|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,076,514 | 1,015,764 | 1,151,702 | 1,154,638 | 1,125,846 |
| I. Cash and cash equivalents |
|
|
77,524 | 62,434 | 82,709 | 54,156 | 57,041 |
| 1. Cash |
|
|
37,135 | 21,723 | 43,372 | 14,723 | 17,525 |
| 2. Cash equivalents |
|
|
40,389 | 40,711 | 39,337 | 39,433 | 39,516 |
| II. Short-term financial investments |
|
|
88,792 | 117,410 | 168,341 | 169,247 | 185,072 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
88,792 | 117,410 | 168,341 | 169,247 | 185,072 |
| III. Short-term receivables |
|
|
668,955 | 497,081 | 546,776 | 557,438 | 539,436 |
| 1. Short-term receivables of customers |
|
|
420,200 | 316,095 | 366,371 | 355,279 | 321,504 |
| 2. Prepayments to suppliers |
|
|
120,720 | 100,016 | 100,608 | 122,331 | 110,980 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
50,838 | 42,664 | 52,934 | 54,615 | 52,882 |
| 6. Other short-term receivables |
|
|
160,702 | 111,298 | 124,719 | 98,356 | 122,375 |
| 7. Provision for doubtful short-term receivables |
|
|
-83,505 | -72,992 | -97,856 | -73,143 | -68,305 |
| IV. Inventories |
|
|
194,282 | 267,168 | 298,329 | 323,146 | 268,102 |
| 1. Inventories |
|
|
200,284 | 272,980 | 304,062 | 329,131 | 274,015 |
| 2. Provision for decline in value of inventories |
|
|
-6,002 | -5,813 | -5,733 | -5,984 | -5,913 |
| V. Other current assets |
|
|
46,961 | 71,671 | 55,546 | 50,651 | 76,196 |
| 1. Short-term prepaid expenses |
|
|
11,099 | 20,149 | 9,837 | 3,253 | 5,530 |
| 2. Deductible VAT |
|
|
35,672 | 50,891 | 45,551 | 47,345 | 70,617 |
| 3. Taxes and the State Receivables |
|
|
190 | 630 | 158 | 53 | 50 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,015,784 | 1,019,621 | 1,010,805 | 1,028,064 | 1,034,882 |
| I. Long-term receivables |
|
|
106,163 | 105,551 | 106,327 | 122,432 | 133,224 |
| 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 |
|
|
106,163 | 105,551 | 106,327 | 122,432 | 133,224 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
608,104 | 645,551 | 657,726 | 654,723 | 656,785 |
| 1. Tangible fixed assets |
|
|
473,775 | 510,728 | 520,476 | 516,314 | 503,612 |
| - Cost |
|
|
709,619 | 762,628 | 787,758 | 799,052 | 802,196 |
| - Accumulated depreciation |
|
|
-235,844 | -251,900 | -267,281 | -282,739 | -298,585 |
| 2. Fixed assets of financial leasing |
|
|
42,241 | 41,343 | 44,541 | 46,923 | 62,909 |
| - Cost |
|
|
44,255 | 44,679 | 49,366 | 53,257 | 71,001 |
| - Accumulated depreciation |
|
|
-2,014 | -3,336 | -4,825 | -6,333 | -8,092 |
| 3. Intangible fixed assets |
|
|
92,088 | 93,480 | 92,709 | 91,486 | 90,264 |
| - Cost |
|
|
103,946 | 106,197 | 106,647 | 106,715 | 106,647 |
| - Accumulated depreciation |
|
|
-11,857 | -12,716 | -13,938 | -15,228 | -16,383 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
30,394 | 31,003 | 8,519 | 9,395 | 12,932 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
30,394 | 31,003 | 8,519 | 9,395 | 12,932 |
| IV. Long-term financial investments |
|
|
2,000 | | 2,000 | 2,000 | 2,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
481 | | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-481 | | | | |
| 5. Investments holding until maturity |
|
|
2,000 | | 2,000 | 2,000 | 2,000 |
| V. Total other long-term assets |
|
|
42,129 | 41,144 | 45,029 | 53,477 | 49,072 |
| 1. Long-term prepaid expenses |
|
|
42,129 | 39,144 | 45,029 | 53,477 | 49,072 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| 2,000 | | | |
| VI. Goodwills |
|
|
226,994 | 196,372 | 191,204 | 186,036 | 180,869 |
| TOTAL ASSETS |
|
|
2,092,298 | 2,035,385 | 2,162,507 | 2,182,702 | 2,160,728 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,123,224 | 1,052,280 | 1,160,920 | 1,167,320 | 1,195,583 |
| I. Current liabilities |
|
|
1,013,288 | 955,496 | 1,073,125 | 1,093,493 | 1,110,585 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
708,834 | 737,620 | 833,553 | 856,700 | 881,173 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
119,973 | 77,770 | 81,616 | 107,548 | 68,105 |
| 4. Advances from customers |
|
|
57,587 | 23,947 | 30,234 | 10,868 | 18,889 |
| 5. Taxes and other payables to the State Budget |
|
|
26,442 | 33,464 | 41,418 | 28,342 | 55,785 |
| 6. Payables to employees |
|
|
11,666 | 15,595 | 19,907 | 12,189 | 9,098 |
| 7. Short-term accrued expenses |
|
|
69,035 | 50,182 | 48,766 | 48,864 | 50,289 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,349 | 6,515 | 7,244 | 16,864 | 15,139 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
10,402 | 10,402 | 10,387 | 12,119 | 12,108 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
109,935 | 96,784 | 87,794 | 73,827 | 84,997 |
| 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 |
|
|
| 9 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
80,891 | 71,669 | 60,194 | 46,547 | 61,585 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
29,044 | 25,105 | 27,601 | 27,280 | 23,412 |
| 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 |
|
|
969,075 | 983,105 | 1,001,587 | 1,015,382 | 965,146 |
| I. ShareHolder's equity |
|
|
969,075 | 983,105 | 1,001,587 | 1,015,382 | 965,146 |
| 1. Owner's investment capital |
|
|
629,231 | 629,231 | 629,231 | 629,231 | 653,043 |
| 2. Share capital surplus |
|
|
67,231 | 67,231 | 67,231 | 67,231 | 21,221 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
59,113 | 59,113 | 59,113 | 42,689 | 37,102 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
212,438 | 226,482 | 245,102 | 275,241 | 252,736 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
116,967 | 116,967 | 231,494 | 211,350 | 160,788 |
| - Profit after tax undistributed this period |
|
|
95,470 | 109,515 | 13,609 | 63,891 | 91,948 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,063 | 1,050 | 911 | 991 | 1,045 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,092,298 | 2,035,385 | 2,162,507 | 2,182,702 | 2,160,728 |
There is no report.
|
|