare fund |
|
|
111,803 | 130,149 | 116,231 | 105,562 | 105,109 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
4,772,151 | 4,801,056 | 4,676,954 | 4,583,620 | 5,288,017 |
| 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 |
|
|
764,122 | 764,814 | 782,718 | 782,896 | 790,678 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
3,997,485 | 4,023,059 | 3,879,549 | 3,784,688 | 4,480,061 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
10,545 | 13,182 | 14,686 | 16,035 | 16,555 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | 723 |
| B. OWNER'S EQUITY |
|
|
4,957,376 | 5,028,110 | 5,173,483 | 5,358,970 | 5,516,215 |
| I. ShareHolder's equity |
|
|
4,957,376 | 5,028,110 | 5,173,483 | 5,358,970 | 5,516,215 |
| 1. Owner's investment capital |
|
|
1,929,200 | 1,929,200 | 2,199,286 | 2,199,286 | 2,199,286 |
| 2. Share capital surplus |
|
|
621,342 | 621,342 | 621,342 | 621,342 | 621,342 |
| 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 |
|
|
1,135,139 | 1,347,685 | 1,347,685 | 1,347,685 | 1,347,685 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,015,622 | 880,402 | 746,032 | 928,121 | 1,073,155 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
344,063 | 701,225 | 431,138 | 431,136 | 431,119 |
| - Profit after tax undistributed this period |
|
|
671,559 | 179,178 | 314,895 | 496,985 | 642,036 |
| 12. Investment capital resource for basic construction |
|
|
97,817 | 97,817 | 97,817 | 97,817 | 97,817 |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
158,256 | 151,663 | 161,319 | 164,718 | 176,929 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
12,108,119 | 11,980,279 | 12,140,465 | 12,582,807 | 14,201,402 |
There is no report.
|
|