|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,953,648 | 10,780,809 | 9,790,796 | 11,239,027 | 11,789,315 |
| I. Cash and cash equivalents |
|
|
1,582,070 | 1,737,851 | 1,678,427 | 1,801,263 | 2,021,001 |
| 1. Cash |
|
|
1,455,360 | 1,590,911 | 1,556,882 | 1,704,407 | 1,829,807 |
| 2. Cash equivalents |
|
|
126,710 | 146,939 | 121,545 | 96,855 | 191,193 |
| II. Short-term financial investments |
|
|
741,208 | 692,331 | 345,186 | 360,040 | 590,398 |
| 1. Trading securities |
|
|
27,452 | 28,275 | 28,275 | 28,275 | 28,275 |
| 2. Provision for diminution in value of trading securities |
|
|
-15,222 | -15,756 | -15,756 | -15,486 | -15,486 |
| 3. Investments holding until maturity |
|
|
728,978 | 679,812 | 332,667 | 347,252 | 577,610 |
| III. Short-term receivables |
|
|
3,490,345 | 5,647,970 | 5,057,666 | 6,148,122 | 5,869,813 |
| 1. Short-term receivables of customers |
|
|
1,255,641 | 1,474,683 | 1,231,315 | 1,366,999 | 1,584,949 |
| 2. Prepayments to suppliers |
|
|
351,711 | 875,591 | 688,992 | 469,970 | 417,720 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
17,799 | 22,799 | 567,405 | 591,419 | 22,799 |
| 6. Other short-term receivables |
|
|
2,014,264 | 3,425,999 | 2,723,697 | 3,875,760 | 4,000,370 |
| 7. Provision for doubtful short-term receivables |
|
|
-149,071 | -151,101 | -153,742 | -156,026 | -156,026 |
| IV. Inventories |
|
|
2,948,067 | 2,521,173 | 2,504,245 | 2,744,651 | 3,113,915 |
| 1. Inventories |
|
|
2,950,545 | 2,523,631 | 2,506,171 | 2,746,710 | 3,115,965 |
| 2. Provision for decline in value of inventories |
|
|
-2,478 | -2,457 | -1,926 | -2,058 | -2,050 |
| V. Other current assets |
|
|
191,958 | 181,484 | 205,273 | 184,951 | 194,188 |
| 1. Short-term prepaid expenses |
|
|
40,379 | 47,031 | 56,895 | 52,280 | 71,967 |
| 2. Deductible VAT |
|
|
143,442 | 122,913 | 135,856 | 120,410 | 109,412 |
| 3. Taxes and the State Receivables |
|
|
8,136 | 11,539 | 12,521 | 12,260 | 12,809 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
16,135,735 | 16,118,207 | 16,613,239 | 16,081,166 | 16,265,937 |
| I. Long-term receivables |
|
|
314,760 | 365,748 | 1,017,472 | 588,446 | 846,384 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | 234 | 376,534 |
| 5. Other long-term receivables |
|
|
319,745 | 370,733 | 1,022,457 | 593,197 | 474,835 |
| 6. Provision for doubtful long-term receivables |
|
|
-4,985 | -4,985 | -4,985 | -4,985 | -4,985 |
| II. Fixed assets |
|
|
7,145,779 | 7,181,683 | 7,153,850 | 7,127,413 | 7,055,869 |
| 1. Tangible fixed assets |
|
|
6,377,595 | 6,406,977 | 6,368,025 | 6,340,493 | 6,278,674 |
| - Cost |
|
|
9,075,202 | 9,214,615 | 9,294,055 | 9,397,101 | 9,462,862 |
| - Accumulated depreciation |
|
|
-2,697,607 | -2,807,638 | -2,926,031 | -3,056,608 | -3,184,188 |
| 2. Fixed assets of financial leasing |
|
|
39,452 | 37,946 | 34,238 | 34,041 | 29,237 |
| - Cost |
|
|
41,505 | 41,505 | 39,514 | 39,833 | 35,561 |
| - Accumulated depreciation |
|
|
-2,052 | -3,558 | -5,276 | -5,792 | -6,324 |
| 3. Intangible fixed assets |
|
|
728,732 | 736,759 | 751,587 | 752,879 | 747,958 |
| - Cost |
|
|
825,343 | 842,162 | 863,011 | 872,687 | 876,920 |
| - Accumulated depreciation |
|
|
-96,611 | -105,402 | -111,424 | -119,808 | -128,962 |
| III. Real Estate Investments |
|
|
1,361,193 | 1,348,498 | 1,331,564 | 1,322,584 | 1,310,446 |
| - Cost |
|
|
1,709,950 | 1,708,207 | 1,702,712 | 1,708,845 | 1,710,117 |
| - Accumulated depreciation |
|
|
-348,757 | -359,709 | -371,149 | -386,261 | -399,670 |
| IV. Long-term assets in progress |
|
|
2,548,400 | 2,410,599 | 2,332,437 | 2,329,255 | 2,371,659 |
| 1. Costs of long-term production, business in progress |
|
|
550,833 | 539,944 | 501,537 | 486,309 | 470,738 |
| 2. Costs of construction in progress |
|
|
1,997,567 | 1,870,655 | 1,830,899 | 1,842,946 | 1,900,922 |
| IV. Long-term financial investments |
|
|
