|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,690,900 | 1,777,775 | 1,844,523 | 1,596,941 | 1,938,824 |
| I. Cash and cash equivalents |
|
|
377,800 | 377,602 | 310,622 | 245,416 | 631,798 |
| 1. Cash |
|
|
269,300 | 208,602 | 218,622 | 122,266 | 620,798 |
| 2. Cash equivalents |
|
|
108,500 | 169,000 | 92,000 | 123,150 | 11,000 |
| II. Short-term financial investments |
|
|
120,099 | 120,099 | 117,500 | 72,500 | 63,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
120,099 | 120,099 | 117,500 | 72,500 | 63,500 |
| III. Short-term receivables |
|
|
997,803 | 1,072,292 | 1,203,964 | 1,005,229 | 986,640 |
| 1. Short-term receivables of customers |
|
|
188,076 | 200,826 | 261,726 | 228,020 | 185,065 |
| 2. Prepayments to suppliers |
|
|
383,089 | 505,955 | 626,922 | 439,869 | 443,517 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 6. Other short-term receivables |
|
|
378,627 | 317,591 | 267,395 | 289,531 | 310,198 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,988 | -2,080 | -2,080 | -2,192 | -2,139 |
| IV. Inventories |
|
|
70,352 | 84,906 | 85,113 | 93,300 | 80,113 |
| 1. Inventories |
|
|
70,352 | 84,906 | 85,113 | 93,300 | 80,113 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
124,845 | 122,875 | 127,325 | 180,495 | 176,773 |
| 1. Short-term prepaid expenses |
|
|
13,448 | 11,169 | 12,731 | 19,607 | 17,098 |
| 2. Deductible VAT |
|
|
90,371 | 83,516 | 80,087 | 125,144 | 118,479 |
| 3. Taxes and the State Receivables |
|
|
21,026 | 28,191 | 34,507 | 35,744 | 41,196 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,273,250 | 3,216,363 | 3,231,117 | 3,772,172 | 3,840,710 |
| I. Long-term receivables |
|
|
113,008 | 113,018 | 113,018 | 113,018 | 112,905 |
| 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 |
|
|
113,008 | 113,018 | 113,018 | 113,018 | 112,905 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,673,361 | 2,584,442 | 2,559,326 | 3,117,716 | 3,096,443 |
| 1. Tangible fixed assets |
|
|
2,358,007 | 2,291,198 | 2,288,193 | 2,868,563 | 2,787,803 |
| - Cost |
|
|
3,471,338 | 3,474,027 | 3,542,887 | 4,197,229 | 4,183,601 |
| - Accumulated depreciation |
|
|
-1,113,331 | -1,182,829 | -1,254,694 | -1,328,665 | -1,395,798 |
| 2. Fixed assets of financial leasing |
|
|
311,871 | 289,912 | 267,953 | 245,994 | 224,035 |
| - Cost |
|
|
439,180 | 439,180 | 439,180 | 439,180 | 439,180 |
| - Accumulated depreciation |
|
|
-127,309 | -149,268 | -171,227 | -193,186 | -215,145 |
| 3. Intangible fixed assets |
|
|
3,483 | 3,332 | 3,180 | 3,158 | 84,605 |
| - Cost |
|
|
14,316 | 14,316 | 14,316 | 14,438 | 96,093 |
| - Accumulated depreciation |
|
|
-10,833 | -10,984 | -11,136 | -11,280 | -11,488 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
48,159 | 88,191 | 51,042 | 30,167 | 55,823 |
| 1. Costs of long-term production, business in progress |
|
|
| | | 30,167 | |
| 2. Costs of construction in progress |
|
|
48,159 | 88,191 | 51,042 | | 55,823 |
| IV. Long-term financial investments |
|
|
144,905 | 145,673 | 162,095 | 168,822 | 158,653 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
124,454 | 125,222 | 141,645 | 148,371 | 138,202 |
| 3. Other investments in equity instruments |
|
|
20,451 | 20,451 | 20,451 | 20,451 | 20,451 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
293,818 | 285,039 | 345,635 | 342,448 | 338,707 |
| 1. Long-term prepaid expenses |
|
|
293,818 | 285,039 | 345,635 | 342,448 | 338,707 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | 78,180 |
| TOTAL ASSETS |
|
|
4,964,150 | 4,994,138 | 5,075,641 | 5,369,112 | 5,779,534 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,949,867 | 1,936,122 | 1,942,085 | 2,182,998 | 2,516,014 |
| I. Current liabilities |
|
|
760,384 | 844,077 | 864,117 | 889,269 | 849,598 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
336,990 | 327,037 | 301,729 | 351,407 | 352,677 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
107,671 | 134,269 | 172,808 | 155,472 | 184,712 |
| 4. Advances from customers |
|
|
1,362 | 1,228 | 1,320 | 976 | 638 |
| 5. Taxes and other payables to the State Budget |
|
|
37,145 | 52,877 | 72,329 | 91,684 | 16,699 |
| 6. Payables to employees |
|
|
12,580 | 18,790 | 24,101 | 31,759 | 17,991 |
| 7. Short-term accrued expenses |
|
|
23,982 | 22,670 | 32,217 | 18,766 | 43,765 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
22,085 | 17,792 | 18,906 | 4,307 | 4,985 |
| 11. Other short-term payables |
|
|
152,213 | 157,838 | 107,880 | 108,286 | 117,721 |
| 12. Provision for short term payables |
|
|
2,648 | 2,648 | 2,648 | 2,648 | 2,648 |
| 13. Bonus and welfare fund |
|
|
63,708 | 108,927 | 130,179 | 123,963 | 107,762 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,189,482 | 1,092,045 | 1,077,968 | 1,293,730 | 1,666,416 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | 712 | 1,348 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
247,740 | 247,740 | 247,740 | 257,625 | 257,625 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
941,742 | 844,305 | 830,228 | 1,035,392 | 917,480 |
| 7. Convertible bonds |
|
|
| | | | 489,962 |
| 8. Deferred income tax payables |
|
|
| | | | |
| 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 |
|
|
3,014,283 | 3,058,016 | 3,133,556 | 3,186,114 | 3,263,521 |
| I. ShareHolder's equity |
|
|
3,014,283 | 3,058,016 | 3,133,556 | 3,186,114 | 3,263,521 |
| 1. Owner's investment capital |
|
|
703,447 | 703,447 | 1,055,169 | 1,055,169 | 1,055,169 |
| 2. Share capital surplus |
|
|
191,641 | 191,641 | 191,641 | 191,641 | 191,641 |
| 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 |
|
|
397,264 | 602,961 | 663,574 | 663,574 | 663,574 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,104,425 | 1,006,332 | 689,890 | 752,863 | 812,105 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
985,406 | 790,102 | 367,963 | 367,963 | 752,863 |
| - Profit after tax undistributed this period |
|
|
119,019 | 216,230 | 321,927 | 384,901 | 59,242 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
617,507 | 553,636 | 533,283 | 522,868 | 541,032 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
4,964,150 | 4,994,138 | 5,075,641 | 5,369,112 | 5,779,534 |
There is no report.
|
|