|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,138,365 | 6,736,654 | 7,311,319 | 6,537,995 | 6,442,936 |
| I. Cash and cash equivalents |
|
|
966,854 | 671,553 | 702,905 | 1,125,181 | 786,791 |
| 1. Cash |
|
|
624,983 | 386,217 | 554,033 | 882,134 | 706,820 |
| 2. Cash equivalents |
|
|
341,871 | 285,336 | 148,871 | 243,048 | 79,971 |
| II. Short-term financial investments |
|
|
81,670 | 722,897 | 102,970 | 162,180 | 82,610 |
| 1. Trading securities |
|
|
| | | 49,991 | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
81,670 | 722,897 | 102,970 | 112,189 | 82,610 |
| III. Short-term receivables |
|
|
2,325,860 | 1,845,788 | 3,019,368 | 1,970,526 | 2,302,528 |
| 1. Short-term receivables of customers |
|
|
1,878,729 | 1,763,552 | 2,449,978 | 1,884,003 | 2,095,437 |
| 2. Prepayments to suppliers |
|
|
485,936 | 86,488 | 136,632 | 92,912 | 183,404 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
5,000 | 95,000 | 545,000 | 150,000 | 120,000 |
| 6. Other short-term receivables |
|
|
178,913 | 127,081 | 114,334 | 77,030 | 136,629 |
| 7. Provision for doubtful short-term receivables |
|
|
-222,718 | -226,333 | -226,576 | -233,420 | -232,941 |
| IV. Inventories |
|
|
3,638,481 | 3,363,918 | 3,316,559 | 3,074,354 | 3,103,190 |
| 1. Inventories |
|
|
3,668,581 | 3,390,342 | 3,334,570 | 3,113,504 | 3,130,639 |
| 2. Provision for decline in value of inventories |
|
|
-30,100 | -26,425 | -18,011 | -39,149 | -27,449 |
| V. Other current assets |
|
|
125,500 | 132,498 | 169,517 | 205,753 | 167,817 |
| 1. Short-term prepaid expenses |
|
|
27,777 | 24,132 | 22,834 | 16,805 | 25,166 |
| 2. Deductible VAT |
|
|
85,761 | 96,592 | 134,902 | 171,297 | 127,981 |
| 3. Taxes and the State Receivables |
|
|
11,961 | 11,775 | 11,782 | 17,650 | 14,670 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,603,920 | 9,461,901 | 7,252,360 | 7,191,239 | 6,958,730 |
| I. Long-term receivables |
|
|
46,075 | 30,911 | 8,059 | 7,259 | 7,259 |
| 1. Long-term customer's receivables |
|
|
| | 7,168 | 7,168 | 7,168 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
45,000 | 30,000 | | | |
| 5. Other long-term receivables |
|
|
1,075 | 911 | 891 | 91 | 91 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
6,561,365 | 6,423,266 | 3,468,220 | 3,460,496 | 3,380,240 |
| 1. Tangible fixed assets |
|
|
6,468,563 | 6,334,294 | 3,383,519 | 3,380,043 | 3,303,991 |
| - Cost |
|
|
9,649,561 | 9,655,720 | 6,490,826 | 6,578,310 | 6,593,661 |
| - Accumulated depreciation |
|
|
-3,180,998 | -3,321,425 | -3,107,307 | -3,198,267 | -3,289,670 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
92,801 | 88,972 | 84,700 | 80,453 | 76,249 |
| - Cost |
|
|
141,497 | 141,889 | 140,923 | 140,923 | 140,547 |
| - Accumulated depreciation |
|
|
-48,696 | -52,918 | -56,223 | -60,470 | -64,297 |
| III. Real Estate Investments |
|
|
137,014 | 134,771 | 132,504 | 130,232 | 128,015 |
| - Cost |
|
|
215,774 | 215,774 | 215,774 | 215,774 | 215,774 |
| - Accumulated depreciation |
|
|
-78,760 | -81,003 | -83,270 | -85,543 | -87,760 |
| IV. Long-term assets in progress |
|
|
214,598 | 268,627 | 308,959 | 264,411 | 278,136 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
214,598 | 268,627 | 308,959 | 264,411 | 278,136 |
| IV. Long-term financial investments |
|
|
1,895,137 | 1,874,919 | 2,671,976 | 2,685,683 | 2,658,078 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
780,539 | 760,322 | 1,440,756 | 1,453,433 | 1,427,957 |
| 3. Other investments in equity instruments |
|
|
