|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18,917,398 | 19,889,441 | 18,590,373 | 20,456,205 | 21,296,446 |
| I. Cash and cash equivalents |
|
|
2,224,993 | 2,842,181 | 2,382,338 | 2,210,413 | 1,705,444 |
| 1. Cash |
|
|
779,993 | 1,336,181 | 712,258 | 875,998 | 1,038,029 |
| 2. Cash equivalents |
|
|
1,445,000 | 1,506,000 | 1,670,080 | 1,334,415 | 667,415 |
| II. Short-term financial investments |
|
|
1,853,985 | 1,768,453 | 955,362 | 1,867,912 | 2,629,964 |
| 1. Trading securities |
|
|
236,606 | 222,491 | 238,695 | 255,422 | 241,908 |
| 2. Provision for diminution in value of trading securities |
|
|
-15,254 | -10,347 | -954 | -2,708 | -2,949 |
| 3. Investments holding until maturity |
|
|
1,632,633 | 1,556,309 | 717,621 | 1,615,198 | 2,391,005 |
| III. Short-term receivables |
|
|
11,279,565 | 11,845,187 | 11,233,102 | 12,023,581 | 12,106,115 |
| 1. Short-term receivables of customers |
|
|
10,688,942 | 11,669,915 | 11,364,957 | 12,245,741 | 12,198,659 |
| 2. Prepayments to suppliers |
|
|
1,055,395 | 1,031,585 | 935,482 | 940,479 | 1,077,883 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | 11,729 | 6,890 | 2,614 |
| 5. Receivables on short-term loans |
|
|
482,292 | 79,300 | 76,199 | 84,140 | 91,946 |
| 6. Other short-term receivables |
|
|
248,132 | 322,342 | 200,808 | 178,479 | 163,861 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,195,197 | -1,257,954 | -1,356,073 | -1,432,150 | -1,428,847 |
| IV. Inventories |
|
|
2,928,237 | 2,602,819 | 2,924,051 | 3,126,139 | 3,541,050 |
| 1. Inventories |
|
|
2,988,670 | 2,663,226 | 2,996,256 | 3,198,244 | 3,613,140 |
| 2. Provision for decline in value of inventories |
|
|
-60,433 | -60,407 | -72,205 | -72,105 | -72,090 |
| V. Other current assets |
|
|
630,617 | 830,800 | 1,095,520 | 1,228,161 | 1,313,873 |
| 1. Short-term prepaid expenses |
|
|
16,234 | 13,421 | 10,514 | 7,374 | 20,284 |
| 2. Deductible VAT |
|
|
614,383 | 817,379 | 1,085,006 | 1,220,771 | 1,293,574 |
| 3. Taxes and the State Receivables |
|
|
| | | 15 | 15 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,633,464 | 1,762,452 | 2,342,555 | 2,412,569 | 2,427,350 |
| I. Long-term receivables |
|
|
560,685 | 602,893 | 658,379 | 699,217 | 747,264 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
11,924 | 42,617 | 14,217 | 35,826 | 56,402 |
| 5. Other long-term receivables |
|
|
548,761 | 560,276 | 644,162 | 665,367 | 692,838 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | -1,976 | -1,976 |
| II. Fixed assets |
|
|
492,106 | 474,510 | 482,765 | 455,736 | 452,428 |
| 1. Tangible fixed assets |
|
|
385,765 | 367,980 | 378,254 | 352,978 | 345,644 |
| - Cost |
|
|
1,111,551 | 1,112,211 | 1,210,021 | 1,193,180 | 1,209,700 |
| - Accumulated depreciation |
|
|
-725,785 | -744,231 | -831,767 | -840,201 | -864,056 |
| 2. Fixed assets of financial leasing |
|
|
1,643 | 1,510 | 1,377 | 1,245 | 1,110 |
| - Cost |
|
|
2,663 | 2,663 | 2,663 | 2,663 | 2,663 |
| - Accumulated depreciation |
|
|
-1,020 | -1,153 | -1,286 | -1,418 | -1,553 |
| 3. Intangible fixed assets |
|
|
104,698 | 105,020 | 103,134 | 101,513 | 105,674 |
| - Cost |
|
|
143,756 | 146,603 | 148,366 | 149,275 | 155,295 |
| - Accumulated depreciation |
|
|
-39,058 | -41,583 | -45,233 | -47,761 | -49,621 |
| III. Real Estate Investments |
|
|
60,670 | 68,133 | 329,141 | 330,672 | 316,400 |
| - Cost |
|
|
90,765 | 100,900 | 364,338 | 368,288 | 352,713 |
| - Accumulated depreciation |
|
|
-30,094 | -32,767 | -35,197 | -37,615 | -36,313 |
| IV. Long-term assets in progress |
|
|
33,019 | 119,737 | 135,923 | 114,540 | 104,156 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
33,019 | 119,737 | 135,923 | 114,540 | 104,156 |
