|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,478,450 | 4,551,836 | 4,647,712 | 4,635,130 | 4,745,903 |
| I. Cash and cash equivalents |
|
|
48,156 | 56,411 | 67,513 | 94,134 | 52,732 |
| 1. Cash |
|
|
48,156 | 56,411 | 67,513 | 94,134 | 52,732 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
2,490,000 | 2,320,000 | 2,290,000 | 2,230,000 | 2,675,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,490,000 | 2,320,000 | 2,290,000 | 2,230,000 | 2,675,000 |
| III. Short-term receivables |
|
|
561,986 | 639,468 | 656,119 | 720,853 | 575,553 |
| 1. Short-term receivables of customers |
|
|
385,993 | 407,360 | 443,127 | 564,317 | 472,686 |
| 2. Prepayments to suppliers |
|
|
125,830 | 141,663 | 85,230 | 97,871 | 82,933 |
| 3. Short-term intercompany receivables |
|
|
| | 258 | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
258 | 258 | | 258 | 258 |
| 6. Other short-term receivables |
|
|
90,611 | 130,491 | 167,860 | 93,866 | 55,502 |
| 7. Provision for doubtful short-term receivables |
|
|
-40,706 | -40,304 | -40,356 | -35,457 | -35,827 |
| IV. Inventories |
|
|
1,338,945 | 1,489,824 | 1,574,184 | 1,527,574 | 1,395,175 |
| 1. Inventories |
|
|
1,340,025 | 1,490,663 | 1,575,023 | 1,531,740 | 1,399,341 |
| 2. Provision for decline in value of inventories |
|
|
-1,079 | -839 | -839 | -4,167 | -4,167 |
| V. Other current assets |
|
|
39,363 | 46,133 | 59,895 | 62,569 | 47,444 |
| 1. Short-term prepaid expenses |
|
|
15,676 | 10,319 | 15,112 | 10,348 | 13,574 |
| 2. Deductible VAT |
|
|
23,687 | 35,814 | 44,658 | 38,299 | 24,042 |
| 3. Taxes and the State Receivables |
|
|
| | 125 | 13,922 | 9,829 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,024,536 | 1,172,942 | 1,341,777 | 1,436,465 | 1,455,403 |
| I. Long-term receivables |
|
|
222 | 205 | 205 | 205 | 695 |
| 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 |
|
|
222 | 205 | 205 | 205 | 695 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
770,234 | 772,966 | 790,902 | 816,151 | 793,044 |
| 1. Tangible fixed assets |
|
|
569,417 | 589,756 | 608,610 | 634,291 | 612,122 |
| - Cost |
|
|
1,486,357 | 1,518,584 | 1,559,230 | 1,605,055 | 1,603,282 |
| - Accumulated depreciation |
|
|
-916,940 | -928,828 | -950,621 | -970,764 | -991,161 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
200,817 | 183,210 | 182,292 | 181,861 | 180,922 |
| - Cost |
|
|
252,779 | 233,789 | 233,789 | 234,289 | 234,289 |
| - Accumulated depreciation |
|
|
-51,962 | -50,579 | -51,496 | -52,428 | -53,367 |
| III. Real Estate Investments |
|
|
14,223 | 31,885 | 31,683 | 31,481 | 31,279 |
| - Cost |
|
|
17,305 | 44,827 | 44,827 | 44,827 | 44,827 |
| - Accumulated depreciation |
|
|
-3,082 | -12,941 | -13,144 | -13,346 | -13,548 |
| IV. Long-term assets in progress |
|
|
185,228 | 306,204 | 459,507 | 521,777 | 556,875 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
185,228 | 306,204 | 459,507 | 521,777 | 556,875 |
| IV. Long-term financial investments |
|
|
4,612 | 4,508 | 4,158 | 4,175 | 4,420 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
24,108 | 24,108 | 24,108 | 24,108 | 24,108 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-19,496 | -19,601 | -19,951 | -19,933 | -19,688 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
50,017 | 57,174 | 55,322 | 62,675 | 69,090 |
| 1. Long-term prepaid expenses |
|
|
34,194 | 40,989 | 38,633 | 45,803 | 52,046 |
| 2. Deferred income tax assets |
|
|
15,823 | 16,185 | 16,689 | 16,872 | 17,044 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,502,986 | 5,724,778 | 5,989,489 | 6,071,595 | 6,201,306 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
850,486 | 1,298,207 | 1,396,843 | 1,217,833 | 1,126,143 |
| I. Current liabilities |
|
|
785,308 | 1,231,896 | 1,328,931 | 1,149,535 | 1,057,192 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
273,195 | 621,235 | 759,621 | 572,165 | 544,726 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
275,694 | 301,530 | 244,781 | 210,914 | 251,400 |
| 4. Advances from customers |
|
|
20,285 | 24,038 | 11,338 | 17,053 | 13,627 |
| 5. Taxes and other payables to the State Budget |
|
|
42,981 | 24,296 | 29,343 | 39,245 | 35,170 |
| 6. Payables to employees |
|
|
116,238 | 158,159 | 169,142 | 200,602 | 119,224 |
| 7. Short-term accrued expenses |
|
|
14,851 | 15,643 | 19,707 | 32,162 | 47,824 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
25,066 | 44,435 | 55,971 | 43,702 | 24,370 |
| 11. Other short-term payables |
|
|
1,721 | 1,467 | 1,556 | 2,156 | 1,807 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
15,277 | 41,093 | 37,473 | 31,537 | 19,045 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
65,177 | 66,311 | 67,912 | 68,298 | 68,951 |
| 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 |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
59,480 | 61,195 | 63,374 | 64,318 | 65,431 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
5,698 | 5,116 | 4,538 | 3,980 | 3,520 |
| B. OWNER'S EQUITY |
|
|
4,652,500 | 4,426,571 | 4,592,646 | 4,853,762 | 5,075,163 |
| I. ShareHolder's equity |
|
|
4,652,500 | 4,426,571 | 4,592,646 | 4,853,762 | 5,075,163 |
| 1. Owner's investment capital |
|
|
1,307,461 | 1,307,461 | 1,307,461 | 1,307,461 | 1,307,461 |
| 2. Share capital surplus |
|
|
6,779 | 6,779 | 6,779 | 6,779 | 6,779 |
| 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 |
|
|
1,958,933 | 2,458,123 | 2,458,123 | 2,458,123 | 2,458,123 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,379,328 | 654,209 | 820,284 | 1,081,400 | 1,302,801 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,018,364 | 29,910 | 29,910 | 29,910 | 1,080,572 |
| - Profit after tax undistributed this period |
|
|
360,963 | 624,299 | 790,374 | 1,051,490 | 222,229 |
| 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 |
|
|
5,502,986 | 5,724,778 | 5,989,489 | 6,071,595 | 6,201,306 |
There is no report.
|
|