|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,279,918 | 3,398,977 | 3,732,942 | 4,902,739 | 4,543,086 |
| I. Cash and cash equivalents |
|
|
326,975 | 264,620 | 324,910 | 375,341 | 405,862 |
| 1. Cash |
|
|
272,281 | 236,987 | 307,778 | 305,237 | 386,754 |
| 2. Cash equivalents |
|
|
54,694 | 27,633 | 17,131 | 70,104 | 19,109 |
| II. Short-term financial investments |
|
|
5,000 | 25,000 | 32,000 | 40,071 | 56,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,000 | 25,000 | 32,000 | 40,071 | 56,000 |
| III. Short-term receivables |
|
|
837,800 | 659,932 | 551,940 | 1,556,178 | 1,106,911 |
| 1. Short-term receivables of customers |
|
|
653,116 | 429,238 | 471,419 | 1,481,970 | 1,010,285 |
| 2. Prepayments to suppliers |
|
|
129,460 | 178,885 | 48,356 | 43,884 | 61,098 |
| 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 |
|
|
64,828 | 60,151 | 41,020 | 38,663 | 43,331 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,604 | -8,343 | -8,856 | -8,338 | -7,803 |
| IV. Inventories |
|
|
2,934,995 | 2,298,458 | 2,650,789 | 2,880,925 | 2,928,767 |
| 1. Inventories |
|
|
3,003,908 | 2,302,149 | 2,652,264 | 2,882,400 | 2,930,242 |
| 2. Provision for decline in value of inventories |
|
|
-68,913 | -3,691 | -1,475 | -1,475 | -1,475 |
| V. Other current assets |
|
|
175,148 | 150,967 | 173,303 | 50,224 | 45,545 |
| 1. Short-term prepaid expenses |
|
|
137,212 | 125,343 | 155,369 | 37,091 | 22,760 |
| 2. Deductible VAT |
|
|
7,383 | 3,770 | 8,088 | 9,351 | 20,857 |
| 3. Taxes and the State Receivables |
|
|
30,553 | 21,855 | 9,847 | 3,782 | 1,929 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,404,818 | 5,933,366 | 5,592,007 | 5,550,685 | 5,333,843 |
| I. Long-term receivables |
|
|
117,370 | 115,496 | 125,483 | 128,346 | 127,250 |
| 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 |
|
|
117,370 | 115,496 | 125,483 | 128,346 | 127,250 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
4,926,710 | 4,667,808 | 4,493,109 | 4,496,114 | 4,203,420 |
| 1. Tangible fixed assets |
|
|
4,722,637 | 4,485,166 | 4,310,854 | 4,290,634 | 4,019,730 |
| - Cost |
|
|
10,433,696 | 10,581,123 | 10,691,025 | 10,941,729 | 10,895,462 |
| - Accumulated depreciation |
|
|
-5,711,059 | -6,095,957 | -6,380,171 | -6,651,095 | -6,875,732 |
| 2. Fixed assets of financial leasing |
|
|
192,773 | 171,216 | 171,370 | 195,105 | 173,612 |
| - Cost |
|
|
333,720 | 334,954 | 355,863 | 410,327 | 475,406 |
| - Accumulated depreciation |
|
|
-140,947 | -163,738 | -184,493 | -215,221 | -301,794 |
| 3. Intangible fixed assets |
|
|
11,300 | 11,425 | 10,884 | 10,375 | 10,078 |
| - Cost |
|
|
20,060 | 20,760 | 20,760 | 20,760 | 21,227 |
| - Accumulated depreciation |
|
|
-8,760 | -9,334 | -9,875 | -10,384 | -11,150 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
839,999 | 575,844 | 487,838 | 335,848 | 433,392 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
839,999 | 575,844 | 487,838 | 335,848 | 433,392 |
| IV. Long-term financial investments |
|
|
42,224 | 44,799 | 44,944 | 44,944 | 46,173 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
11,754 | 11,754 | 11,754 | 11,754 | 11,754 |
| 3. Other investments in equity instruments |
|
|
35,438 | 35,438 | 35,438 | 35,438 | 35,438 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-4,969 | -2,394 | -2,249 | -2,249 | -1,020 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
