|
|
Q4 2016 | Q4 2017 | Q4 2018 | Q4 2019 | Q4 2020 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,297 | 12,303 | 13,779 | 10,316 | 14,238 |
| I. Cash and cash equivalents |
|
|
5,541 | 7,332 | 7,994 | 4,752 | 4,065 |
| 1. Cash |
|
|
1,884 | 2,710 | 4,866 | 2,717 | 2,555 |
| 2. Cash equivalents |
|
|
3,657 | 4,622 | 3,128 | 2,035 | 1,511 |
| II. Short-term financial investments |
|
|
100 | | | | 287 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
100 | | | | 287 |
| III. Short-term receivables |
|
|
3,159 | 3,457 | 4,853 | 4,666 | 9,076 |
| 1. Short-term receivables of customers |
|
|
2,927 | 3,166 | 4,190 | 4,507 | 8,774 |
| 2. Prepayments to suppliers |
|
|
| | 60 | 28 | 55 |
| 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 |
|
|
232 | 292 | 603 | 131 | 247 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
388 | 957 | 725 | 636 | 533 |
| 1. Inventories |
|
|
388 | 957 | 725 | 636 | 533 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
109 | 557 | 208 | 262 | 277 |
| 1. Short-term prepaid expenses |
|
|
65 | 507 | 208 | 262 | 140 |
| 2. Deductible VAT |
|
|
43 | 49 | | | |
| 3. Taxes and the State Receivables |
|
|
| | | | 137 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
44,245 | 40,384 | 39,189 | 54,590 | 57,312 |
| 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 |
|
|
33,924 | 32,313 | 31,627 | 48,480 | 52,222 |
| 1. Tangible fixed assets |
|
|
33,924 | 32,313 | 31,627 | 48,480 | 52,222 |
| - Cost |
|
|
57,915 | 61,037 | 68,924 | 93,709 | 101,719 |
| - Accumulated depreciation |
|
|
-23,992 | -28,724 | -37,296 | -45,230 | -49,497 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 700 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 700 | | |
| IV. Long-term financial investments |
|
|
1,500 | | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,500 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
8,821 | 8,071 | 6,861 | 6,110 | 5,089 |
| 1. Long-term prepaid expenses |
|
|
8,821 | 8,071 | 6,861 | 6,110 | 5,089 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
53,542 | 52,687 | 52,968 | 64,906 | 71,550 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
35,159 | 33,849 | 33,382 | 43,687 | 49,974 |
| I. Current liabilities |
|
|
21,124 | 22,744 | 22,593 | 18,776 | 27,379 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,801 | 5,200 | 5,227 | 5,832 | 6,296 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,718 | 8,984 | 8,602 | 4,885 | 13,280 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
116 | 93 | 344 | 362 | 7 |
| 6. Payables to employees |
|
|
4,040 | 3,712 | 3,393 | 4,765 | 5,238 |
| 7. Short-term accrued expenses |
|
|
2,724 | 2,763 | 1,605 | 1,084 | 1,285 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
165 | 96 | 111 | 179 | 42 |
| 11. Other short-term payables |
|
|
2,531 | 1,833 | 3,210 | 1,554 | 1,100 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
30 | 64 | 101 | 115 | 131 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,035 | 11,105 | 10,789 | 24,910 | 22,595 |
| 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 |
|
|
5,477 | 5,996 | 6,360 | 8,461 | 8,176 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,559 | 5,109 | 4,429 | 16,450 | 14,419 |
| 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 |
|
|
18,382 | 18,838 | 19,586 | 21,219 | 21,576 |
| I. ShareHolder's equity |
|
|
18,382 | 18,838 | 19,586 | 21,219 | 21,576 |
| 1. Owner's investment capital |
|
|
16,395 | 16,395 | 16,395 | 18,853 | 18,853 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
679 | 679 | 679 | 679 | 679 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,309 | 1,765 | 2,512 | 1,687 | 2,044 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
853 | 1,149 | 1,665 | 12 | 1,687 |
| - Profit after tax undistributed this period |
|
|
456 | 616 | 847 | 1,676 | 357 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
53,542 | 52,687 | 52,968 | 64,906 | 71,550 |
There is no report.
|
|