1,027,469 | 1,074,303 | 1,085,135 | 1,063,996 | 1,063,780 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
977,027 | 1,020,788 | 1,031,480 | 972,441 | 972,225 |
| 3. Other investments in equity instruments |
|
|
48,432 | 50,932 | 50,932 | 88,932 | 88,932 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-489 | -517 | -376 | -376 | -376 |
| 5. Investments holding until maturity |
|
|
2,500 | 3,100 | 3,100 | 3,000 | 3,000 |
| V. Total other long-term assets |
|
|
1,285,890 | 1,321,332 | 1,349,350 | 1,381,709 | 1,387,028 |
| 1. Long-term prepaid expenses |
|
|
1,262,042 | 1,285,603 | 1,295,906 | 1,334,464 | 1,348,507 |
| 2. Deferred income tax assets |
|
|
23,848 | 35,729 | 53,444 | 47,245 | 38,522 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
2,452,243 | 2,416,044 | 2,343,432 | 2,267,762 | 2,230,770 |
| TOTAL ASSETS |
|
|
25,089,382 | 26,899,016 | 26,404,035 | 27,320,194 | 28,055,252 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
13,867,346 | 15,646,922 | 15,058,677 | 15,659,573 | 15,868,004 |
| I. Current liabilities |
|
|
6,614,611 | 8,287,265 | 7,348,285 | 7,914,194 | 7,924,410 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,115,572 | 3,303,134 | 3,092,973 | 3,350,081 | 3,782,856 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
815,883 | 882,871 | 729,677 | 806,406 | 1,169,386 |
| 4. Advances from customers |
|
|
343,935 | 377,059 | 289,765 | 343,980 | 367,208 |
| 5. Taxes and other payables to the State Budget |
|
|
139,829 | 164,420 | 159,589 | 155,064 | 213,063 |
| 6. Payables to employees |
|
|
124,589 | 167,286 | 92,090 | 111,445 | 139,119 |
| 7. Short-term accrued expenses |
|
|
141,037 | 163,787 | 121,458 | 199,159 | 188,763 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
17,241 | 29,677 | 11,932 | 25,264 | 31,955 |
| 11. Other short-term payables |
|
|
1,849,185 | 3,111,712 | 2,745,415 | 2,718,378 | 1,698,159 |
| 12. Provision for short term payables |
|
|
31,462 | 50,655 | 70,631 | 170,342 | 300,043 |
| 13. Bonus and welfare fund |
|
|
35,878 | 36,664 | 34,755 | 34,076 | 33,859 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
7,252,735 | 7,359,657 | 7,710,392 | 7,745,379 | 7,943,593 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
157 | 1,536 | 13 | 622 | 38,609 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,301,174 | 1,671,884 | 1,515,715 | 1,731,586 | 1,770,030 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
5,186,738 | 4,947,274 | 5,476,022 | 5,313,104 | 5,459,349 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
607,755 | 602,771 | 589,999 | 583,654 | 580,660 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
103,436 | 77,516 | 76,229 | 64,580 | 47,653 |
| 11. Long-term unrealized revenue |
|
|
53,474 | 58,675 | 52,414 | 51,833 | 47,292 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
11,222,036 | 11,252,094 | 11,345,358 | 11,660,620 | 12,187,248 |
| I. ShareHolder's equity |
|
|
11,222,036 | 11,252,094 | 11,345,358 | 11,660,620 | 12,187,248 |
| 1. Owner's investment capital |
|
|
8,925,120 | 8,925,120 | 8,925,120 | 8,925,120 | 8,925,120 |
| 2. Share capital surplus |
|
|
-852,805 | -852,810 | -790,347 | -790,347 | -790,347 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | 7,700 | 7,700 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
125,327 | 125,327 | 125,327 | 125,327 | 125,327 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | 94 | |
| 11. After tax undistributed profit |
|
|
215,254 | 236,037 | 265,612 | 290,683 | 490,624 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
192,796 | 194,331 | 236,783 | 260,508 | 354,786 |
| - Profit after tax undistributed this period |
|
|
22,457 | 41,706 | 28,829 | 30,175 | 135,838 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,809,141 | 2,818,420 | 2,819,646 | 3,102,043 | 3,428,824 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
25,089,382 | 26,899,016 | 26,404,035 | 27,320,194 | 28,055,252 |
There is no report.
|
|