1,114,598 | 1,114,598 | 1,246,883 | 1,246,883 | 1,246,883 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | -15,663 | -14,633 | -16,762 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
603,320 | 590,371 | 530,982 | 518,876 | 390,095 |
| 1. Long-term prepaid expenses |
|
|
582,131 | 565,748 | 502,860 | 493,523 | 361,014 |
| 2. Deferred income tax assets |
|
|
21,189 | 24,623 | 28,122 | 25,353 | 29,082 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
146,411 | 139,035 | 131,659 | 124,284 | 116,908 |
| TOTAL ASSETS |
|
|
16,742,284 | 16,198,555 | 14,563,679 | 13,729,234 | 13,401,666 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,803,920 | 10,320,198 | 8,704,294 | 7,771,075 | 7,492,135 |
| I. Current liabilities |
|
|
5,603,125 | 5,854,495 | 6,693,248 | 6,459,227 | 6,255,302 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,425,900 | 2,856,622 | 3,428,678 | 4,369,529 | 4,875,641 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
795,357 | 1,134,611 | 911,398 | 580,777 | 628,924 |
| 4. Advances from customers |
|
|
267,338 | 213,997 | 231,783 | 220,729 | 270,340 |
| 5. Taxes and other payables to the State Budget |
|
|
73,527 | 184,629 | 235,255 | 89,282 | 65,704 |
| 6. Payables to employees |
|
|
40,583 | 53,779 | 75,340 | 128,117 | 43,211 |
| 7. Short-term accrued expenses |
|
|
58,400 | 62,693 | 71,096 | 38,460 | 38,368 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
603 | 1,046 | 695 | 19 | 369 |
| 11. Other short-term payables |
|
|
822,285 | 1,241,309 | 1,629,246 | 938,496 | 225,749 |
| 12. Provision for short term payables |
|
|
102,683 | 83,032 | 87,838 | 75,032 | 91,278 |
| 13. Bonus and welfare fund |
|
|
16,450 | 22,779 | 21,919 | 18,786 | 15,719 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,200,795 | 4,465,703 | 2,011,046 | 1,311,848 | 1,236,833 |
| 1. Long-term payables to sellers |
|
|
9,259 | 9,259 | 136 | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
6,976 | 6,836 | 7,429 | 6,952 | 8,358 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
5,112,420 | 4,375,157 | 1,933,693 | 1,235,644 | 1,174,489 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
6,219 | 7,034 | 6,801 | 6,470 | 6,256 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
65,921 | 67,416 | 62,987 | 62,782 | 47,729 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
5,938,365 | 5,878,358 | 5,859,385 | 5,958,159 | 5,909,531 |
| I. ShareHolder's equity |
|
|
5,935,518 | 5,875,677 | 5,856,861 | 5,955,792 | 5,907,321 |
| 1. Owner's investment capital |
|
|
3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 |
| 2. Share capital surplus |
|
|
835,288 | 835,288 | 835,288 | 835,288 | 835,288 |
| 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 |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
525,863 | 525,863 | 525,863 | 536,210 | 536,210 |
| 11. After tax undistributed profit |
|
|
842,642 | 920,382 | 957,729 | 1,060,125 | 1,010,087 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
771,761 | 763,169 | 625,157 | 615,089 | 905,499 |
| - Profit after tax undistributed this period |
|
|
70,881 | 157,213 | 332,572 | 445,036 | 104,588 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | 520,737 |
| 14. interest of shareholders who not control |
|
|
726,724 | 589,144 | 532,981 | 519,170 | |
| II. Funding resources and other funds |
|
|
2,847 | 2,681 | 2,524 | 2,367 | 2,210 |
| 1. Funding resources |
|
|
2,847 | 2,681 | 2,524 | | |
| 2. Funding resources that form fixed assets |
|
|
| | | 2,367 | 2,210 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
16,742,284 | 16,198,555 | 14,563,679 | 13,729,234 | 13,401,666 |
There is no report.
|
|