|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,175,691 | 2,598,959 | 2,755,421 | 2,515,932 | 3,225,481 |
| I. Cash and cash equivalents |
|
|
142,797 | 88,720 | 88,245 | 111,623 | 307,937 |
| 1. Cash |
|
|
142,797 | 88,720 | 88,245 | 111,623 | 243 |
| 2. Cash equivalents |
|
|
| | | | 307,694 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
808,965 | 702,108 | 713,219 | 452,367 | 816,187 |
| 1. Short-term receivables of customers |
|
|
771,700 | 670,164 | 684,558 | 441,399 | 807,202 |
| 2. Prepayments to suppliers |
|
|
33,996 | 29,092 | 25,696 | 8,392 | 8,545 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
3,269 | 2,852 | 2,965 | 3,716 | 1,580 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | -1,141 | -1,141 |
| IV. Inventories |
|
|
2,204,520 | 1,797,654 | 1,939,156 | 1,929,520 | 2,082,063 |
| 1. Inventories |
|
|
2,227,056 | 1,817,634 | 1,951,431 | 1,957,433 | 2,098,349 |
| 2. Provision for decline in value of inventories |
|
|
-22,536 | -19,980 | -12,275 | -27,914 | -16,286 |
| V. Other current assets |
|
|
19,409 | 10,477 | 14,801 | 22,422 | 19,294 |
| 1. Short-term prepaid expenses |
|
|
12,511 | 10,477 | 9,578 | 8,685 | 16,407 |
| 2. Deductible VAT |
|
|
6,898 | | 5,223 | 7,869 | |
| 3. Taxes and the State Receivables |
|
|
| | | 5,868 | 2,886 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,424,800 | 1,401,041 | 1,394,078 | 1,366,298 | 1,223,753 |
| I. Long-term receivables |
|
|
| | 7,168 | 7,168 | 7,168 |
| 1. Long-term customer's receivables |
|
|
| | 7,168 | 7,168 | 7,168 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
811,920 | 776,721 | 746,951 | 715,265 | 694,587 |
| 1. Tangible fixed assets |
|
|
789,577 | 756,333 | 728,539 | 698,829 | 680,106 |
| - Cost |
|
|
1,830,947 | 1,831,187 | 1,838,374 | 1,840,656 | 1,852,961 |
| - Accumulated depreciation |
|
|
-1,041,370 | -1,074,854 | -1,109,835 | -1,141,827 | -1,172,854 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
22,343 | 20,388 | 18,412 | 16,435 | 14,480 |
| - Cost |
|
|
53,185 | 53,185 | 53,185 | 53,185 | 53,185 |
| - Accumulated depreciation |
|
|
-30,842 | -32,797 | -34,773 | -36,750 | -38,704 |
| III. Real Estate Investments |
|
|
122,443 | 120,770 | 119,078 | 117,381 | 115,711 |
| - Cost |
|
|
138,655 | 138,655 | 138,655 | 138,655 | 138,655 |
| - Accumulated depreciation |
|
|
-16,211 | -17,885 | -19,576 | -21,274 | -22,944 |
| IV. Long-term assets in progress |
|
|
200,686 | 217,168 | 235,113 | 250,723 | 253,581 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
200,686 | 217,168 | 235,113 | 250,723 | 253,581 |
| IV. Long-term financial investments |
|
|
4,256 | 4,256 | 4,256 | 4,256 | 4,256 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
4,256 | 4,256 | 4,256 | 4,256 | 4,256 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
285,495 | 282,126 | 281,513 | 271,506 | 148,451 |
| 1. Long-term prepaid expenses |
|
|
275,697 | 268,933 | 264,714 | 261,243 | 135,662 |
| 2. Deferred income tax assets |
|
|
9,798 | 13,193 | 16,799 | 10,263 | 12,789 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
4,600,491 | 3,999,999 | 4,149,499 | 3,882,230 | 4,449,233 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,698,645 | 2,096,987 | 2,470,458 | 2,439,830 | 2,926,782 |
| I. Current liabilities |
|
|
2,436,045 | 1,807,205 | 2,201,667 | 2,203,622 | 2,721,354 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,688,257 | 1,017,497 | 1,429,437 | 1,503,106 | 1,942,455 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
259,429 | 199,543 | 141,666 | 185,507 | 273,228 |
| 4. Advances from customers |
|
|
200,980 | 184,516 | 176,621 | 178,607 | 236,403 |
| 5. Taxes and other payables to the State Budget |
|
|
32,006 | 135,399 | 170,055 | 28,915 | 41,375 |
| 6. Payables to employees |
|
|
16,310 | 30,656 | 44,647 | 60,424 | 23,679 |
| 7. Short-term accrued expenses |
|
|
27,936 | 34,041 | 45,047 | 13,511 | 22,120 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
108,901 | 111,871 | 95,884 | 148,775 | 81,733 |
| 12. Provision for short term payables |
|
|
87,716 | 75,882 | 80,653 | 70,493 | 87,666 |
| 13. Bonus and welfare fund |
|
|
14,509 | 17,800 | 17,657 | 14,286 | 12,696 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
262,600 | 289,782 | 268,791 | 236,208 | 205,428 |
| 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 |
|
|
4,154 | 4,154 | 4,154 | 3,677 | 4,920 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
194,904 | 220,499 | 203,875 | 172,145 | 155,699 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
63,542 | 65,130 | 60,761 | 60,386 | 44,809 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,901,846 | 1,903,012 | 1,679,041 | 1,442,400 | 1,522,451 |
| I. ShareHolder's equity |
|
|
1,901,846 | 1,903,012 | 1,679,041 | 1,442,400 | 1,522,451 |
| 1. Owner's investment capital |
|
|
576,000 | 576,000 | 576,000 | 576,000 | 576,000 |
| 2. Share capital surplus |
|
|
330,908 | 330,908 | 330,908 | 330,908 | 330,908 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-6,220 | -6,220 | -6,220 | -6,220 | -6,220 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
108,113 | 108,113 | 108,113 | 108,113 | 108,113 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
893,045 | 894,211 | 670,240 | 433,599 | 513,650 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
822,830 | 704,009 | 359,072 | 360,046 | 434,582 |
| - Profit after tax undistributed this period |
|
|
70,214 | 190,202 | 311,168 | 73,553 | 79,067 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
4,600,491 | 3,999,999 | 4,149,499 | 3,882,230 | 4,449,233 |
There is no report.
|
|