|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
28,965,630 | 23,921,695 | 23,449,749 | 19,864,529 | 23,815,422 |
| I. Cash and cash equivalents |
|
|
3,935,234 | 5,789,871 | 5,318,767 | 3,002,764 | 6,516,825 |
| 1. Cash |
|
|
154,700 | 159,898 | 127,893 | 106,724 | 89,434 |
| 2. Cash equivalents |
|
|
3,780,533 | 5,629,973 | 5,190,873 | 2,896,040 | 6,427,391 |
| II. Short-term financial investments |
|
|
4,426,225 | 4,908,123 | 2,853,340 | 2,777,356 | 1,713,003 |
| 1. Trading securities |
|
|
1,216,544 | 2,592,780 | 1,216,544 | 1,216,544 | 1,216,544 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,209,681 | 2,315,343 | 1,636,796 | 1,560,812 | 496,459 |
| III. Short-term receivables |
|
|
18,139,856 | 10,989,266 | 12,781,745 | 11,593,704 | 12,875,894 |
| 1. Short-term receivables of customers |
|
|
892,896 | 1,068,838 | 1,201,312 | 975,788 | 966,814 |
| 2. Prepayments to suppliers |
|
|
314,770 | 297,602 | 315,619 | 313,950 | 312,567 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
3,307,431 | 3,492,431 | 4,963,431 | 3,871,431 | 4,321,431 |
| 6. Other short-term receivables |
|
|
13,624,759 | 6,130,395 | 6,301,384 | 6,432,536 | 7,275,082 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
2,397,895 | 2,178,374 | 2,438,725 | 2,424,943 | 2,651,647 |
| 1. Inventories |
|
|
2,429,638 | 2,220,501 | 2,472,980 | 2,461,099 | 2,693,036 |
| 2. Provision for decline in value of inventories |
|
|
-31,743 | -42,126 | -34,255 | -36,156 | -41,389 |
| V. Other current assets |
|
|
66,421 | 56,061 | 57,173 | 65,761 | 58,052 |
| 1. Short-term prepaid expenses |
|
|
24,172 | 15,261 | 18,746 | 24,728 | 16,973 |
| 2. Deductible VAT |
|
|
37,520 | 37,879 | 38,233 | 38,201 | 38,886 |
| 3. Taxes and the State Receivables |
|
|
4,730 | 2,921 | 194 | 2,833 | 2,194 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
8,806,643 | 16,630,994 | 16,761,833 | 21,958,999 | 21,935,687 |
| I. Long-term receivables |
|
|
1,504,520 | 9,338,161 | 9,506,301 | 14,821,482 | 14,782,128 |
| 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 |
|
|
1,504,520 | 9,338,161 | 9,506,301 | 14,821,482 | 14,782,128 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
5,246,951 | 5,552,375 | 5,478,564 | 5,427,056 | 5,369,295 |
| 1. Tangible fixed assets |
|
|
4,468,861 | 4,789,111 | 4,721,573 | 4,683,183 | 4,640,457 |
| - Cost |
|
|
9,211,430 | 9,619,244 | 9,665,448 | 9,768,073 | 9,866,470 |
| - Accumulated depreciation |
|
|
-4,742,569 | -4,830,133 | -4,943,875 | -5,084,890 | -5,226,013 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
778,089 | 763,264 | 756,991 | 743,873 | 728,838 |
| - Cost |
|
|
2,398,023 | 2,397,934 | 2,406,358 | 2,408,309 | 2,408,309 |
| - Accumulated depreciation |
|
|
-1,619,934 | -1,634,670 | -1,649,367 | -1,664,436 | -1,679,471 |
| III. Real Estate Investments |
|
|
6,154 | 5,750 | 5,346 | 4,942 | 4,546 |
| - Cost |
|
|
18,628 | 18,628 | 18,628 | 18,628 | 18,628 |
| - Accumulated depreciation |
|
|
-12,474 | -12,878 | -13,282 | -13,686 | -14,082 |
| IV. Long-term assets in progress |
|
|
625,537 | 275,199 | 291,758 | 255,044 | 240,494 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
625,537 | 275,199 | 291,758 | 255,044 | 240,494 |
| IV. Long-term financial investments |
|
|
269,858 | 294,757 | 293,912 | 311,450 | 328,988 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
