|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,155,109 | 2,157,867 | 2,182,421 | 2,090,179 | 2,168,448 |
| I. Cash and cash equivalents |
|
|
244,024 | 89,255 | 247,282 | 69,553 | 115,644 |
| 1. Cash |
|
|
50,898 | 49,811 | 55,282 | 53,553 | 61,644 |
| 2. Cash equivalents |
|
|
193,126 | 39,444 | 192,000 | 16,000 | 54,000 |
| II. Short-term financial investments |
|
|
946,308 | 1,052,287 | 927,891 | 885,387 | 899,578 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
946,308 | 1,052,287 | 927,891 | 885,387 | 899,578 |
| III. Short-term receivables |
|
|
307,801 | 323,427 | 329,413 | 322,698 | 312,083 |
| 1. Short-term receivables of customers |
|
|
14,240 | 17,566 | 17,521 | 17,399 | 15,808 |
| 2. Prepayments to suppliers |
|
|
11,476 | 17,663 | 19,192 | 11,567 | 12,377 |
| 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 |
|
|
282,331 | 288,444 | 292,946 | 293,978 | 284,143 |
| 7. Provision for doubtful short-term receivables |
|
|
-245 | -245 | -245 | -245 | -245 |
| IV. Inventories |
|
|
647,089 | 682,204 | 667,205 | 800,304 | 827,776 |
| 1. Inventories |
|
|
647,089 | 682,204 | 667,205 | 800,304 | 827,776 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
9,886 | 10,693 | 10,630 | 12,236 | 13,367 |
| 1. Short-term prepaid expenses |
|
|
617 | 793 | 1,013 | 943 | 611 |
| 2. Deductible VAT |
|
|
9,220 | 9,221 | 9,605 | 11,271 | 12,740 |
| 3. Taxes and the State Receivables |
|
|
49 | 678 | 11 | 23 | 16 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
900,558 | 899,221 | 951,270 | 914,449 | 897,124 |
| I. Long-term receivables |
|
|
5,227 | 5,227 | 5,227 | 5,227 | 3,808 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
| 5. Other long-term receivables |
|
|
5,227 | 5,227 | 5,227 | 5,227 | 3,808 |
| 6. Provision for doubtful long-term receivables |
|
|
-5,000 | -5,000 | -5,000 | -5,000 | -5,000 |
| II. Fixed assets |
|
|
55,456 | 53,369 | 52,577 | 59,418 | 57,261 |
| 1. Tangible fixed assets |
|
|
53,818 | 51,745 | 49,823 | 56,735 | 54,648 |
| - Cost |
|
|
137,984 | 137,984 | 138,100 | 147,087 | 147,231 |
| - Accumulated depreciation |
|
|
-84,165 | -86,239 | -88,277 | -90,351 | -92,583 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,637 | 1,624 | 2,755 | 2,683 | 2,614 |
| - Cost |
|
|
2,940 | 2,940 | 4,141 | 4,141 | 4,141 |
| - Accumulated depreciation |
|
|
-1,303 | -1,317 | -1,387 | -1,458 | -1,528 |
| III. Real Estate Investments |
|
|
467,909 | 507,245 | 578,865 | 566,323 | 550,845 |
| - Cost |
|
|
830,354 | 882,794 | 967,764 | 968,356 | 967,263 |
| - Accumulated depreciation |
|
|
-362,445 | -375,549 | -388,899 | -402,032 | -416,418 |
| IV. Long-term assets in progress |
|
|
94,182 | 59,362 | 45,300 | 42,059 | 46,283 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
94,182 | 59,362 | 45,300 | 42,059 | 46,283 |
| IV. Long-term financial investments |
|
|
225,158 | 225,158 | 222,145 | 193,648 | 192,290 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
145,528 | 145,528 | 145,528 | 122,694 | 122,694 |
| 3. Other investments in equity instruments |
|
|
99,630 | 99,630 | 99,630 | 99,630 | 99,630 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-20,000 | -20,000 | -23,013 | -28,676 | -30,033 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
52,625 | 48,860 | 47,155 | 47,773 | 46,635 |
| 1. Long-term prepaid expenses |
|
|
52,625 | 48,860 | 47,155 | 47,773 | 46,635 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
3,055,666 | 3,057,087 | 3,133,691 | 3,004,628 | 3,065,572 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,460,755 | 1,431,003 | 1,561,299 | 1,390,110 | 1,406,220 |
| I. Current liabilities |
|
|
865,744 | 850,681 | 940,269 | 776,043 | 793,698 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
54,257 | 56,225 | 56,225 | 54,938 | 54,938 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
29,259 | 26,686 | 37,413 | 26,308 | 30,397 |
| 4. Advances from customers |
|
|
19,877 | 40,011 | 73 | 111 | 76,593 |
| 5. Taxes and other payables to the State Budget |
|
|
10,580 | 7,959 | 4,178 | 46,396 | 20,645 |
| 6. Payables to employees |
|
|
10,281 | 7,750 | 10,241 | 5,426 | 7,859 |
| 7. Short-term accrued expenses |
|
|
640,780 | 614,994 | 627,130 | 573,402 | 550,628 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 22 | | 47 |
| 11. Other short-term payables |
|
|
51,122 | 49,064 | 143,750 | 20,023 | 4,989 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
49,589 | 47,991 | 61,237 | 49,440 | 47,603 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
595,011 | 580,322 | 621,030 | 614,067 | 612,521 |
| 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 |
|
|
75,425 | 71,700 | 74,958 | 79,229 | 93,521 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
126,701 | 118,024 | 147,829 | 139,133 | 125,937 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
392,021 | 389,380 | 396,974 | 394,251 | 391,528 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
864 | 1,218 | 1,269 | 1,453 | 1,534 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,594,911 | 1,626,085 | 1,572,392 | 1,614,518 | 1,659,352 |
| I. ShareHolder's equity |
|
|
1,594,911 | 1,626,085 | 1,572,392 | 1,614,518 | 1,659,352 |
| 1. Owner's investment capital |
|
|
500,120 | 500,120 | 500,120 | 500,120 | 500,120 |
| 2. Share capital surplus |
|
|
71,770 | 71,770 | 71,770 | 71,770 | 71,770 |
| 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 |
|
|
97,217 | 97,217 | 144,284 | 144,284 | 144,284 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
925,804 | 956,977 | 856,218 | 898,344 | 943,178 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
759,337 | 925,524 | 759,337 | 759,337 | 759,337 |
| - Profit after tax undistributed this period |
|
|
166,467 | 31,453 | 96,881 | 139,006 | 183,840 |
| 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 |
|
|
3,055,666 | 3,057,087 | 3,133,691 | 3,004,628 | 3,065,572 |
There is no report.
|
|