|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,140,925 | 6,247,799 | 6,136,719 | 6,279,752 | 6,452,521 |
| I. Cash and cash equivalents |
|
|
151,648 | 66,712 | 89,557 | 46,394 | 24,772 |
| 1. Cash |
|
|
131,035 | 56,712 | 62,339 | 20,386 | 24,772 |
| 2. Cash equivalents |
|
|
20,613 | 10,000 | 27,218 | 26,008 | |
| II. Short-term financial investments |
|
|
15,000 | 21,823 | 38,247 | 18,971 | 6,393 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
15,000 | 21,823 | 38,247 | 18,971 | 6,393 |
| III. Short-term receivables |
|
|
2,297,753 | 2,280,755 | 2,559,883 | 2,847,423 | 3,341,789 |
| 1. Short-term receivables of customers |
|
|
208,550 | 191,059 | 138,891 | 130,892 | 135,785 |
| 2. Prepayments to suppliers |
|
|
203,290 | 200,939 | 192,859 | 675,535 | 1,098,957 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
10,000 | 10,700 | 10,700 | 10,700 | 13,434 |
| 6. Other short-term receivables |
|
|
1,915,476 | 1,917,620 | 2,256,996 | 2,069,859 | 2,133,176 |
| 7. Provision for doubtful short-term receivables |
|
|
-39,563 | -39,563 | -39,563 | -39,563 | -39,563 |
| IV. Inventories |
|
|
3,595,069 | 3,803,086 | 3,394,141 | 3,320,333 | 2,980,412 |
| 1. Inventories |
|
|
3,595,069 | 3,803,086 | 3,394,141 | 3,320,333 | 2,980,412 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
81,456 | 75,424 | 54,891 | 46,632 | 99,155 |
| 1. Short-term prepaid expenses |
|
|
38,709 | 38,348 | 31,410 | 28,590 | 52,236 |
| 2. Deductible VAT |
|
|
42,732 | 37,071 | 23,480 | 18,042 | 45,591 |
| 3. Taxes and the State Receivables |
|
|
15 | 5 | | | 1,329 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,152,263 | 3,072,497 | 2,705,937 | 2,291,274 | 1,845,742 |
| I. Long-term receivables |
|
|
1,345,905 | 1,314,938 | 1,314,905 | 954,905 | 647,811 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | 159,906 |
| 5. Other long-term receivables |
|
|
1,345,905 | 1,314,938 | 1,314,905 | 954,905 | 487,905 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
62,548 | 62,211 | 60,417 | 59,008 | 57,353 |
| 1. Tangible fixed assets |
|
|
61,991 | 61,695 | 59,940 | 58,571 | 56,910 |
| - Cost |
|
|
88,813 | 88,927 | 86,012 | 83,977 | 83,253 |
| - Accumulated depreciation |
|
|
-26,822 | -27,232 | -26,072 | -25,406 | -26,343 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
557 | 517 | 477 | 437 | 443 |
| - Cost |
|
|
940 | 940 | 940 | 940 | 985 |
| - Accumulated depreciation |
|
|
-383 | -423 | -463 | -503 | -542 |
| III. Real Estate Investments |
|
|
862,451 | 810,314 | 816,055 | 762,196 | 588,226 |
| - Cost |
|
|
1,022,748 | 969,489 | 977,735 | 903,615 | 701,463 |
| - Accumulated depreciation |
|
|
-160,297 | -159,174 | -161,680 | -141,419 | -113,236 |
| IV. Long-term assets in progress |
|
|
35,916 | 35,916 | 5,946 | 5,946 | 23,426 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
35,916 | 35,916 | 5,946 | 5,946 | 23,426 |
| IV. Long-term financial investments |
|
|
487,372 | 487,372 | 487,372 | 487,372 | 517,689 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
55,947 | 55,947 | 55,947 | 55,947 | 55,947 |
| 3. Other investments in equity instruments |
|
|
431,425 | 431,425 | 431,425 | 431,425 | 461,742 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
358,072 | 361,746 | 21,242 | 21,846 | 11,237 |
| 1. Long-term prepaid expenses |
|
|
10,926 | 15,584 | 6,716 | 7,217 | 6,961 |
| 2. Deferred income tax assets |
|
|
13,146 | 12,162 | 14,525 | 14,629 | 4,276 |
| 3. Other long-term assets |
|
|
334,000 | 334,000 | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
9,293,188 | 9,320,296 | 8,842,655 | 8,571,025 | 8,298,263 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,640,134 | 5,889,215 | 5,328,626 | 5,052,811 | 4,710,129 |
| I. Current liabilities |
|
|
3,431,175 | 3,668,320 | 3,842,861 | 3,327,120 | 3,883,384 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,298,421 | 1,140,052 | 1,457,362 | 1,132,621 | 1,821,458 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
203,774 | 195,568 | 208,353 | 199,506 | 314,236 |
| 4. Advances from customers |
|
|
1,098,589 | 1,176,843 | 789,345 | 776,219 | 573,888 |
| 5. Taxes and other payables to the State Budget |
|
|
162,849 | 91,277 | 106,316 | 71,095 | 102,823 |
| 6. Payables to employees |
|
|
11,214 | 10,185 | 10,840 | 4,322 | 8,929 |
| 7. Short-term accrued expenses |
|
|
58,323 | 72,471 | 106,022 | 160,531 | 175,722 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
15,898 | 11,172 | 10,219 | 7,122 | 8,519 |
| 11. Other short-term payables |
|
|
523,259 | 911,996 | 1,095,932 | 917,441 | 818,674 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
58,848 | 58,757 | 58,473 | | 59,136 |
| 14. Price stabilization fund |
|
|
| | | 58,262 | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,208,960 | 2,220,894 | 1,485,764 | 1,725,691 | 826,745 |
| 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 |
|
|
180,953 | 180,575 | 180,397 | 180,038 | 179,376 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,019,483 | 2,031,884 | 1,296,781 | 1,536,742 | 643,895 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
5,050 | 5,262 | 5,521 | 5,521 | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
3,474 | 3,173 | 3,065 | 3,391 | 3,474 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,653,054 | 3,431,082 | 3,514,030 | 3,518,214 | 3,588,134 |
| I. ShareHolder's equity |
|
|
3,653,054 | 3,431,082 | 3,514,030 | 3,518,214 | 3,588,134 |
| 1. Owner's investment capital |
|
|
3,041,686 | 3,041,686 | 3,041,686 | 3,041,686 | 3,041,686 |
| 2. Share capital surplus |
|
|
60,987 | 60,987 | 60,987 | 60,987 | 60,987 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,086 | 1,086 | 1,086 | 1,086 | 1,625 |
| 11. After tax undistributed profit |
|
|
349,843 | 126,325 | 206,629 | 210,231 | 277,827 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
212,783 | 154,289 | 154,289 | 154,144 | 153,057 |
| - Profit after tax undistributed this period |
|
|
137,060 | -27,963 | 52,341 | 56,087 | 124,770 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
199,452 | 200,997 | 203,641 | 204,224 | 206,009 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
9,293,188 | 9,320,296 | 8,842,655 | 8,571,025 | 8,298,263 |
There is no report.
|
|