|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,152,592 | 3,400,795 | 4,159,668 | 3,900,552 | 3,491,688 |
| I. Cash and cash equivalents |
|
|
1,014,008 | 1,474,073 | 1,979,288 | 1,831,042 | 1,166,551 |
| 1. Cash |
|
|
448,596 | 761,886 | 740,532 | 633,200 | 423,688 |
| 2. Cash equivalents |
|
|
565,412 | 712,187 | 1,238,756 | 1,197,842 | 742,863 |
| II. Short-term financial investments |
|
|
535,221 | 356,348 | 412,258 | 407,154 | 601,541 |
| 1. Trading securities |
|
|
45,723 | 45,723 | 45,723 | 34,302 | 34,302 |
| 2. Provision for diminution in value of trading securities |
|
|
-32,003 | -32,576 | -30,139 | -14,235 | -24,061 |
| 3. Investments holding until maturity |
|
|
521,500 | 343,200 | 396,674 | 387,087 | 591,300 |
| III. Short-term receivables |
|
|
1,245,739 | 1,211,735 | 1,395,091 | 1,252,145 | 1,309,981 |
| 1. Short-term receivables of customers |
|
|
555,754 | 584,646 | 615,002 | 644,813 | 661,529 |
| 2. Prepayments to suppliers |
|
|
119,807 | 91,081 | 177,217 | 154,285 | 284,445 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
341,624 | 298,008 | 280,008 | 162,924 | 110,924 |
| 6. Other short-term receivables |
|
|
239,536 | 254,893 | 357,814 | 325,295 | 296,729 |
| 7. Provision for doubtful short-term receivables |
|
|
-10,981 | -16,893 | -34,950 | -35,172 | -43,645 |
| IV. Inventories |
|
|
65,954 | 68,170 | 64,236 | 63,584 | 72,338 |
| 1. Inventories |
|
|
65,954 | 68,170 | 64,236 | 63,584 | 72,338 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
291,671 | 290,469 | 308,796 | 346,627 | 341,277 |
| 1. Short-term prepaid expenses |
|
|
14,102 | 7,946 | 13,825 | 12,848 | 18,592 |
| 2. Deductible VAT |
|
|
263,894 | 272,900 | 274,920 | 320,939 | 311,388 |
| 3. Taxes and the State Receivables |
|
|
13,675 | 9,624 | 20,051 | 12,841 | 11,298 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,092,484 | 10,141,306 | 10,178,342 | 10,843,077 | 10,874,722 |
| I. Long-term receivables |
|
|
44,827 | 39,755 | 34,921 | 44,914 | 45,013 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
8,100 | 8,100 | 8,100 | 8,100 | 8,100 |
| 5. Other long-term receivables |
|
|
36,727 | 31,655 | 26,821 | 36,814 | 36,913 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
4,025,749 | 4,168,954 | 4,113,679 | 4,145,548 | 4,062,907 |
| 1. Tangible fixed assets |
|
|
3,740,786 | 3,894,157 | 3,859,471 | 3,895,381 | 3,824,461 |
| - Cost |
|
|
6,049,501 | 6,239,887 | 6,099,254 | 6,220,926 | 6,222,579 |
| - Accumulated depreciation |
|
|
-2,308,715 | -2,345,730 | -2,239,783 | -2,325,545 | -2,398,119 |
| 2. Fixed assets of financial leasing |
|
|
23,354 | 16,406 | 9,458 | 2,537 | 44 |
| - Cost |
|
|
235,414 | 235,414 | 235,414 | 235,414 | 235,414 |
| - Accumulated depreciation |
|
|
-212,059 | -219,007 | -225,955 | -232,877 | -235,369 |
| 3. Intangible fixed assets |
|
|
261,608 | 258,390 | 244,750 | 247,630 | 238,402 |
| - Cost |
|
|
382,431 | 382,207 | 364,267 | 371,948 | 362,854 |
| - Accumulated depreciation |
|
|
-120,822 | -123,817 | -119,517 | -124,317 | -124,453 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,901,583 | 1,759,344 | 1,753,049 | 1,799,710 | 1,624,374 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,901,583 | 1,759,344 | 1,753,049 | 1,799,710 | 1,624,374 |
| IV. Long-term financial investments |
|
|
3,056,413 | 3,122,169 | 3,205,653 | 3,279,571 | 3,511,218 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
3,017,313 | 3,082,541 | 3,166,003 | 3,239,979 | 3,461,786 |
| 3. Other investments in equity instruments |
|
|
