|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
622,814 | 548,557 | 671,143 | 979,321 | 1,119,836 |
| I. Cash and cash equivalents |
|
|
5,757 | 13,149 | 16,071 | 38,234 | 22,879 |
| 1. Cash |
|
|
5,757 | 13,149 | 16,071 | 38,234 | 22,879 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
134,894 | 119,995 | 132,128 | 196,816 | 209,695 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
134,894 | 119,995 | 132,128 | 196,816 | 209,695 |
| III. Short-term receivables |
|
|
342,797 | 236,894 | 328,832 | 538,401 | 522,073 |
| 1. Short-term receivables of customers |
|
|
171,314 | 127,467 | 141,001 | 241,584 | 230,625 |
| 2. Prepayments to suppliers |
|
|
109,904 | 79,128 | 110,789 | 161,524 | 238,506 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
10,000 | | | 42,000 | 500 |
| 6. Other short-term receivables |
|
|
51,579 | 30,300 | 77,043 | 93,293 | 52,442 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
130,594 | 170,365 | 177,321 | 180,049 | 333,175 |
| 1. Inventories |
|
|
130,594 | 170,365 | 177,321 | 180,049 | 333,175 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
8,772 | 8,154 | 16,791 | 25,820 | 32,014 |
| 1. Short-term prepaid expenses |
|
|
446 | 346 | 369 | 970 | 1,000 |
| 2. Deductible VAT |
|
|
8,327 | 7,809 | 16,423 | 24,851 | 31,014 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,292,801 | 1,529,529 | 1,547,007 | 1,578,488 | 1,659,990 |
| I. Long-term receivables |
|
|
3,588 | 13,777 | 13,777 | 2,645 | 15,793 |
| 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 |
|
|
3,588 | 13,777 | 13,777 | 2,645 | 15,793 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
144,376 | 150,967 | 145,797 | 141,018 | 150,424 |
| 1. Tangible fixed assets |
|
|
99,023 | 99,317 | 95,913 | 92,900 | 104,072 |
| - Cost |
|
|
188,171 | 192,769 | 192,769 | 193,169 | 207,644 |
| - Accumulated depreciation |
|
|
-89,149 | -93,452 | -96,856 | -100,269 | -103,571 |
| 2. Fixed assets of financial leasing |
|
|
45,353 | 51,650 | 49,884 | 48,118 | 46,352 |
| - Cost |
|
|
59,636 | 66,625 | 66,625 | 66,625 | 66,625 |
| - Accumulated depreciation |
|
|
-14,283 | -14,975 | -16,741 | -18,507 | -20,273 |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,063,497 | 1,245,197 | 1,301,562 | 1,351,110 | 1,407,941 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,063,497 | 1,245,197 | 1,301,562 | 1,351,110 | 1,407,941 |
| IV. Long-term financial investments |
|
|
36,652 | 73,005 | 38,005 | 38,556 | 38,256 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
36,052 | 72,405 | 37,405 | 37,956 | 37,956 |
| 3. Other investments in equity instruments |
|
|
300 | 300 | 300 | 300 | 300 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
300 | 300 | 300 | 300 | |
| V. Total other long-term assets |
|
|
44,688 | 46,583 | 47,866 | 45,158 | 47,576 |
| 1. Long-term prepaid expenses |
|
|
44,688 | 46,583 | 47,866 | 45,158 | 47,576 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,915,615 | 2,078,086 | 2,218,150 | 2,557,808 | 2,779,826 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,156,487 | 1,313,038 | 1,398,214 | 1,533,618 | 1,752,517 |
| I. Current liabilities |
|
|
838,139 | 919,885 | 813,841 | 847,805 | 948,054 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
296,979 | 340,156 | 402,079 | 690,816 | 815,999 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
455,421 | 511,832 | 348,466 | 125,023 | 49,266 |
| 4. Advances from customers |
|
|
80 | 10,960 | 5,126 | 5,663 | 22,669 |
| 5. Taxes and other payables to the State Budget |
|
|
4,702 | 4,311 | 5,339 | 5,086 | 6,296 |
| 6. Payables to employees |
|
|
1,091 | 1,023 | 1,240 | 1,545 | 1,353 |
| 7. Short-term accrued expenses |
|
|
2,037 | 1,285 | 1,259 | 1,298 | 535 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
65,300 | 37,951 | 38,153 | 3,765 | 37,501 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
12,529 | 12,367 | 12,179 | 14,609 | 14,435 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
318,348 | 393,153 | 584,374 | 685,813 | 804,464 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
318,285 | 393,105 | 584,338 | 685,791 | 804,455 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
62 | 49 | 35 | 22 | 9 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
759,129 | 765,048 | 819,936 | 1,024,190 | 1,027,308 |
| I. ShareHolder's equity |
|
|
759,129 | 765,048 | 819,936 | 1,024,190 | 1,027,308 |
| 1. Owner's investment capital |
|
|
620,238 | 620,238 | 660,543 | 865,543 | 865,543 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
10,886 | 10,886 | 10,886 | 7,523 | 7,523 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
77,156 | 76,862 | 41,975 | 46,512 | 47,921 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
55,899 | 54,375 | 36,557 | 32,821 | 32,821 |
| - Profit after tax undistributed this period |
|
|
21,258 | 22,487 | 5,419 | 13,691 | 15,099 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
50,848 | 57,062 | 106,531 | 104,611 | 106,322 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,915,615 | 2,078,086 | 2,218,150 | 2,557,808 | 2,779,826 |
There is no report.
|
|