|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,311,319 | 6,537,995 | 6,442,936 | 6,894,720 | 7,502,201 |
| I. Cash and cash equivalents |
|
|
702,905 | 1,125,181 | 786,791 | 564,853 | 627,442 |
| 1. Cash |
|
|
554,033 | 882,134 | 706,820 | 472,053 | 335,142 |
| 2. Cash equivalents |
|
|
148,871 | 243,048 | 79,971 | 92,800 | 292,300 |
| II. Short-term financial investments |
|
|
102,970 | 162,180 | 82,610 | 17,546 | 55,546 |
| 1. Trading securities |
|
|
| 49,991 | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
102,970 | 112,189 | 82,610 | 17,546 | 55,546 |
| III. Short-term receivables |
|
|
3,019,368 | 1,970,526 | 2,302,528 | 2,321,050 | 2,579,957 |
| 1. Short-term receivables of customers |
|
|
2,449,978 | 1,884,003 | 2,095,437 | 1,310,258 | 1,569,208 |
| 2. Prepayments to suppliers |
|
|
136,632 | 92,912 | 183,404 | 77,841 | 60,261 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
545,000 | 150,000 | 120,000 | 1,000,000 | 1,060,000 |
| 6. Other short-term receivables |
|
|
114,334 | 77,030 | 136,629 | 107,188 | 63,106 |
| 7. Provision for doubtful short-term receivables |
|
|
-226,576 | -233,420 | -232,941 | -174,237 | -172,617 |
| IV. Inventories |
|
|
3,316,559 | 3,074,354 | 3,103,190 | 3,743,795 | 3,963,928 |
| 1. Inventories |
|
|
3,334,570 | 3,113,504 | 3,130,639 | 3,761,876 | 3,979,898 |
| 2. Provision for decline in value of inventories |
|
|
-18,011 | -39,149 | -27,449 | -18,081 | -15,970 |
| V. Other current assets |
|
|
169,517 | 205,753 | 167,817 | 247,475 | 275,327 |
| 1. Short-term prepaid expenses |
|
|
22,834 | 16,805 | 25,166 | 22,857 | 21,047 |
| 2. Deductible VAT |
|
|
134,902 | 171,297 | 127,981 | 212,464 | 242,455 |
| 3. Taxes and the State Receivables |
|
|
11,782 | 17,650 | 14,670 | 12,154 | 11,825 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,252,360 | 7,191,239 | 6,958,730 | 6,147,757 | 6,019,649 |
| I. Long-term receivables |
|
|
8,059 | 7,259 | 7,259 | 66,485 | 6,258 |
| 1. Long-term customer's receivables |
|
|
7,168 | 7,168 | 7,168 | 6,144 | 6,144 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | 60,000 | |
| 5. Other long-term receivables |
|
|
891 | 91 | 91 | 340 | 114 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,468,220 | 3,460,496 | 3,380,240 | 2,581,538 | 2,520,803 |
| 1. Tangible fixed assets |
|
|
3,383,519 | 3,380,043 | 3,303,991 | 2,504,315 | 2,448,105 |
| - Cost |
|
|
6,490,826 | 6,578,310 | 6,593,661 | 5,479,731 | 5,499,583 |
| - Accumulated depreciation |
|
|
-3,107,307 | -3,198,267 | -3,289,670 | -2,975,416 | -3,051,478 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
84,700 | 80,453 | 76,249 | 77,223 | 72,698 |
| - Cost |
|
|
140,923 | 140,923 | 140,547 | 145,995 | 145,995 |
| - Accumulated depreciation |
|
|
-56,223 | -60,470 | -64,297 | -68,772 | -73,297 |
| III. Real Estate Investments |
|
|
132,504 | 130,232 | 128,015 | 125,803 | 123,567 |
| - Cost |
|
|
215,774 | 215,774 | 215,774 | 215,774 | 215,774 |
| - Accumulated depreciation |
|
|
-83,270 | -85,543 | -87,760 | -89,971 | -92,207 |
| IV. Long-term assets in progress |
|
|
308,959 | 264,411 | 278,136 | 157,084 | 172,722 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
308,959 | 264,411 | 278,136 | 157,084 | 172,722 |
| IV. Long-term financial investments |
|
|
2,671,976 | 2,685,683 | 2,658,078 | 2,652,016 | 2,650,205 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,440,756 | 1,453,433 | 1,427,957 | 1,532,168 | 1,530,357 |
