|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,774,169 | 2,943,256 | 3,359,076 | 3,572,959 | 3,255,324 |
| I. Cash and cash equivalents |
|
|
94,761 | 287,704 | 312,823 | 211,781 | 219,913 |
| 1. Cash |
|
|
84,761 | 87,704 | 162,823 | 86,781 | 209,913 |
| 2. Cash equivalents |
|
|
10,000 | 200,000 | 150,000 | 125,000 | 10,000 |
| II. Short-term financial investments |
|
|
1,206,064 | 117,064 | 2,058,906 | 2,048,494 | 1,754,005 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,206,064 | 117,064 | 2,058,906 | 2,048,494 | 1,754,005 |
| III. Short-term receivables |
|
|
1,061,720 | 1,011,804 | 579,094 | 816,244 | 800,054 |
| 1. Short-term receivables of customers |
|
|
119,022 | 108,460 | 116,892 | 125,444 | 110,745 |
| 2. Prepayments to suppliers |
|
|
385,653 | 373,351 | 425,069 | 324,774 | 116,566 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 300,000 | 500,000 |
| 6. Other short-term receivables |
|
|
557,045 | 531,622 | 37,132 | 66,026 | 74,371 |
| 7. Provision for doubtful short-term receivables |
|
|
| -1,628 | | | -1,628 |
| IV. Inventories |
|
|
366,070 | 422,127 | 366,876 | 435,339 | 400,503 |
| 1. Inventories |
|
|
368,633 | 424,028 | 369,399 | 436,911 | 402,377 |
| 2. Provision for decline in value of inventories |
|
|
-2,563 | -1,901 | -2,523 | -1,571 | -1,874 |
| V. Other current assets |
|
|
45,554 | 49,556 | 41,377 | 61,100 | 80,849 |
| 1. Short-term prepaid expenses |
|
|
6,660 | 4,250 | 2,970 | 6,975 | 2,997 |
| 2. Deductible VAT |
|
|
38,893 | 39,495 | 38,406 | 54,126 | 77,852 |
| 3. Taxes and the State Receivables |
|
|
| 5,811 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,179,143 | 1,278,303 | 1,513,486 | 1,715,303 | 2,055,796 |
| I. Long-term receivables |
|
|
3,996 | 4,859 | 2,932 | 5,512 | 6,527 |
| 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 |
|
|
3,996 | 4,859 | 4,561 | 7,141 | 6,527 |
| 6. Provision for doubtful long-term receivables |
|
|
| | -1,628 | -1,628 | |
| II. Fixed assets |
|
|
644,430 | 711,629 | 828,755 | 816,876 | 853,210 |
| 1. Tangible fixed assets |
|
|
642,898 | 710,242 | 827,511 | 815,776 | 849,053 |
| - Cost |
|
|
1,402,660 | 1,506,704 | 1,666,354 | 1,699,062 | 1,778,693 |
| - Accumulated depreciation |
|
|
-759,762 | -796,462 | -838,843 | -883,286 | -929,639 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,531 | 1,388 | 1,244 | 1,101 | 4,157 |
| - Cost |
|
|
19,226 | 19,226 | 19,226 | 19,226 | 22,517 |
| - Accumulated depreciation |
|
|
-17,695 | -17,838 | -17,982 | -18,126 | -18,361 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
429,446 | 471,604 | 389,470 | 595,971 | 869,160 |
| 1. Costs of long-term production, business in progress |
|
|
| | 389,470 | | |
| 2. Costs of construction in progress |
|
|
429,446 | 471,604 | | 595,971 | 869,160 |
| IV. Long-term financial investments |
|
|
9,871 | 4,853 | 204,853 | 204,314 | 204,314 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
9,871 | 4,853 | 204,853 | 204,314 | 204,314 |
| V. Total other long-term assets |
|
|
91,401 | 85,358 | 87,475 | 92,630 | 122,585 |
| 1. Long-term prepaid expenses |
|
|
55,240 | 55,201 | 57,318 | 56,482 | 56,120 |
| 2. Deferred income tax assets |
|
|
36,161 | 30,158 | 30,158 | 36,147 | 66,464 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
3,953,312 | 4,221,559 | 4,872,562 | 5,288,262 | 5,311,120 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,927,976 | 2,227,466 | 2,024,364 | 2,253,693 | 2,539,800 |
| I. Current liabilities |
|
|
1,879,447 | 2,195,114 | 1,943,998 | 2,182,257 | 2,469,561 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
698,428 | 874,369 | 613,859 | 704,782 | 1,188,820 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
668,346 | 645,229 | 588,925 | 736,949 | 688,657 |
| 4. Advances from customers |
|
|
37,847 | 35,022 | 30,082 | 46,143 | 42,915 |
| 5. Taxes and other payables to the State Budget |
|
|
60,472 | 144,516 | 181,150 | 167,982 | 66,499 |
| 6. Payables to employees |
|
|
32,705 | 51,740 | 71,101 | 75,392 | 38,009 |
| 7. Short-term accrued expenses |
|
|
370,175 | 431,016 | 432,496 | 434,014 | 424,519 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,795 | 11,541 | 24,705 | 15,316 | 18,461 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,680 | 1,680 | 1,680 | 1,680 | 1,680 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
48,528 | 32,352 | 80,366 | 71,436 | 70,239 |
| 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 |
|
|
48,528 | 32,352 | 80,366 | 71,436 | 70,239 |
| 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 |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,025,336 | 1,994,093 | 2,848,198 | 3,034,569 | 2,771,320 |
| I. ShareHolder's equity |
|
|
2,025,336 | 1,994,093 | 2,848,198 | 3,034,569 | 2,771,320 |
| 1. Owner's investment capital |
|
|
589,455 | 589,455 | 613,505 | 613,505 | 618,045 |
| 2. Share capital surplus |
|
|
275,323 | 275,323 | 849,980 | 849,980 | 849,980 |
| 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 |
|
|
5,150 | 5,150 | 5,150 | 5,150 | 5,150 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,155,308 | 1,124,165 | 1,379,564 | 1,565,935 | 1,298,146 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 671,888 | 1,379,564 | | 1,074,773 |
| - Profit after tax undistributed this period |
|
|
| 452,277 | | | 223,373 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
100 | | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,953,312 | 4,221,559 | 4,872,562 | 5,288,262 | 5,311,120 |
There is no report.
|
|