41,022 | 41,928 | 41,914 | 41,914 | 41,914 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,922 | -2,301 | -2,264 | -2,322 | -2,481 |
| 5. Investments holding until maturity |
|
|
| | | | 10,000 |
| V. Total other long-term assets |
|
|
898,290 | 892,363 | 919,220 | 1,428,416 | 1,493,192 |
| 1. Long-term prepaid expenses |
|
|
741,527 | 732,362 | 727,004 | 1,238,355 | 1,297,623 |
| 2. Deferred income tax assets |
|
|
156,763 | 160,001 | 192,215 | 190,062 | 195,569 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
165,622 | 158,721 | 151,820 | 144,919 | 138,018 |
| TOTAL ASSETS |
|
|
13,245,076 | 13,542,101 | 14,338,010 | 14,743,630 | 14,366,410 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,692,371 | 3,835,559 | 3,947,196 | 3,925,279 | 3,838,203 |
| I. Current liabilities |
|
|
1,805,122 | 1,936,493 | 1,941,489 | 1,930,194 | 1,942,346 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
379,088 | 445,666 | 457,200 | 401,396 | 410,222 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
475,953 | 508,119 | 540,679 | 632,385 | 533,152 |
| 4. Advances from customers |
|
|
2,918 | 4,892 | 6,524 | 8,553 | 14,653 |
| 5. Taxes and other payables to the State Budget |
|
|
99,100 | 76,485 | 66,137 | 77,634 | 87,703 |
| 6. Payables to employees |
|
|
115,276 | 143,050 | 93,804 | 134,806 | 165,106 |
| 7. Short-term accrued expenses |
|
|
235,128 | 316,633 | 352,219 | 277,354 | 352,593 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
227 | 8,478 | 7,785 | 1,512 | 2,540 |
| 11. Other short-term payables |
|
|
364,402 | 331,333 | 323,121 | 286,965 | 284,489 |
| 12. Provision for short term payables |
|
|
81,689 | 52,002 | 48,420 | 32,811 | 20,223 |
| 13. Bonus and welfare fund |
|
|
51,340 | 49,835 | 45,599 | 76,778 | 71,666 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,887,249 | 1,899,066 | 2,005,707 | 1,995,085 | 1,895,857 |
| 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 |
|
|
103,084 | 104,470 | 108,262 | 112,156 | 266,907 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,503,858 | 1,518,082 | 1,624,965 | 1,613,235 | 110,344 |
| 7. Convertible bonds |
|
|
| | | | 1,518,606 |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
280,307 | 276,514 | 272,480 | 269,694 | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
9,552,706 | 9,706,541 | 10,390,814 | 10,818,350 | 10,528,207 |
| I. ShareHolder's equity |
|
|
9,552,706 | 9,706,541 | 10,390,814 | 10,818,350 | 10,528,207 |
| 1. Owner's investment capital |
|
|
3,058,986 | 3,058,986 | 3,058,986 | 3,104,870 | 3,104,870 |
| 2. Share capital surplus |
|
|
1,941,832 | 1,941,832 | 1,941,832 | 1,941,832 | 1,941,832 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
128,098 | 128,098 | 128,098 | 128,098 | 128,098 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
369,304 | 360,804 | 390,881 | 433,199 | 375,296 |
| 8. Investment and development funds |
|
|
77,194 | 61,305 | 72,682 | 72,892 | 72,892 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
68,471 | 68,471 | 72,382 | 72,382 | 72,382 |
| 11. After tax undistributed profit |
|
|
2,786,616 | 2,938,150 | 3,472,410 | 3,734,734 | 3,386,710 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
679,900 | 716,599 | 2,912,995 | 2,851,962 | 2,161,890 |
| - Profit after tax undistributed this period |
|
|
2,106,716 | 2,221,551 | 559,415 | 882,772 | 1,224,819 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,122,205 | 1,148,895 | 1,253,543 | 1,330,344 | 1,446,127 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
13,245,076 | 13,542,101 | 14,338,010 | 14,743,630 | 14,366,410 |
There is no report.
|
|