478,516 | 529,419 | 440,634 | 545,433 | 523,608 |
| 1. Long-term prepaid expenses |
|
|
477,025 | 527,980 | 439,246 | 544,097 | 522,323 |
| 2. Deferred income tax assets |
|
|
1,491 | 1,439 | 1,388 | 1,336 | 1,285 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
10,684,736 | 9,332,343 | 9,324,950 | 10,453,424 | 9,876,929 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
7,812,336 | 6,424,413 | 6,324,151 | 7,160,431 | 6,310,985 |
| I. Current liabilities |
|
|
4,746,346 | 3,886,629 | 3,937,898 | 5,178,790 | 4,684,813 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,921,910 | 1,875,551 | 1,894,747 | 2,368,666 | 1,937,130 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,302,583 | 997,992 | 913,589 | 896,531 | 991,142 |
| 4. Advances from customers |
|
|
38,546 | 37,588 | 28,069 | 70,559 | 22,604 |
| 5. Taxes and other payables to the State Budget |
|
|
265,865 | 225,971 | 303,929 | 509,943 | 457,396 |
| 6. Payables to employees |
|
|
337,615 | 331,272 | 248,164 | 281,045 | 343,453 |
| 7. Short-term accrued expenses |
|
|
360,994 | 17,258 | 233,320 | 647,332 | 572,287 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
666 | 1,115 | 972 | 757 | 413 |
| 11. Other short-term payables |
|
|
362,988 | 361,923 | 200,499 | 233,674 | 106,545 |
| 12. Provision for short term payables |
|
|
78,611 | | 82,458 | 80,886 | 180,532 |
| 13. Bonus and welfare fund |
|
|
76,570 | 37,958 | 32,152 | 89,396 | 73,313 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,065,990 | 2,537,784 | 2,386,253 | 1,981,641 | 1,626,172 |
| 1. Long-term payables to sellers |
|
|
288,707 | | | | |
| 2. Long-term accrued expenses |
|
|
104,986 | | | | 49,773 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
501,276 | 321,363 | 204,503 | 401,322 | 1,224 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,125,669 | 2,171,252 | 2,128,496 | 1,526,691 | 1,522,106 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
40,080 | 40,518 | 48,601 | 48,494 | 47,941 |
| 11. Long-term unrealized revenue |
|
|
851 | 238 | 238 | 720 | 720 |
| 12. Development fund of science and technology |
|
|
4,420 | 4,414 | 4,414 | 4,414 | 4,408 |
| B. OWNER'S EQUITY |
|
|
2,872,400 | 2,907,929 | 3,000,799 | 3,292,993 | 3,565,944 |
| I. ShareHolder's equity |
|
|
2,865,438 | 2,902,859 | 2,996,343 | 3,289,536 | 3,563,032 |
| 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-14,888 | -14,888 | -14,888 | -14,888 | -14,888 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
194,699 | 194,699 | 194,699 | 194,699 | 194,699 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
405 | 405 | 405 | 405 | 405 |
| 11. After tax undistributed profit |
|
|
180,107 | 205,305 | 287,897 | 607,533 | 895,853 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
90,207 | 85,373 | 215,153 | 56,210 | 88,985 |
| - Profit after tax undistributed this period |
|
|
89,900 | 119,932 | 72,744 | 551,323 | 806,868 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
505,115 | 517,339 | 528,230 | 501,787 | 486,963 |
| II. Funding resources and other funds |
|
|
6,962 | 5,070 | 4,456 | 3,458 | 2,912 |
| 1. Funding resources |
|
|
-1,394 | -2,751 | -2,966 | -3,510 | -3,603 |
| 2. Funding resources that form fixed assets |
|
|
8,356 | 7,822 | 7,422 | 6,968 | 6,514 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
10,684,736 | 9,332,343 | 9,324,950 | 10,453,424 | 9,876,929 |
There is no report.
|
|