|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,077,527 | 1,109,973 | 1,628,170 | 2,012,762 | 2,427,646 |
| I. Cash and cash equivalents |
|
|
536,186 | 311,949 | 933,527 | 211,398 | 604,584 |
| 1. Cash |
|
|
7,336 | 311,949 | 13,527 | 15,398 | 9,935 |
| 2. Cash equivalents |
|
|
528,850 | | 920,000 | 196,000 | 594,649 |
| II. Short-term financial investments |
|
|
70,000 | 70,000 | 70,000 | 870,000 | 900,200 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
70,000 | 70,000 | 70,000 | 870,000 | 900,200 |
| III. Short-term receivables |
|
|
1,428,869 | 685,749 | 604,446 | 915,055 | 908,079 |
| 1. Short-term receivables of customers |
|
|
1,180,981 | 419,300 | 585,946 | 895,324 | 871,600 |
| 2. Prepayments to suppliers |
|
|
4,563 | 5,912 | 5,097 | 6,472 | 5,569 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
200,000 | 200,000 | | | |
| 6. Other short-term receivables |
|
|
45,477 | 62,557 | 15,634 | 15,491 | 33,248 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,152 | -2,020 | -2,232 | -2,232 | -2,338 |
| IV. Inventories |
|
|
37,491 | 37,466 | 15,654 | 14,693 | 14,410 |
| 1. Inventories |
|
|
37,491 | 37,466 | 15,654 | 14,693 | 14,410 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,980 | 4,810 | 4,544 | 1,617 | 372 |
| 1. Short-term prepaid expenses |
|
|
606 | 3,934 | 4,544 | 1,617 | 372 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
4,374 | 876 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,918,333 | 5,816,280 | 5,174,509 | 5,051,422 | 5,049,474 |
| I. Long-term receivables |
|
|
599,933 | 599,933 | | | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
599,933 | 599,933 | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
4,933,398 | 4,931,819 | 4,834,903 | 4,738,001 | 4,652,726 |
| 1. Tangible fixed assets |
|
|
4,932,734 | 4,931,240 | 4,834,538 | 4,737,693 | 4,652,464 |
| - Cost |
|
|
15,381,332 | 15,475,920 | 15,476,053 | 15,476,053 | 15,487,565 |
| - Accumulated depreciation |
|
|
-10,448,597 | -10,544,680 | -10,641,515 | -10,738,360 | -10,835,101 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
664 | 579 | 365 | 309 | 261 |
| - Cost |
|
|
2,336 | 2,336 | 2,336 | 2,336 | 2,336 |
| - Accumulated depreciation |
|
|
-1,672 | -1,756 | -1,970 | -2,027 | -2,074 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
100,685 | 6,307 | 17,084 | 18,228 | 11,896 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
100,685 | 6,307 | 17,084 | 18,228 | 11,896 |
| IV. Long-term financial investments |
|
|
187,989 | 186,257 | 213,688 | 187,019 | 280,925 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
120,629 | 118,897 | 146,328 | 119,659 | 143,565 |
| 3. Other investments in equity instruments |
|
|
37,360 | 37,360 | 37,360 | 37,360 | 37,360 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 100,000 |
| V. Total other long-term assets |
|
|
96,328 | 91,965 | 108,834 | 108,174 | 103,927 |
| 1. Long-term prepaid expenses |
|
|
39,372 | 34,960 | 30,681 | 30,447 | 30,060 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
56,956 | 57,004 | 78,152 | 77,727 | 73,867 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
7,995,860 | 6,926,254 | 6,802,678 | 7,064,184 | 7,477,120 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,729,586 | 1,617,671 | 1,712,126 | 1,715,401 | 2,208,046 |
| I. Current liabilities |
|
|
1,322,180 | 233,161 | 392,073 | 352,748 | 925,666 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
130,390 | 79,095 | 124,527 | 71,040 | 110,480 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
146,103 | 42,523 | 49,660 | 48,161 | 72,932 |
| 4. Advances from customers |
|
|
241 | 241 | 241 | 241 | 575 |
| 5. Taxes and other payables to the State Budget |
|
|
141,550 | 50,547 | 98,029 | 153,635 | 178,162 |
| 6. Payables to employees |
|
|
24,904 | 10,454 | 18,391 | 28,987 | 22,262 |
| 7. Short-term accrued expenses |
|
|
13,281 | 3,235 | 11,607 | 3,154 | 10,649 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
845,541 | 36,787 | 34,580 | 1,065 | 507,814 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
20,170 | 10,279 | 55,037 | 46,466 | 22,791 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,407,406 | 1,384,511 | 1,320,053 | 1,362,653 | 1,282,380 |
| 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 |
|
|
1,407,406 | 1,384,511 | 1,320,053 | 1,362,653 | 1,282,380 |
| 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 |
|
|
5,266,274 | 5,308,583 | 5,090,552 | 5,348,783 | 5,269,074 |
| I. ShareHolder's equity |
|
|
5,266,274 | 5,308,583 | 5,090,552 | 5,348,783 | 5,269,074 |
| 1. Owner's investment capital |
|
|
4,224,000 | 4,224,000 | 4,224,000 | 4,224,000 | 4,224,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
475,490 | 490,194 | 490,153 | 490,287 | 500,725 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
25,130 | 10,427 | 11,268 | 10,894 | 455 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
484,135 | 529,571 | 311,085 | 569,727 | 487,788 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,142,667 | 462,326 | 87,441 | 288,182 | 591,684 |
| - Profit after tax undistributed this period |
|
|
-658,531 | 67,245 | 223,643 | 281,545 | -103,896 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
57,518 | 54,391 | 54,047 | 53,875 | 56,105 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
7,995,860 | 6,926,254 | 6,802,678 | 7,064,184 | 7,477,120 |
There is no report.
|
|