|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,378,282 | 2,369,594 | 2,231,536 | 2,477,590 | 2,431,506 |
| I. Cash and cash equivalents |
|
|
25,743 | 169,252 | 28,509 | 120,602 | 20,030 |
| 1. Cash |
|
|
20,393 | 57,902 | 28,509 | 35,252 | 20,030 |
| 2. Cash equivalents |
|
|
5,350 | 111,350 | | 85,350 | |
| II. Short-term financial investments |
|
|
| 24,800 | 37,550 | 38,200 | 43,550 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 24,800 | 37,550 | 38,200 | 43,550 |
| III. Short-term receivables |
|
|
1,547,060 | 1,539,027 | 1,562,727 | 1,647,594 | 1,718,697 |
| 1. Short-term receivables of customers |
|
|
164,684 | 245,849 | 284,396 | 324,182 | 372,796 |
| 2. Prepayments to suppliers |
|
|
339,977 | 167,565 | 217,895 | 189,807 | 177,522 |
| 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 |
|
|
1,044,254 | 1,127,826 | 1,062,649 | 1,136,294 | 1,171,068 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,855 | -2,212 | -2,212 | -2,689 | -2,689 |
| IV. Inventories |
|
|
759,769 | 627,883 | 569,593 | 646,670 | 634,231 |
| 1. Inventories |
|
|
766,643 | 633,881 | 576,248 | 652,118 | 639,679 |
| 2. Provision for decline in value of inventories |
|
|
-6,874 | -5,998 | -6,655 | -5,449 | -5,449 |
| V. Other current assets |
|
|
45,710 | 8,631 | 33,156 | 24,525 | 14,999 |
| 1. Short-term prepaid expenses |
|
|
35,349 | 6,295 | 31,451 | 23,498 | 13,971 |
| 2. Deductible VAT |
|
|
8,191 | 1,235 | 1,027 | 1,027 | 1,027 |
| 3. Taxes and the State Receivables |
|
|
2,169 | 1,101 | 679 | | 1 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
962,379 | 940,277 | 902,665 | 846,438 | 811,908 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
832,094 | 797,727 | 769,192 | 740,757 | 711,823 |
| 1. Tangible fixed assets |
|
|
825,871 | 791,590 | 763,506 | 735,229 | 706,306 |
| - Cost |
|
|
2,057,758 | 2,057,926 | 2,059,375 | 2,060,135 | 2,060,135 |
| - Accumulated depreciation |
|
|
-1,231,887 | -1,266,336 | -1,295,869 | -1,324,906 | -1,353,830 |
| 2. Fixed assets of financial leasing |
|
|
2,888 | 2,888 | 2,523 | 2,449 | 2,523 |
| - Cost |
|
|
3,254 | 3,254 | 3,254 | 3,254 | 3,254 |
| - Accumulated depreciation |
|
|
-366 | -366 | -732 | -805 | -732 |
| 3. Intangible fixed assets |
|
|
3,334 | 3,249 | 3,164 | 3,079 | 2,995 |
| - Cost |
|
|
3,390 | 3,390 | 3,390 | 3,390 | 3,390 |
| - Accumulated depreciation |
|
|
-56 | -141 | -226 | -311 | -395 |
| III. Real Estate Investments |
|
|
30,182 | 30,711 | 30,115 | 30,115 | 29,917 |
| - Cost |
|
|
31,770 | 31,770 | 31,770 | 31,770 | 31,770 |
| - Accumulated depreciation |
|
|
-1,588 | -1,059 | -1,655 | -1,655 | -1,853 |
| IV. Long-term assets in progress |
|
|
54,278 | 63,902 | 64,258 | 36,503 | 36,503 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
54,278 | 63,902 | 64,258 | 36,503 | 36,503 |
| 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 |
|
|
45,825 | 47,937 | 39,099 | 39,062 | 33,666 |
| 1. Long-term prepaid expenses |
|
|
45,825 | 47,937 | 39,099 | 39,062 | 33,666 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
3,340,660 | 3,309,870 | 3,134,200 | 3,324,028 | 3,243,415 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,414,722 | 2,398,356 | 2,205,176 | 2,372,679 | 2,266,236 |
| I. Current liabilities |
|
|
1,341,470 | 1,380,033 | 1,301,075 | 1,576,306 | 1,492,223 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
830,818 | 833,196 | 882,454 | 1,041,368 | 1,005,334 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
331,252 | 284,979 | 228,890 | 302,746 | 283,164 |
| 4. Advances from customers |
|
|
5,384 | 2,299 | 8,405 | 2,843 | 10,405 |
| 5. Taxes and other payables to the State Budget |
|
|
23,017 | 39,803 | 43,335 | 44,167 | 39,664 |
| 6. Payables to employees |
|
|
26,533 | 9,467 | 6,849 | 10,602 | 11,861 |
| 7. Short-term accrued expenses |
|
|
17,903 | 45,683 | 24,061 | 47,593 | 27,925 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
106,564 | 164,606 | 107,081 | 126,987 | 113,870 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,073,252 | 1,018,323 | 904,101 | 796,373 | 774,013 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,073,252 | 1,018,323 | 904,101 | 796,373 | 774,013 |
| 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 |
|
|
925,938 | 911,514 | 929,025 | 951,349 | 977,179 |
| I. ShareHolder's equity |
|
|
921,282 | 907,061 | 924,775 | 947,302 | 973,335 |
| 1. Owner's investment capital |
|
|
366,909 | 366,909 | 366,909 | 366,909 | 366,909 |
| 2. Share capital surplus |
|
|
14,877 | 14,877 | 14,877 | 14,877 | 14,877 |
| 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 |
|
|
71,192 | 71,192 | 71,192 | 71,192 | 71,192 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
468,197 | 453,976 | 471,693 | 494,218 | 520,248 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
413,374 | 413,374 | 453,984 | 453,984 | 453,984 |
| - Profit after tax undistributed this period |
|
|
54,823 | 40,601 | 17,708 | 40,233 | 66,264 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
107 | 107 | 104 | 107 | 109 |
| II. Funding resources and other funds |
|
|
4,656 | 4,453 | 4,250 | 4,047 | 3,844 |
| 1. Funding resources |
|
|
4,656 | | | | |
| 2. Funding resources that form fixed assets |
|
|
| 4,453 | 4,250 | 4,047 | 3,844 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,340,660 | 3,309,870 | 3,134,200 | 3,324,028 | 3,243,415 |
There is no report.
|
|