|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,677,883 | 3,172,994 | 3,587,665 | 3,909,684 | 3,964,438 |
| I. Cash and cash equivalents |
|
|
608,583 | 510,580 | 474,870 | 566,558 | 660,741 |
| 1. Cash |
|
|
573,583 | 476,760 | 440,703 | 505,938 | 602,612 |
| 2. Cash equivalents |
|
|
35,000 | 33,820 | 34,167 | 60,620 | 58,129 |
| II. Short-term financial investments |
|
|
1,043,371 | 1,112,061 | 1,164,097 | 1,193,766 | 1,283,864 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,043,371 | 1,112,061 | 1,164,097 | 1,193,766 | 1,283,864 |
| III. Short-term receivables |
|
|
1,682,248 | 1,325,931 | 1,607,146 | 1,845,720 | 1,700,554 |
| 1. Short-term receivables of customers |
|
|
1,545,968 | 1,230,754 | 1,445,386 | 1,673,048 | 1,519,896 |
| 2. Prepayments to suppliers |
|
|
60,350 | 62,641 | 69,348 | 102,783 | 118,582 |
| 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 |
|
|
127,718 | 78,178 | 138,600 | 114,465 | 108,133 |
| 7. Provision for doubtful short-term receivables |
|
|
-51,788 | -45,642 | -46,187 | -44,575 | -46,057 |
| IV. Inventories |
|
|
236,738 | 133,219 | 189,318 | 207,186 | 212,764 |
| 1. Inventories |
|
|
241,333 | 133,219 | 189,318 | 207,186 | 212,764 |
| 2. Provision for decline in value of inventories |
|
|
-4,595 | | | | |
| V. Other current assets |
|
|
106,943 | 91,203 | 152,235 | 96,454 | 106,516 |
| 1. Short-term prepaid expenses |
|
|
77,417 | 60,697 | 77,886 | 64,240 | 67,247 |
| 2. Deductible VAT |
|
|
27,212 | 29,513 | 70,972 | 30,788 | 36,096 |
| 3. Taxes and the State Receivables |
|
|
2,313 | 993 | 3,377 | 1,426 | 3,173 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,601,151 | 3,680,779 | 3,715,871 | 3,739,382 | 3,755,297 |
| I. Long-term receivables |
|
|
35,217 | 34,472 | 32,112 | 32,462 | 31,331 |
| 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 |
|
|
35,217 | 34,472 | 32,112 | 32,462 | 31,331 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,254,252 | 2,371,217 | 2,292,458 | 2,295,340 | 2,239,548 |
| 1. Tangible fixed assets |
|
|
1,820,835 | 1,924,657 | 1,856,177 | 1,881,736 | 1,831,969 |
| - Cost |
|
|
3,476,061 | 3,656,771 | 3,666,626 | 3,768,510 | 3,803,993 |
| - Accumulated depreciation |
|
|
-1,655,226 | -1,732,114 | -1,810,449 | -1,886,774 | -1,972,024 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
433,418 | 446,561 | 436,281 | 413,604 | 407,579 |
| - Cost |
|
|
648,309 | 679,455 | 679,385 | 670,167 | 670,930 |
| - Accumulated depreciation |
|
|
-214,891 | -232,894 | -243,103 | -256,563 | -263,351 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
838,837 | 792,225 | 857,394 | 911,654 | 977,614 |
| 1. Costs of long-term production, business in progress |
|
|
380 | 380 | 380 | 190 | 190 |
| 2. Costs of construction in progress |
|
|
838,457 | 791,845 | 857,014 | 911,464 | 977,424 |
| IV. Long-term financial investments |
|
|
86,015 | 95,291 | 73,377 | 83,514 | 84,127 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
86,015 | 93,291 | 71,377 | 81,514 | 82,127 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| 2,000 | 2,000 | 2,000 | 2,000 |
| V. Total other long-term assets |
|
|
386,521 | 387,287 | 460,269 | 416,175 | 422,678 |
| 1. Long-term prepaid expenses |
|
|
386,324 | 387,119 | 460,108 | 416,047 | 422,320 |
| 2. Deferred income tax assets |
|
|
197 | 169 | 161 | 128 | 146 |
| 3. Other long-term assets |
|
|
| | | | 212 |
| VI. Goodwills |
|
|
310 | 285 | 261 | 236 | |
| TOTAL ASSETS |
|
|
7,279,034 | 6,853,773 | 7,303,536 | 7,649,066 | 7,719,735 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
4,005,505 | 3,509,625 | 3,862,932 | 4,215,358 | 4,134,018 |
| I. Current liabilities |
|
|
3,095,310 | 2,774,431 | 2,926,816 | 3,284,897 | 3,163,827 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
948,747 | 899,410 | 771,435 | 990,235 | 894,595 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
800,467 | 758,643 | 949,008 | 864,583 | 906,333 |
| 4. Advances from customers |
|
|
111,485 | 70,639 | 86,613 | 123,994 | 85,480 |
| 5. Taxes and other payables to the State Budget |
|
|
61,228 | 60,602 | 92,456 | 64,520 | 76,366 |
| 6. Payables to employees |
|
|
174,961 | 204,276 | 138,211 | 184,396 | 205,468 |
| 7. Short-term accrued expenses |
|
|
591,285 | 434,194 | 495,544 | 665,064 | 603,251 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
234,734 | 191,695 | 234,141 | 187,620 | 240,852 |
| 11. Other short-term payables |
|
|
135,222 | 116,928 | 122,805 | 153,781 | 100,042 |
| 12. Provision for short term payables |
|
|
10,508 | 4,401 | 4,383 | 4,919 | 8,176 |
| 13. Bonus and welfare fund |
|
|
26,671 | 33,644 | 32,220 | 45,785 | 43,262 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
910,195 | 735,194 | 936,116 | 930,461 | 970,191 |
| 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 |
|
|
15,024 | 4,655 | 13,647 | 14,691 | 14,245 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
819,946 | 667,033 | 858,454 | 848,482 | 891,691 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
26,992 | 26,846 | 26,729 | 26,524 | 26,349 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
37,932 | 32,383 | 28,026 | 23,607 | 29,102 |
| 12. Development fund of science and technology |
|
|
10,302 | 4,276 | 9,260 | 17,156 | 8,803 |
| B. OWNER'S EQUITY |
|
|
3,273,530 | 3,344,148 | 3,440,604 | 3,433,709 | 3,585,717 |
| I. ShareHolder's equity |
|
|
3,273,530 | 3,344,148 | 3,440,604 | 3,433,709 | 3,585,717 |
| 1. Owner's investment capital |
|
|
1,900,270 | 1,900,270 | 1,904,393 | 1,904,393 | 1,903,975 |
| 2. Share capital surplus |
|
|
27,063 | 27,063 | 27,063 | 27,063 | 27,063 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
371,563 | 371,663 | 371,663 | 371,663 | 371,663 |
| 5. Treasury shares |
|
|
| | -286 | -418 | -28 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
2,438 | -2,803 | 1,781 | -8,067 | -1,968 |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
302,923 | 342,110 | 415,676 | 431,108 | 552,577 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
31,945 | 11,434 | 332,450 | 289,007 | 292,901 |
| - Profit after tax undistributed this period |
|
|
270,978 | 330,676 | 83,226 | 142,101 | 259,676 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
669,274 | 705,846 | 720,315 | 707,967 | 732,436 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
7,279,034 | 6,853,773 | 7,303,536 | 7,649,066 | 7,719,735 |
There is no report.
|
|