269,858 | 294,757 | 293,912 | 311,450 | 328,988 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,022,207 | 1,039,086 | 1,066,036 | 1,024,859 | 1,101,821 |
| 1. Long-term prepaid expenses |
|
|
645,204 | 644,959 | 638,227 | 646,530 | 679,693 |
| 2. Deferred income tax assets |
|
|
377,003 | 394,127 | 427,809 | 378,330 | 422,128 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
131,417 | 125,666 | 119,916 | 114,165 | 108,415 |
| TOTAL ASSETS |
|
|
37,772,273 | 40,552,689 | 40,211,582 | 41,823,528 | 45,751,109 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
13,663,840 | 14,177,130 | 12,119,488 | 11,941,501 | 29,906,494 |
| I. Current liabilities |
|
|
13,100,814 | 13,728,747 | 11,757,568 | 11,669,851 | 29,447,808 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
7,719,769 | 8,468,803 | 7,051,902 | 6,941,112 | 8,682,151 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,710,621 | 2,023,712 | 1,699,215 | 1,800,447 | 1,897,676 |
| 4. Advances from customers |
|
|
49,412 | 66,138 | 58,938 | 77,753 | 92,039 |
| 5. Taxes and other payables to the State Budget |
|
|
989,605 | 593,032 | 342,488 | 405,958 | 895,325 |
| 6. Payables to employees |
|
|
95,177 | 280 | 96,963 | 103,487 | 95,990 |
| 7. Short-term accrued expenses |
|
|
2,333,021 | 2,385,301 | 2,339,355 | 2,147,576 | 2,576,170 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
175,333 | 163,607 | 140,832 | 165,643 | 15,180,583 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
27,876 | 27,876 | 27,876 | 27,876 | 27,876 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
563,026 | 448,383 | 361,920 | 271,650 | 458,687 |
| 1. Long-term payables to sellers |
|
|
21,614 | 19,289 | 19,289 | 17,053 | 17,053 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
31,071 | 30,438 | 30,115 | 29,942 | 30,380 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
339,052 | 227,388 | 142,563 | 57,739 | 246,800 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
159,593 | 159,915 | 157,409 | 155,123 | 152,633 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
11,697 | 11,354 | 12,544 | 11,794 | 11,821 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
24,108,433 | 26,375,559 | 28,092,094 | 29,882,026 | 15,844,614 |
| I. ShareHolder's equity |
|
|
24,108,433 | 26,375,559 | 28,092,094 | 29,882,026 | 15,844,614 |
| 1. Owner's investment capital |
|
|
7,274,619 | 7,274,619 | 7,284,225 | 7,284,225 | 7,355,532 |
| 2. Share capital surplus |
|
|
3,610,329 | 3,610,329 | 3,648,755 | 3,648,755 | 3,648,755 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
-265,776 | -265,776 | -265,776 | -265,776 | -265,776 |
| 5. Treasury shares |
|
|
-994,666 | -994,666 | -994,666 | -994,666 | -994,666 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
6,638 | 8,324 | 7,472 | 8,522 | 11,086 |
| 8. Investment and development funds |
|
|
22,732 | 22,732 | 22,732 | 22,732 | 22,732 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
13,849,448 | 16,124,128 | 17,769,309 | 19,525,894 | 5,477,988 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
9,038,964 | 9,038,964 | 16,124,128 | 16,124,128 | 3,924 |
| - Profit after tax undistributed this period |
|
|
4,810,484 | 7,085,164 | 1,645,181 | 3,401,766 | 5,474,064 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
605,109 | 595,870 | 620,042 | 652,340 | 588,963 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
37,772,273 | 40,552,689 | 40,211,582 | 41,823,528 | 45,751,109 |
There is no report.
|
|