|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
57,952,012 | 62,984,582 | 59,128,795 | 62,217,752 | 66,458,956 |
| I. Cash and cash equivalents |
|
|
12,714,014 | 12,499,180 | 10,851,523 | 5,668,895 | 6,074,928 |
| 1. Cash |
|
|
1,807,614 | 1,765,180 | 2,012,953 | 1,156,470 | 2,287,828 |
| 2. Cash equivalents |
|
|
10,906,400 | 10,734,000 | 8,838,570 | 4,512,425 | 3,787,100 |
| II. Short-term financial investments |
|
|
24,165,495 | 28,268,091 | 28,908,511 | 35,084,646 | 36,537,764 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
24,165,495 | 28,268,091 | 28,908,511 | 35,084,646 | 36,537,764 |
| III. Short-term receivables |
|
|
18,097,176 | 19,124,805 | 16,197,071 | 16,865,314 | 20,907,182 |
| 1. Short-term receivables of customers |
|
|
11,617,510 | 12,846,265 | 11,783,806 | 12,541,281 | 14,139,281 |
| 2. Prepayments to suppliers |
|
|
393,031 | 341,453 | 365,609 | 264,140 | 386,652 |
| 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 |
|
|
6,828,275 | 6,761,350 | 5,001,327 | 4,910,282 | 7,234,906 |
| 7. Provision for doubtful short-term receivables |
|
|
-741,640 | -824,264 | -953,671 | -850,389 | -853,657 |
| IV. Inventories |
|
|
2,127,765 | 2,338,733 | 2,397,612 | 3,944,544 | 2,539,448 |
| 1. Inventories |
|
|
2,202,171 | 2,413,139 | 2,472,018 | 4,069,875 | 2,664,779 |
| 2. Provision for decline in value of inventories |
|
|
-74,406 | -74,406 | -74,406 | -125,330 | -125,330 |
| V. Other current assets |
|
|
847,563 | 753,773 | 774,078 | 654,353 | 399,633 |
| 1. Short-term prepaid expenses |
|
|
75,944 | 68,739 | 61,065 | 60,533 | 69,044 |
| 2. Deductible VAT |
|
|
712,103 | 630,477 | 660,095 | 547,765 | 298,231 |
| 3. Taxes and the State Receivables |
|
|
59,516 | 54,556 | 52,917 | 46,054 | 32,358 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
26,176,371 | 25,262,511 | 25,509,715 | 25,536,703 | 25,316,981 |
| I. Long-term receivables |
|
|
180,567 | 149,494 | 156,742 | 318,104 | 347,556 |
| 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 |
|
|
180,567 | 149,494 | 156,742 | 318,104 | 347,556 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
15,816,238 | 15,130,119 | 19,554,746 | 19,532,138 | 19,160,343 |
| 1. Tangible fixed assets |
|
|
15,431,556 | 14,754,152 | 19,179,761 | 19,144,905 | 18,780,730 |
| - Cost |
|
|
57,543,280 | 57,588,799 | 62,733,893 | 63,430,842 | 63,677,160 |
| - Accumulated depreciation |
|
|
-42,111,725 | -42,834,647 | -43,554,132 | -44,285,937 | -44,896,429 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
384,683 | 375,967 | 374,984 | 387,233 | 379,613 |
| - Cost |
|
|
622,795 | 622,795 | 629,535 | 645,743 | 646,878 |
| - Accumulated depreciation |
|
|
-238,112 | -246,828 | -254,550 | -258,510 | -267,265 |
| III. Real Estate Investments |
|
|
35,895 | 32,405 | 32,066 | 31,727 | 31,388 |
| - Cost |
|
|
42,051 | 38,867 | 38,867 | 38,867 | 38,867 |
| - Accumulated depreciation |
|
|
-6,156 | -6,462 | -6,801 | -7,140 | -7,480 |
| IV. Long-term assets in progress |
|
|
5,981,770 | 6,534,446 | 1,792,392 | 1,780,814 | 1,828,802 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
5,981,770 | 6,534,446 | 1,792,392 | 1,780,814 | 1,828,802 |
| IV. Long-term financial investments |
|
|
400,222 | 414,941 | 389,320 | 398,011 | 400,516 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
390,222 | 404,941 | 379,320 | 388,011 | 390,516 |
| 3. Other investments in equity instruments |
|
|
