|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,844,523 | 1,596,941 | 1,938,824 | 1,558,343 | 1,664,043 |
| I. Cash and cash equivalents |
|
|
310,622 | 245,416 | 631,798 | 368,050 | 774,793 |
| 1. Cash |
|
|
218,622 | 122,266 | 620,798 | 259,050 | 442,293 |
| 2. Cash equivalents |
|
|
92,000 | 123,150 | 11,000 | 109,000 | 332,500 |
| II. Short-term financial investments |
|
|
117,500 | 72,500 | 63,500 | 33,500 | 30,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
117,500 | 72,500 | 63,500 | 33,500 | 30,500 |
| III. Short-term receivables |
|
|
1,203,964 | 1,005,229 | 986,640 | 882,120 | 604,456 |
| 1. Short-term receivables of customers |
|
|
261,726 | 228,020 | 185,065 | 318,349 | 312,010 |
| 2. Prepayments to suppliers |
|
|
626,922 | 439,869 | 443,517 | 275,048 | 17,466 |
| 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 | 48,432 | 48,000 |
| 6. Other short-term receivables |
|
|
267,395 | 289,531 | 310,198 | 242,608 | 229,099 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,080 | -2,192 | -2,139 | -2,317 | -2,118 |
| IV. Inventories |
|
|
85,113 | 93,300 | 80,113 | 73,770 | 75,096 |
| 1. Inventories |
|
|
85,113 | 93,300 | 80,113 | 73,770 | 75,096 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
127,325 | 180,495 | 176,773 | 200,902 | 179,198 |
| 1. Short-term prepaid expenses |
|
|
12,731 | 19,607 | 17,098 | 18,916 | 27,617 |
| 2. Deductible VAT |
|
|
80,087 | 125,144 | 118,479 | 165,426 | 150,004 |
| 3. Taxes and the State Receivables |
|
|
34,507 | 35,744 | 41,196 | 16,560 | 1,576 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,231,117 | 3,772,172 | 3,840,710 | 4,367,035 | 4,979,917 |
| I. Long-term receivables |
|
|
113,018 | 113,018 | 112,905 | 112,905 | 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 |
|
|
113,018 | 113,018 | 112,905 | 112,905 | 112,905 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,559,326 | 3,117,716 | 3,096,443 | 3,569,635 | 4,204,642 |
| 1. Tangible fixed assets |
|
|
2,288,193 | 2,868,563 | 2,787,803 | 3,358,442 | 3,971,283 |
| - Cost |
|
|
3,542,887 | 4,197,229 | 4,183,601 | 4,856,623 | 5,567,262 |
| - Accumulated depreciation |
|
|
-1,254,694 | -1,328,665 | -1,395,798 | -1,498,181 | -1,595,980 |
| 2. Fixed assets of financial leasing |
|
|
267,953 | 245,994 | 224,035 | 206,730 | 229,197 |
| - Cost |
|
|
439,180 | 439,180 | 439,180 | 443,913 | 490,768 |
| - Accumulated depreciation |
|
|
-171,227 | -193,186 | -215,145 | -237,183 | -261,571 |
| 3. Intangible fixed assets |
|
|
3,180 | 3,158 | 84,605 | 4,463 | 4,161 |
| - Cost |
|
|
14,316 | 14,438 | 96,093 | 16,213 | 16,213 |
| - Accumulated depreciation |
|
|
-11,136 | -11,280 | -11,488 | -11,750 | -12,052 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
51,042 | 30,167 | 55,823 | 22,272 | 18,800 |
| 1. Costs of long-term production, business in progress |
|
|
| 30,167 | | | |
| 2. Costs of construction in progress |
|
|
51,042 | | 55,823 | 22,272 | 18,800 |
| IV. Long-term financial investments |
|
|
162,095 | 168,822 | 158,653 | 161,677 | 167,491 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
141,645 | 148,371 | 138,202 | 141,226 | 147,040 |
| 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 |
|
|
345,635 | 342,448 | 338,707 | 424,313 | 401,817 |
| 1. Long-term prepaid expenses |
|
|
345,635 | 342,448 | 338,707 | 424,313 | 401,817 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | 78,180 | 76,232 | 74,263 |
| TOTAL ASSETS |
|
|
5,075,641 | 5,369,112 | 5,779,534 | 5,925,377 | 6,643,960 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,942,085 | 2,182,998 | 2,516,014 | 2,570,105 | 3,020,129 |
| I. Current liabilities |
|
|
864,117 | 889,269 | 849,598 | 1,025,542 | 1,024,025 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
301,729 | 351,407 | 352,677 | 432,863 | 429,950 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
172,808 | 155,472 | 184,712 | 211,780 | 196,155 |
| 4. Advances from customers |
|
|
1,320 | 976 | 638 | 1,785 | 2,243 |
| 5. Taxes and other payables to the State Budget |
|
|
72,329 | 91,684 | 16,699 | 30,036 | 41,114 |
| 6. Payables to employees |
|
|
24,101 | 31,759 | 17,991 | 33,702 | 43,518 |
| 7. Short-term accrued expenses |
|
|
32,217 | 18,766 | 43,765 | 57,527 | 87,620 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
18,906 | 4,307 | 4,985 | 20,491 | 15,450 |
| 11. Other short-term payables |
|
|
107,880 | 108,286 | 117,721 | 96,168 | 80,670 |
| 12. Provision for short term payables |
|
|
2,648 | 2,648 | 2,648 | 2,648 | 2,648 |
| 13. Bonus and welfare fund |
|
|
130,179 | 123,963 | 107,762 | 138,542 | 124,658 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,077,968 | 1,293,730 | 1,666,416 | 1,544,563 | 1,996,104 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| 712 | 1,348 | 2,001 | 2,651 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
247,740 | 257,625 | 257,625 | 257,625 | 309,798 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
830,228 | 1,035,392 | 917,480 | 1,284,937 | 1,683,655 |
| 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 |
|
|
3,133,556 | 3,186,114 | 3,263,521 | 3,355,273 | 3,623,831 |
| I. ShareHolder's equity |
|
|
3,133,556 | 3,186,114 | 3,263,521 | 3,355,273 | 3,623,831 |
| 1. Owner's investment capital |
|
|
1,055,169 | 1,055,169 | 1,055,169 | 1,055,169 | 1,213,431 |
| 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 |
|
|
663,574 | 663,574 | 663,574 | 811,455 | 818,632 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
689,890 | 752,863 | 812,105 | 740,421 | 773,035 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
367,963 | 367,963 | 752,863 | 569,360 | 402,724 |
| - Profit after tax undistributed this period |
|
|
321,927 | 384,901 | 59,242 | 171,061 | 370,311 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
533,283 | 522,868 | 541,032 | 556,588 | 627,092 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,075,641 | 5,369,112 | 5,779,534 | 5,925,377 | 6,643,960 |
There is no report.
|
|