| IV. Long-term financial investments |
|
|
306,075 | 306,076 | 308,200 | 309,363 | 317,969 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,470 | 2,471 | 2,457 | 2,455 | 2,454 |
| 3. Other investments in equity instruments |
|
|
303,605 | 303,605 | 303,605 | 303,605 | 312,881 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | 3,302 | |
| 5. Investments holding until maturity |
|
|
| | 2,138 | | 2,635 |
| V. Total other long-term assets |
|
|
180,907 | 191,103 | 352,770 | 393,803 | 382,735 |
| 1. Long-term prepaid expenses |
|
|
89,651 | 97,075 | 251,345 | 250,375 | 245,630 |
| 2. Deferred income tax assets |
|
|
91,256 | 94,028 | 101,425 | 143,428 | 137,104 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | 75,376 | 109,237 | 106,399 |
| TOTAL ASSETS |
|
|
20,550,862 | 21,651,893 | 20,932,928 | 22,868,775 | 23,723,796 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
12,212,515 | 13,244,461 | 12,413,221 | 14,277,508 | 15,043,237 |
| I. Current liabilities |
|
|
11,712,930 | 12,745,683 | 12,387,309 | 14,223,343 | 14,992,093 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
636,003 | 581,932 | 1,478,841 | 1,519,196 | 2,292,695 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,381,296 | 5,770,246 | 5,033,156 | 6,161,312 | 5,408,382 |
| 4. Advances from customers |
|
|
2,882,228 | 2,471,408 | 2,246,668 | 2,387,487 | 3,051,476 |
| 5. Taxes and other payables to the State Budget |
|
|
31,217 | 39,809 | 57,719 | 84,305 | 22,875 |
| 6. Payables to employees |
|
|
218 | 111 | 4,377 | 4,254 | 4,618 |
| 7. Short-term accrued expenses |
|
|
3,069,106 | 2,752,021 | 2,387,802 | 3,123,009 | 3,626,706 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
5,734 | 5,504 | 5,252 | 5,357 | 5,050 |
| 11. Other short-term payables |
|
|
405,957 | 870,109 | 932,907 | 629,255 | 276,480 |
| 12. Provision for short term payables |
|
|
226,016 | 179,426 | 165,470 | 234,052 | 229,095 |
| 13. Bonus and welfare fund |
|
|
75,154 | 75,117 | 75,117 | 75,117 | 74,717 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
499,585 | 498,778 | 25,912 | 54,164 | 51,144 |
| 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 |
|
|
200 | 220 | 220 | 227 | 227 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
497,037 | 496,345 | 22,639 | 21,117 | 19,791 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | 29,480 | 28,345 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,348 | 2,213 | 3,054 | 3,341 | 2,781 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
8,338,347 | 8,407,432 | 8,519,707 | 8,591,267 | 8,680,559 |
| I. ShareHolder's equity |
|
|
8,338,347 | 8,407,432 | 8,519,707 | 8,591,267 | 8,680,559 |
| 1. Owner's investment capital |
|
|
1,036,333 | 1,036,333 | 1,036,333 | 1,036,333 | 1,036,333 |
| 2. Share capital surplus |
|
|
2,958,324 | 2,958,324 | 2,879,708 | 2,879,708 | 2,879,708 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-530,941 | -530,941 | -445,191 | -445,191 | -445,191 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | 245 | 2,831 | -807 |
| 8. Investment and development funds |
|
|
4,419,169 | 4,419,169 | 4,419,169 | 4,419,169 | 4,419,169 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
454,945 | 524,027 | 628,922 | 697,885 | 790,805 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
388,315 | 388,315 | 388,315 | 388,315 | 697,885 |
| - Profit after tax undistributed this period |
|
|
66,630 | 135,712 | 240,607 | 309,570 | 92,919 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
517 | 521 | 522 | 533 | 544 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
20,550,862 | 21,651,893 | 20,932,928 | 22,868,775 | 23,723,796 |
There is no report.
|
|