|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,479,611 | 2,579,976 | 2,522,160 | 2,431,736 | 2,050,829 |
| I. Cash and cash equivalents |
|
|
150,341 | 160,882 | 181,135 | 294,901 | 207,327 |
| 1. Cash |
|
|
128,079 | 150,336 | 176,018 | 277,784 | 201,207 |
| 2. Cash equivalents |
|
|
22,261 | 10,546 | 5,117 | 17,117 | 6,120 |
| II. Short-term financial investments |
|
|
35,700 | 46,200 | 35,200 | 26,200 | 37,317 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
35,700 | 46,200 | 35,200 | 26,200 | 37,317 |
| III. Short-term receivables |
|
|
1,425,904 | 1,545,529 | 1,534,390 | 1,323,917 | 990,044 |
| 1. Short-term receivables of customers |
|
|
584,467 | 590,081 | 574,117 | 497,787 | 576,951 |
| 2. Prepayments to suppliers |
|
|
52,716 | 48,734 | 62,141 | 89,818 | 71,604 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
563,544 | 521,845 | 637,160 | 567,561 | 655,556 |
| 6. Other short-term receivables |
|
|
239,465 | 399,378 | 275,331 | 351,899 | 238,319 |
| 7. Provision for doubtful short-term receivables |
|
|
-14,287 | -14,509 | -14,359 | -183,147 | -552,386 |
| IV. Inventories |
|
|
825,100 | 789,221 | 736,109 | 748,423 | 776,335 |
| 1. Inventories |
|
|
828,656 | 791,512 | 738,121 | 753,653 | 782,059 |
| 2. Provision for decline in value of inventories |
|
|
-3,556 | -2,291 | -2,011 | -5,229 | -5,725 |
| V. Other current assets |
|
|
42,565 | 38,144 | 35,326 | 38,294 | 39,808 |
| 1. Short-term prepaid expenses |
|
|
17,448 | 13,850 | 11,084 | 13,815 | 15,551 |
| 2. Deductible VAT |
|
|
2,937 | 2,771 | 2,579 | 2,759 | 2,261 |
| 3. Taxes and the State Receivables |
|
|
22,180 | 21,522 | 21,663 | 21,721 | 21,995 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,576,522 | 2,307,907 | 2,209,068 | 2,158,265 | 1,789,778 |
| I. Long-term receivables |
|
|
683,108 | 648,575 | 630,206 | 627,206 | 289,987 |
| 1. Long-term customer's receivables |
|
|
12,712 | | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
670,396 | 648,575 | 630,206 | 627,206 | 626,987 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | -337,000 |
| II. Fixed assets |
|
|
1,126,107 | 1,013,466 | 983,651 | 964,146 | 942,079 |
| 1. Tangible fixed assets |
|
|
978,091 | 867,913 | 846,399 | 828,166 | 808,388 |
| - Cost |
|
|
1,549,615 | 1,394,611 | 1,390,143 | 1,390,655 | 1,387,956 |
| - Accumulated depreciation |
|
|
-571,524 | -526,698 | -543,744 | -562,489 | -579,569 |
| 2. Fixed assets of financial leasing |
|
|
22,679 | 22,254 | 21,829 | 21,404 | 20,979 |
| - Cost |
|
|
22,962 | 22,962 | 22,962 | 22,962 | 22,962 |
| - Accumulated depreciation |
|
|
-283 | -708 | -1,133 | -1,558 | -1,983 |
| 3. Intangible fixed assets |
|
|
125,337 | 123,299 | 115,423 | 114,575 | 112,712 |
| - Cost |
|
|
166,904 | 166,861 | 160,328 | 161,348 | 161,411 |
| - Accumulated depreciation |
|
|
-41,567 | -43,561 | -44,905 | -46,773 | -48,699 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
162,121 | 150,503 | 104,560 | 83,676 | 85,570 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
162,121 | 150,503 | 104,560 | 83,676 | 85,570 |
| IV. Long-term financial investments |
|
|
163,613 | 143,945 | 150,773 | 165,396 | 168,915 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
107,093 | 87,425 | 94,253 | 102,608 | 106,128 |
| 3. Other investments in equity instruments |
|
|
68,123 | 68,123 | 68,123 | 68,123 | 68,123 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-11,603 | -11,603 | -11,603 | -5,336 | -5,336 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
249,267 | 253,664 | 244,839 | 225,518 | 213,619 |
| 1. Long-term prepaid expenses |
|
|
244,169 | 249,124 | 240,359 | 221,235 | 209,218 |
| 2. Deferred income tax assets |
|
|
5,098 | 4,539 | 4,480 | 4,283 | 4,401 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
192,307 | 97,754 | 95,039 | 92,324 | 89,608 |
| TOTAL ASSETS |
|
|
5,056,132 | 4,887,883 | 4,731,228 | 4,590,001 | 3,840,607 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,143,521 | 2,027,740 | 1,914,681 | 1,946,333 | 1,929,825 |
| I. Current liabilities |
|
|
1,657,695 | 1,639,930 | 1,566,755 | 1,647,482 | 1,658,771 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
946,166 | 1,061,256 | 1,043,417 | 1,146,259 | 1,203,430 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
554,385 | 439,594 | 366,733 | 359,122 | 325,379 |
| 4. Advances from customers |
|
|
40,467 | 27,417 | 26,397 | 27,980 | 29,495 |
| 5. Taxes and other payables to the State Budget |
|
|
25,036 | 26,819 | 27,856 | 26,842 | 15,469 |
| 6. Payables to employees |
|
|
11,079 | 8,739 | 18,224 | 21,154 | 9,127 |
| 7. Short-term accrued expenses |
|
|
56,018 | 43,397 | 62,161 | 45,087 | 47,130 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 55 | 13 | 106 | 98 |
| 11. Other short-term payables |
|
|
25,165 | 25,943 | 16,192 | 15,774 | 26,816 |
| 12. Provision for short term payables |
|
|
-218 | | | 162 | 1,828 |
| 13. Bonus and welfare fund |
|
|
-402 | 6,710 | 5,764 | 4,995 | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
485,826 | 387,810 | 347,926 | 298,851 | 271,055 |
| 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 |
|
|
| 280 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
373,135 | 312,690 | 289,887 | 234,914 | 205,270 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
107,030 | 69,625 | 52,673 | 58,174 | 60,321 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
5,662 | 5,215 | 5,366 | 5,763 | 5,463 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,912,611 | 2,860,143 | 2,816,547 | 2,643,668 | 1,910,782 |
| I. ShareHolder's equity |
|
|
2,912,611 | 2,860,143 | 2,816,547 | 2,643,668 | 1,910,782 |
| 1. Owner's investment capital |
|
|
1,197,843 | 1,197,843 | 1,197,843 | 1,197,843 | 1,197,843 |
| 2. Share capital surplus |
|
|
426,599 | 426,599 | 426,599 | 426,599 | 426,599 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
-3,772 | -3,772 | -3,772 | -3,772 | -3,772 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
69,832 | 70,988 | 70,988 | 70,988 | 70,988 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,153,178 | 1,132,042 | 1,083,720 | 908,464 | 194,678 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,160,538 | 1,155,406 | 1,157,727 | 1,158,047 | 219,367 |
| - Profit after tax undistributed this period |
|
|
-7,360 | -23,364 | -74,007 | -249,583 | -24,689 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
68,932 | 36,443 | 41,169 | 43,546 | 24,446 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,056,132 | 4,887,883 | 4,731,228 | 4,590,001 | 3,840,607 |
There is no report.
|
|