|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
569,023 | 405,283 | 438,141 | 532,927 | 508,226 |
| I. Cash and cash equivalents |
|
|
41,714 | 24,974 | 48,398 | 28,504 | 53,175 |
| 1. Cash |
|
|
41,553 | 21,673 | 45,085 | 28,336 | 45,775 |
| 2. Cash equivalents |
|
|
161 | 3,301 | 3,313 | 168 | 7,400 |
| II. Short-term financial investments |
|
|
3,036 | | | 7,224 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,036 | | | 7,224 | |
| III. Short-term receivables |
|
|
328,393 | 194,089 | 200,383 | 175,011 | 120,993 |
| 1. Short-term receivables of customers |
|
|
56,558 | 36,061 | 49,638 | 38,392 | 42,661 |
| 2. Prepayments to suppliers |
|
|
41,969 | 57,258 | 60,879 | 41,515 | 49,316 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,045 | 8,558 | | 2,039 | 1,000 |
| 6. Other short-term receivables |
|
|
246,282 | 109,672 | 107,541 | 110,357 | 45,308 |
| 7. Provision for doubtful short-term receivables |
|
|
-17,461 | -17,461 | -17,675 | -17,293 | -17,293 |
| IV. Inventories |
|
|
181,985 | 173,597 | 176,383 | 314,340 | 326,730 |
| 1. Inventories |
|
|
181,985 | 173,597 | 176,383 | 314,340 | 326,730 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
13,894 | 12,624 | 12,978 | 7,848 | 7,328 |
| 1. Short-term prepaid expenses |
|
|
1,557 | 1,983 | 2,181 | 1,294 | 1,920 |
| 2. Deductible VAT |
|
|
9,380 | 9,886 | 10,209 | 6,403 | 4,247 |
| 3. Taxes and the State Receivables |
|
|
2,957 | 755 | 588 | 151 | 1,162 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,002,674 | 4,138,422 | 4,130,360 | 3,999,473 | 4,076,175 |
| I. Long-term receivables |
|
|
15,489 | 15,489 | 16,593 | 7,879 | 16,465 |
| 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 |
|
|
15,489 | 15,489 | 16,593 | 7,879 | 16,465 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,220,070 | 3,188,573 | 3,152,964 | 3,125,544 | 3,094,393 |
| 1. Tangible fixed assets |
|
|
236,903 | 231,078 | 222,266 | 229,934 | 219,904 |
| - Cost |
|
|
544,555 | 544,690 | 539,753 | 558,434 | 549,058 |
| - Accumulated depreciation |
|
|
-307,653 | -313,612 | -317,486 | -328,500 | -329,154 |
| 2. Fixed assets of financial leasing |
|
|
7,693 | 7,385 | 7,077 | | 6,754 |
| - Cost |
|
|
11,898 | 11,898 | 11,898 | | 7,077 |
| - Accumulated depreciation |
|
|
-4,205 | -4,513 | -4,821 | | -324 |
| 3. Intangible fixed assets |
|
|
2,975,474 | 2,950,110 | 2,923,620 | 2,895,611 | 2,867,735 |
| - Cost |
|
|
3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 |
| - Accumulated depreciation |
|
|
-975,111 | -1,000,475 | -1,026,965 | -1,054,974 | -1,082,850 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
711,915 | 875,377 | 899,963 | 806,048 | 907,766 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
711,915 | 875,377 | 899,963 | 806,048 | 907,766 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
55,201 | 58,983 | 60,841 | 60,002 | 57,551 |
| 1. Long-term prepaid expenses |
|
|
55,201 | 58,550 | 60,483 | 59,566 | 57,441 |
| 2. Deferred income tax assets |
|
|
| 432 | 358 | 436 | 110 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
4,571,697 | 4,543,704 | 4,568,502 | 4,532,400 | 4,584,401 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,166,171 | 3,121,995 | 3,126,441 | 3,065,657 | 3,080,282 |
| I. Current liabilities |
|
|
537,504 | 714,555 | 608,921 | 592,425 | 670,416 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
178,961 | 349,603 | 346,539 | 308,940 | 356,427 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
106,403 | 121,374 | 121,446 | 122,846 | 137,810 |
| 4. Advances from customers |
|
|
94,968 | 109,437 | 57,925 | 85,523 | 103,994 |
| 5. Taxes and other payables to the State Budget |
|
|
4,907 | 7,153 | 6,771 | 8,268 | 8,062 |
| 6. Payables to employees |
|
|
9,051 | 15,010 | 10,608 | 9,916 | 8,816 |
| 7. Short-term accrued expenses |
|
|
39,224 | 35,867 | 19,712 | 13,990 | 14,765 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
5,198 | 7,026 | 89 | 3,522 | 200 |
| 11. Other short-term payables |
|
|
63,628 | 52,023 | 26,165 | 19,403 | 26,639 |
| 12. Provision for short term payables |
|
|
14,485 | 1,250 | 6,276 | 6,958 | 960 |
| 13. Bonus and welfare fund |
|
|
20,678 | 15,813 | 13,391 | 13,058 | 12,743 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,628,667 | 2,407,440 | 2,517,520 | 2,473,232 | 2,409,866 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
210,436 | 228,431 | 304,757 | 334,532 | 363,887 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | 44,194 | 44,194 | 44,194 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,339,100 | 2,108,419 | 2,094,024 | 2,024,735 | 1,928,813 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
18,864 | 23,776 | 21,351 | 20,977 | 14,485 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
24,997 | 14,779 | 15,610 | 15,608 | 22,664 |
| 11. Long-term unrealized revenue |
|
|
35,269 | 32,036 | 37,584 | 33,185 | 35,823 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,405,526 | 1,421,709 | 1,442,060 | 1,466,743 | 1,504,120 |
| I. ShareHolder's equity |
|
|
1,405,526 | 1,421,709 | 1,442,060 | 1,466,743 | 1,504,120 |
| 1. Owner's investment capital |
|
|
630,000 | 630,000 | 630,000 | 630,000 | 630,000 |
| 2. Share capital surplus |
|
|
383,633 | 383,633 | 383,633 | 383,633 | 383,633 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-155,036 | -155,036 | -155,036 | -155,036 | -155,036 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
55,814 | 55,814 | 53,513 | 53,513 | 53,513 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
280,373 | 287,151 | 317,751 | 337,521 | 370,850 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
229,141 | 214,933 | 289,565 | 289,105 | 289,105 |
| - Profit after tax undistributed this period |
|
|
51,232 | 72,218 | 28,186 | 48,417 | 81,746 |
| 12. Investment capital resource for basic construction |
|
|
11 | 11 | 11 | 11 | 11 |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
210,730 | 220,135 | 212,188 | 217,100 | 221,148 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
4,571,697 | 4,543,704 | 4,568,502 | 4,532,400 | 4,584,401 |
There is no report.
|
|