|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,790,998 | 3,511,522 | 5,595,279 | 6,395,781 | 5,912,036 |
| I. Cash and cash equivalents |
|
|
1,153 | 6,969 | 35,711 | 3,061 | 56,958 |
| 1. Cash |
|
|
1,153 | 6,969 | 15,712 | 3,061 | 6,958 |
| 2. Cash equivalents |
|
|
| | 19,999 | | 50,000 |
| II. Short-term financial investments |
|
|
2,100,391 | 1,204,391 | 2,017,441 | 2,576,441 | 2,273,491 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,100,391 | 1,204,391 | 2,017,441 | 2,576,441 | 2,273,491 |
| III. Short-term receivables |
|
|
2,346,415 | 1,745,556 | 2,977,237 | 3,264,014 | 2,997,185 |
| 1. Short-term receivables of customers |
|
|
2,250,028 | 1,708,021 | 2,938,347 | 3,208,068 | 2,941,805 |
| 2. Prepayments to suppliers |
|
|
2,668 | | | 2,233 | |
| 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 |
|
|
93,719 | 61,850 | 63,206 | 78,029 | 79,697 |
| 7. Provision for doubtful short-term receivables |
|
|
| -24,316 | -24,316 | -24,316 | -24,316 |
| IV. Inventories |
|
|
260,357 | 334,516 | 332,434 | 333,487 | 332,600 |
| 1. Inventories |
|
|
260,357 | 334,516 | 332,434 | 333,487 | 332,600 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
82,683 | 220,091 | 232,456 | 218,779 | 251,802 |
| 1. Short-term prepaid expenses |
|
|
4,696 | 9,876 | 13,071 | 651 | 4,749 |
| 2. Deductible VAT |
|
|
77,987 | 210,215 | 219,385 | 218,128 | 247,052 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,680,045 | 4,698,804 | 4,269,456 | 4,003,793 | 4,102,699 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,125,204 | 1,954,468 | 1,782,887 | 1,613,316 | 1,441,669 |
| 1. Tangible fixed assets |
|
|
2,103,601 | 1,932,413 | 1,760,872 | 1,591,341 | 1,419,618 |
| - Cost |
|
|
11,329,817 | 11,330,247 | 11,330,424 | 11,332,543 | 11,332,540 |
| - Accumulated depreciation |
|
|
-9,226,216 | -9,397,834 | -9,569,552 | -9,741,202 | -9,912,922 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
21,603 | 22,055 | 22,015 | 21,975 | 22,051 |
| - Cost |
|
|
30,999 | 31,479 | 31,479 | 31,479 | 31,603 |
| - Accumulated depreciation |
|
|
-9,396 | -9,424 | -9,464 | -9,504 | -9,552 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 1,877 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 1,877 | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 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 |
|
|
1,554,841 | 2,744,336 | 2,484,691 | 2,390,477 | 2,661,031 |
| 1. Long-term prepaid expenses |
|
|
1,554,841 | 2,744,336 | 2,484,691 | 2,390,477 | 2,661,031 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
8,471,044 | 8,210,326 | 9,864,735 | 10,399,574 | 10,014,735 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
4,112,484 | 4,234,149 | 5,794,523 | 6,285,057 | 5,836,201 |
| I. