|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,459,233 | 3,767,285 | 3,764,793 | 3,844,186 | 3,831,907 |
| I. Cash and cash equivalents |
|
|
18,262 | 549,158 | 23,498 | 18,461 | 22,811 |
| 1. Cash |
|
|
18,262 | 19,158 | 23,498 | 18,461 | 17,811 |
| 2. Cash equivalents |
|
|
| 530,000 | | | 5,000 |
| II. Short-term financial investments |
|
|
100,000 | | | 20,000 | 20,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
100,000 | | | 20,000 | 20,000 |
| III. Short-term receivables |
|
|
2,880,053 | 2,795,133 | 3,068,875 | 2,909,011 | 2,748,267 |
| 1. Short-term receivables of customers |
|
|
2,866,109 | 2,782,337 | 3,030,522 | 2,891,230 | 2,731,890 |
| 2. Prepayments to suppliers |
|
|
3,533 | 1,768 | 20,625 | 11,964 | 7,837 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
10,410 | 11,027 | 17,728 | 5,817 | 8,540 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
453,166 | 418,475 | 633,185 | 828,348 | 957,618 |
| 1. Inventories |
|
|
453,166 | 418,475 | 633,185 | 828,348 | 957,618 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
7,751 | 4,519 | 39,235 | 68,366 | 83,211 |
| 1. Short-term prepaid expenses |
|
|
7,392 | 4,519 | 10,845 | 6,433 | 3,676 |
| 2. Deductible VAT |
|
|
| | 28,390 | 61,030 | 79,535 |
| 3. Taxes and the State Receivables |
|
|
360 | | | 903 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,953,596 | 4,428,191 | 4,226,483 | 3,974,826 | 3,823,668 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
4,383,330 | 4,165,489 | 3,934,792 | 3,707,543 | 3,533,918 |
| 1. Tangible fixed assets |
|
|
4,374,090 | 4,157,153 | 3,927,309 | 3,699,781 | 3,527,096 |
| - Cost |
|
|
22,145,564 | 22,159,978 | 22,161,620 | 22,165,676 | 22,167,660 |
| - Accumulated depreciation |
|
|
-17,771,473 | -18,002,825 | -18,234,311 | -18,465,895 | -18,640,565 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
9,239 | 8,336 | 7,482 | 7,762 | 6,823 |
| - Cost |
|
|
14,674 | 14,674 | 14,674 | 15,882 | 15,882 |
| - Accumulated depreciation |
|
|
-5,435 | -6,338 | -7,191 | -8,120 | -9,059 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
352,436 | 44,678 | 81,104 | 60,753 | 79,772 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
352,436 | 44,678 | 81,104 | 60,753 | 79,772 |
| IV. Long-term financial investments |
|
|
500 | 500 | 500 | 500 | 500 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | 500 | |
| 3. Other investments in equity instruments |
|
|
500 | 500 | 500 | | 500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
217,330 | 217,525 | 210,088 | 206,030 | 209,478 |
| 1. Long-term prepaid expenses |
|
|
143,720 | 142,377 | 141,035 | 139,693 | 138,350 |
| 2. Deferred income tax assets |
|
|
| 75,147 | | | |
| 3. Other long-term assets |
|
|
73,610 | | 69,053 | 66,338 | 71,128 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
8,412,829 | 8,195,476 | 7,991,276 | 7,819,012 | 7,655,575 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,095,129 | 1,832,966 | 1,687,226 | 2,106,246 | 1,780,361 |
| I. Current liabilities |
|
|
1,694,683 | 1,823,401 | 1,677,727 | 2,098,257 | 1,772,439 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
781,627 | 785,596 | 809,081 | 403,879 | 412,976 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
406,586 | 630,159 | 743,490 | 1,052,252 | 914,378 |
| 4. Advances from customers |
|
|
46 | 46 | 46 | 46 | 46 |
| 5. Taxes and other payables to the State Budget |
|
|
39,300 | 25,742 | 17,904 | 8,927 | 18,308 |
| 6. Payables to employees |
|
|
42,227 | 67,993 | 39,794 | 117,033 | 37,345 |
| 7. Short-term accrued expenses |
|
|
396,762 | 13,059 | 25,962 | 13,545 | 41,851 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,964 | 247,219 | 5,106 | 481,387 | 325,250 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
25,171 | 53,587 | 36,344 | 21,187 | 22,286 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
400,446 | 9,566 | 9,499 | 7,989 | 7,923 |
| 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 |
|
|
390,813 | | | | |
| 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 |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
9,632 | 9,566 | 9,499 | 7,989 | 7,923 |
| B. OWNER'S EQUITY |
|
|
6,317,700 | 6,362,510 | 6,304,050 | 5,712,765 | 5,875,213 |
| I. ShareHolder's equity |
|
|
6,317,700 | 6,362,510 | 6,304,050 | 5,712,765 | 5,875,213 |
| 1. Owner's investment capital |
|
|
5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 |
| 2. Share capital surplus |
|
|
196,653 | 196,653 | 196,653 | 196,653 | 196,653 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
16,549 | 19,288 | 20,628 | 25,892 | 27,876 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
557,558 | 555,127 | 553,787 | 272,523 | 270,539 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
546,940 | 591,442 | 532,982 | 217,697 | 380,145 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
536,793 | 250,000 | 341,442 | 532,982 | 225,472 |
| - Profit after tax undistributed this period |
|
|
10,147 | 341,442 | 191,540 | -315,284 | 154,674 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
8,412,829 | 8,195,476 | 7,991,276 | 7,819,012 | 7,655,575 |
There is no report.
|
|