|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,784,808 | 4,802,241 | 5,340,391 | 5,635,513 | 5,306,873 |
| I. Cash and cash equivalents |
|
|
36,304 | 26,994 | 44,979 | 43,306 | 41,617 |
| 1. Cash |
|
|
36,304 | 26,994 | 40,979 | 43,306 | 30,617 |
| 2. Cash equivalents |
|
|
| | 4,000 | | 11,000 |
| II. Short-term financial investments |
|
|
856,310 | 913,283 | 1,401,348 | 1,501,601 | 887,625 |
| 1. Trading securities |
|
|
183,020 | 183,020 | 183,020 | 183,020 | 183,020 |
| 2. Provision for diminution in value of trading securities |
|
|
-5,410 | -5,362 | -5,351 | -5,348 | -5,324 |
| 3. Investments holding until maturity |
|
|
678,700 | 735,625 | 1,223,679 | 1,323,929 | 709,929 |
| III. Short-term receivables |
|
|
3,436,788 | 3,357,155 | 3,384,829 | 3,602,222 | 3,861,854 |
| 1. Short-term receivables of customers |
|
|
355,345 | 289,926 | 281,265 | 369,135 | 408,544 |
| 2. Prepayments to suppliers |
|
|
167,420 | 211,120 | 208,779 | 97,704 | 130,420 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
34,266 | 34,266 | 39,337 | 49,337 | 77,737 |
| 6. Other short-term receivables |
|
|
2,990,539 | 2,887,877 | 2,920,993 | 3,154,985 | 3,313,126 |
| 7. Provision for doubtful short-term receivables |
|
|
-110,781 | -66,034 | -65,546 | -68,939 | -67,973 |
| IV. Inventories |
|
|
387,211 | 443,554 | 446,762 | 427,045 | 453,317 |
| 1. Inventories |
|
|
403,080 | 453,899 | 460,364 | 437,704 | 465,161 |
| 2. Provision for decline in value of inventories |
|
|
-15,869 | -10,344 | -13,601 | -10,659 | -11,844 |
| V. Other current assets |
|
|
68,196 | 61,256 | 62,474 | 61,340 | 62,460 |
| 1. Short-term prepaid expenses |
|
|
9,310 | 8,940 | 8,216 | 4,147 | 4,203 |
| 2. Deductible VAT |
|
|
57,739 | 51,902 | 53,708 | 56,788 | 56,602 |
| 3. Taxes and the State Receivables |
|
|
1,148 | 414 | 550 | 405 | 1,655 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,513,756 | 2,478,392 | 1,930,811 | 2,089,073 | 2,082,351 |
| I. Long-term receivables |
|
|
19,553 | 4,525 | 4,525 | 4,525 | 5,130 |
| 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 |
|
|
19,553 | 4,525 | 4,525 | 4,525 | 5,130 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
635,782 | 636,240 | 627,348 | 621,440 | 609,108 |
| 1. Tangible fixed assets |
|
|
518,198 | 515,974 | 508,601 | 501,853 | 490,684 |
| - Cost |
|
|
1,261,507 | 1,258,698 | 1,266,009 | 1,273,111 | 1,274,853 |
| - Accumulated depreciation |
|
|
-743,309 | -742,724 | -757,408 | -771,258 | -784,169 |
| 2. Fixed assets of financial leasing |
|
|
19,571 | 20,367 | 19,225 | 18,082 | 16,940 |
| - Cost |
|
|
20,969 | 22,877 | 22,877 | 22,877 | 22,877 |
| - Accumulated depreciation |
|
|
-1,398 | -2,510 | -3,652 | -4,794 | -5,937 |
| 3. Intangible fixed assets |
|
|
98,013 | 99,900 | 99,522 | 101,505 | 101,484 |
| - Cost |
|
|
111,653 | 114,067 | 114,272 | 116,842 | 117,491 |
| - Accumulated depreciation |
|
|
-13,640 | -14,167 | -14,750 | -15,337 | -16,008 |
| III. Real Estate Investments |
|
|
108,667 | 108,399 | 108,131 | 107,862 | 107,594 |
| - Cost |
|
|
122,172 | 122,172 | 122,172 | 122,172 | 122,172 |
| - Accumulated depreciation |
|
|
-13,505 | -13,774 | -14,042 | -14,310 | -14,579 |
| IV. Long-term assets in progress |
|
|
410,810 | 239,893 | 255,506 | 438,277 | 468,677 |
| 1. Costs of long-term production, business in progress |
|
|
10,820 | 10,998 | 11,420 | 9,803 | 3,236 |