| 3. Other investments in equity instruments |
|
|
1,246,883 | 1,246,883 | 1,246,883 | 1,119,848 | 1,119,848 |
| 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 |
|
|
530,982 | 518,876 | 390,095 | 455,299 | 443,937 |
| 1. Long-term prepaid expenses |
|
|
502,860 | 493,523 | 361,014 | 416,093 | 406,368 |
| 2. Deferred income tax assets |
|
|
28,122 | 25,353 | 29,082 | 39,206 | 37,570 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
131,659 | 124,284 | 116,908 | 109,532 | 102,156 |
| TOTAL ASSETS |
|
|
14,563,679 | 13,729,234 | 13,401,666 | 13,042,477 | 13,521,851 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
8,704,294 | 7,771,075 | 7,492,135 | 6,788,328 | 6,857,239 |
| I. Current liabilities |
|
|
6,693,248 | 6,459,227 | 6,255,302 | 6,075,823 | 6,182,770 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,428,678 | 4,369,529 | 4,875,641 | 4,285,523 | 4,031,706 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
911,398 | 580,777 | 628,924 | 878,990 | 1,009,919 |
| 4. Advances from customers |
|
|
231,783 | 220,729 | 270,340 | 357,685 | 291,945 |
| 5. Taxes and other payables to the State Budget |
|
|
235,255 | 89,282 | 65,704 | 180,061 | 351,893 |
| 6. Payables to employees |
|
|
75,340 | 128,117 | 43,211 | 85,306 | 114,218 |
| 7. Short-term accrued expenses |
|
|
71,096 | 38,460 | 38,368 | 54,718 | 128,752 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
695 | 19 | 369 | | 312 |
| 11. Other short-term payables |
|
|
1,629,246 | 938,496 | 225,749 | 114,634 | 167,330 |
| 12. Provision for short term payables |
|
|
87,838 | 75,032 | 91,278 | 97,375 | 72,852 |
| 13. Bonus and welfare fund |
|
|
21,919 | 18,786 | 15,719 | 21,531 | 13,843 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,011,046 | 1,311,848 | 1,236,833 | 712,505 | 674,469 |
| 1. Long-term payables to sellers |
|
|
136 | | | | |
| 2. Long-term accrued expenses |
|
|
| | | 279 | 1,236 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
7,429 | 6,952 | 8,358 | 29,529 | 42,394 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,933,693 | 1,235,644 | 1,174,489 | 614,602 | 545,388 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
6,801 | 6,470 | 6,256 | 6,043 | 5,829 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
62,987 | 62,782 | 47,729 | 62,052 | 79,622 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
5,859,385 | 5,958,159 | 5,909,531 | 6,254,149 | 6,664,612 |
| I. ShareHolder's equity |
|
|
5,856,861 | 5,955,792 | 5,907,321 | 6,251,939 | 6,662,402 |
| 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 | 536,210 | 536,210 | 512,024 | 512,024 |
| 11. After tax undistributed profit |
|
|
957,729 | 1,060,125 | 1,010,087 | 1,393,133 | 1,770,726 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
625,157 | 615,089 | 905,499 | 772,276 | 772,276 |
| - Profit after tax undistributed this period |
|
|
332,572 | 445,036 | 104,588 | 620,858 | 998,450 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | 520,737 | | |
| 14. interest of shareholders who not control |
|
|
532,981 | 519,170 | | 506,495 | 539,365 |
| II. Funding resources and other funds |
|
|
2,524 | 2,367 | 2,210 | 2,210 | 2,210 |
| 1. Funding resources |
|
|
2,524 | | | | |
| 2. Funding resources that form fixed assets |
|
|
| 2,367 | 2,210 | 2,210 | 2,210 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
14,563,679 | 13,729,234 | 13,401,666 | 13,042,477 | 13,521,851 |
There is no report.
|
|