|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,825,286 | 2,323,523 | 2,325,988 | 2,693,656 | 2,482,463 |
| I. Cash and cash equivalents |
|
|
20,570 | 64,346 | 38,078 | 61,180 | 34,722 |
| 1. Cash |
|
|
20,570 | 64,346 | 38,078 | 61,180 | 34,722 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
1,322,695 | 1,671,042 | 1,772,491 | 1,984,216 | 1,953,008 |
| 1. Short-term receivables of customers |
|
|
621,025 | 818,032 | 970,685 | 1,080,167 | 867,706 |
| 2. Prepayments to suppliers |
|
|
177,129 | 296,598 | 178,755 | 224,627 | 224,134 |
| 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 |
|
|
524,541 | 556,412 | 623,051 | 679,423 | 861,168 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
449,754 | 537,042 | 470,841 | 613,917 | 465,658 |
| 1. Inventories |
|
|
454,697 | 541,985 | 475,784 | 618,860 | 470,601 |
| 2. Provision for decline in value of inventories |
|
|
-4,943 | -4,943 | -4,943 | -4,943 | -4,943 |
| V. Other current assets |
|
|
32,268 | 51,093 | 44,578 | 34,342 | 29,074 |
| 1. Short-term prepaid expenses |
|
|
19,822 | 31,938 | 32,969 | 11,789 | 18,343 |
| 2. Deductible VAT |
|
|
12,309 | 19,125 | 11,609 | 22,540 | 9,892 |
| 3. Taxes and the State Receivables |
|
|
138 | 29 | | 12 | 840 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
795,708 | 800,762 | 1,130,597 | 1,047,564 | 1,042,244 |
| I. Long-term receivables |
|
|
366,820 | 364,903 | 430,425 | 292,723 | 345,746 |
| 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 |
|
|
366,820 | 364,903 | 430,425 | 292,723 | 345,746 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
170,489 | 166,834 | 170,813 | 189,833 | 194,625 |
| 1. Tangible fixed assets |
|
|
83,125 | 79,671 | 83,794 | 100,037 | 104,736 |
| - Cost |
|
|
147,625 | 148,166 | 155,439 | 172,567 | 178,538 |
| - Accumulated depreciation |
|
|
-64,500 | -68,495 | -71,645 | -72,530 | -73,802 |
| 2. Fixed assets of financial leasing |
|
|
| | | 2,839 | 2,839 |
| - Cost |
|
|
| | | 2,971 | 2,971 |
| - Accumulated depreciation |
|
|
| | | -132 | -132 |
| 3. Intangible fixed assets |
|
|
87,364 | 87,163 | 87,018 | 86,957 | 87,051 |
| - Cost |
|
|
89,141 | 89,141 | 89,175 | 89,323 | 89,643 |
| - Accumulated depreciation |
|
|
-1,777 | -1,978 | -2,156 | -2,366 | -2,593 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
27,516 | 42,771 | 46,037 | 41,921 | 34,814 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
27,516 | 42,771 | 46,037 | 41,921 | 34,814 |
| IV. Long-term financial investments |
|
|
115,936 | 115,936 | 382,438 | 408,438 | 358,188 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | 26,000 | 26,000 |
| 3. Other investments in equity instruments |
|
|
85,498 | 85,498 | 205,000 | 205,000 | 154,750 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
30,438 | 30,438 | 177,438 | 177,438 | 177,438 |
| V. Total other long-term assets |
|
|
13,786 | 11,882 | 5,987 | 23,291 | 21,050 |
| 1. Long-term prepaid expenses |
|
|
13,786 | 11,882 | 5,987 | 23,291 | 21,050 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
101,162 | 98,436 | 94,898 | 91,360 | 87,821 |
| TOTAL ASSETS |
|
|
2,620,995 | 3,124,285 | 3,456,586 | 3,741,220 | 3,524,707 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,684,982 | 2,189,368 | 2,396,229 | 2,664,428 | 2,442,588 |
| I. Current liabilities |
|
|
1,549,209 | 2,053,798 | 1,960,821 | 2,301,933 | 2,096,402 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,337,594 | 1,682,892 | 1,686,853 | 1,858,338 | 1,701,444 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
77,630 | 214,437 | 168,035 | 281,114 | 241,271 |
| 4. Advances from customers |
|
|
39,286 | 57,764 | 26,434 | 76,190 | 70,296 |
| 5. Taxes and other payables to the State Budget |
|
|
6,924 | 4,918 | 6,969 | 9,426 | 2,641 |
| 6. Payables to employees |
|
|
3,254 | 1,165 | -249 | 12,332 | 9,336 |
| 7. Short-term accrued expenses |
|
|
12,933 | 7,921 | 10,756 | 8,816 | 11,566 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
80 | 179 | 276 | | 368 |
| 11. Other short-term payables |
|
|
69,535 | 82,931 | 60,218 | 328 | 58,197 |
| 12. Provision for short term payables |
|
|
| | | 53,906 | |
| 13. Bonus and welfare fund |
|
|
1,972 | 1,591 | 1,529 | | 1,285 |
| 14. Price stabilization fund |
|
|
| | | 1,483 | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
135,773 | 135,570 | 435,408 | 362,495 | 346,186 |
| 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 |
|
|
| | 300,000 | 33,000 | 11,667 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
135,773 | 135,570 | 135,408 | 329,495 | 334,519 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 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 |
|
|
936,013 | 934,918 | 1,060,357 | 1,076,792 | 1,082,118 |
| I. ShareHolder's equity |
|
|
936,013 | 934,918 | 1,060,357 | 1,076,792 | 1,082,118 |
| 1. Owner's investment capital |
|
|
760,175 | 760,175 | 798,184 | 893,965 | 893,965 |
| 2. Share capital surplus |
|
|
| | 19,004 | 19,004 | 19,004 |
| 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 |
|
|
4,368 | 4,368 | 4,368 | 4,368 | 4,368 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,215 | 1,215 | 1,215 | 1,215 | 1,215 |
| 11. After tax undistributed profit |
|
|
138,775 | 143,156 | 165,177 | 75,363 | 76,943 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
128,077 | 128,077 | 128,077 | 32,297 | 69,194 |
| - Profit after tax undistributed this period |
|
|
10,698 | 15,079 | 37,100 | 43,066 | 7,748 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
31,479 | 26,003 | 72,408 | 82,878 | 86,624 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,620,995 | 3,124,285 | 3,456,586 | 3,741,220 | 3,524,707 |
There is no report.
|
|