| 2. Costs of construction in progress |
|
|
399,990 | 228,895 | 244,086 | 428,474 | 465,441 |
| IV. Long-term financial investments |
|
|
377,037 | 908,729 | 371,293 | 367,784 | 365,493 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
308,705 | 840,397 | 302,960 | 299,452 | 297,161 |
| 3. Other investments in equity instruments |
|
|
68,332 | 68,332 | 68,332 | 68,332 | 68,332 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
47,163 | 47,811 | 51,707 | 57,374 | 55,030 |
| 1. Long-term prepaid expenses |
|
|
41,105 | 44,389 | 48,353 | 52,229 | 50,890 |
| 2. Deferred income tax assets |
|
|
6,058 | 3,422 | 3,354 | 5,145 | 4,139 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
914,744 | 532,794 | 512,302 | 491,811 | 471,319 |
| TOTAL ASSETS |
|
|
7,298,564 | 7,280,633 | 7,271,202 | 7,724,587 | 7,389,224 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,238,247 | 1,383,137 | 1,531,875 | 1,935,792 | 1,523,160 |
| I. Current liabilities |
|
|
1,028,807 | 1,158,328 | 1,292,913 | 1,668,699 | 1,217,386 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
817,949 | 907,207 | 1,031,866 | 1,388,515 | 928,299 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
51,492 | 82,908 | 82,587 | 88,645 | 136,326 |
| 4. Advances from customers |
|
|
5,858 | 6,939 | 10,847 | 6,774 | 6,708 |
| 5. Taxes and other payables to the State Budget |
|
|
8,589 | 21,125 | 24,976 | 31,965 | 12,537 |
| 6. Payables to employees |
|
|
23,335 | 25,958 | 29,585 | 31,559 | 23,725 |
| 7. Short-term accrued expenses |
|
|
32,214 | 20,472 | 18,885 | 28,272 | 23,551 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
36 | 2,339 | 199 | 106 | 12 |
| 11. Other short-term payables |
|
|
76,826 | 76,890 | 79,737 | 78,773 | 72,808 |
| 12. Provision for short term payables |
|
|
| | | | 3,325 |
| 13. Bonus and welfare fund |
|
|
12,507 | 14,489 | 14,231 | 14,091 | 10,095 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
209,440 | 224,809 | 238,963 | 267,093 | 305,774 |
| 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 |
|
|
10,562 | 10,510 | 10,444 | 10,405 | 9,134 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
189,831 | 204,569 | 189,064 | 220,819 | 265,771 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
9,047 | 9,730 | 39,455 | 35,869 | 30,868 |
| 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 |
|
|
6,060,317 | 5,897,496 | 5,739,327 | 5,788,794 | 5,866,064 |
| I. ShareHolder's equity |
|
|
6,060,317 | 5,897,496 | 5,739,327 | 5,788,794 | 5,866,064 |
| 1. Owner's investment capital |
|
|
3,399,330 | 3,399,330 | 3,399,330 | 3,399,330 | 3,399,330 |
| 2. Share capital surplus |
|
|
74,895 | 74,895 | 74,895 | 74,895 | 74,895 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
80,482 | 80,482 | 80,482 | 80,482 | 80,482 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
646 | 646 | 646 | 646 | 646 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
339,897 | 298,598 | 135,609 | 178,560 | 235,138 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
129,153 | 291,664 | 291,664 | 291,664 | 180,906 |
| - Profit after tax undistributed this period |
|
|
210,744 | 6,934 | -156,055 | -113,104 | 54,232 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,165,067 | 2,043,544 | 2,048,364 | 2,054,881 | 2,075,572 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
7,298,564 | 7,280,633 | 7,271,202 | 7,724,587 | 7,389,224 |
There is no report.
|
|