35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-25,000 | -25,000 | -25,000 | -25,000 | -25,000 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,761,679 | 3,001,107 | 3,584,451 | 3,475,910 | 3,548,376 |
| 1. Long-term prepaid expenses |
|
|
3,718,154 | 2,956,411 | 3,533,988 | 3,435,836 | 3,512,518 |
| 2. Deferred income tax assets |
|
|
43,525 | 44,697 | 50,463 | 40,074 | 35,858 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
84,128,384 | 88,247,093 | 84,638,511 | 87,754,455 | 91,775,937 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
19,558,856 | 20,796,045 | 21,967,230 | 22,455,835 | 23,875,666 |
| I. Current liabilities |
|
|
10,555,594 | 12,546,218 | 13,584,867 | 14,971,949 | 16,434,181 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
44,997 | 858,679 | 897,011 | 1,604,783 | 1,497,791 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,892,874 | 5,041,498 | 4,489,728 | 7,137,956 | 6,767,603 |
| 4. Advances from customers |
|
|
161,574 | 121,606 | 115,132 | 119,147 | 136,928 |
| 5. Taxes and other payables to the State Budget |
|
|
974,944 | 1,190,653 | 1,142,683 | 650,741 | 1,004,040 |
| 6. Payables to employees |
|
|
254,776 | 267,616 | 285,632 | 385,543 | 241,360 |
| 7. Short-term accrued expenses |
|
|
3,616,253 | 3,594,018 | 3,337,326 | 2,844,332 | 3,440,944 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
339,884 | 123,241 | 2,459 | 1,035,646 | 2,223,910 |
| 11. Other short-term payables |
|
|
909,660 | 743,160 | 2,743,025 | 624,739 | 629,950 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
360,632 | 605,746 | 571,870 | 569,063 | 491,656 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,003,261 | 8,249,827 | 8,382,363 | 7,483,886 | 7,441,485 |
| 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 |
|
|
167,578 | 149,789 | 159,738 | 156,067 | 144,824 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
6,026,797 | 5,177,507 | 5,293,933 | 4,270,502 | 4,233,471 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
258,420 | 270,508 | 276,302 | 279,708 | 285,097 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,529,078 | 2,632,071 | 2,632,488 | 2,757,275 | 2,759,691 |
| 11. Long-term unrealized revenue |
|
|
19,657 | 19,390 | 19,390 | 19,822 | 18,742 |
| 12. Development fund of science and technology |
|
|
1,732 | 562 | 512 | 512 | -341 |
| B. OWNER'S EQUITY |
|
|
64,569,528 | 67,451,047 | 62,671,281 | 65,298,620 | 67,900,271 |
| I. ShareHolder's equity |
|
|
64,569,528 | 67,451,047 | 62,671,281 | 65,298,620 | 67,900,271 |
| 1. Owner's investment capital |
|
|
19,139,500 | 19,139,500 | 19,139,500 | 22,967,398 | 22,967,398 |
| 2. Share capital surplus |
|
|
210,680 | 210,680 | 210,680 | 247 | 247 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
196,659 | 191,518 | 236,960 | 282,323 | 282,323 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
21,063,057 | 27,627,272 | 27,581,825 | 23,919,002 | 23,919,002 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
6,287 | | | | |
| 11. After tax undistributed profit |
|
|
22,581,985 | 18,883,617 | 14,309,168 | 16,879,761 | 19,448,881 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
19,234,924 | 12,471,037 | 5,566,052 | 5,461,127 | 16,938,739 |
| - Profit after tax undistributed this period |
|
|
3,347,061 | 6,412,581 | 8,743,116 | 11,418,634 | 2,510,141 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,371,361 | 1,398,460 | 1,193,150 | 1,249,889 | 1,282,421 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
84,128,384 | 88,247,093 | 84,638,511 | 87,754,455 | 91,775,937 |
There is no report.
|
|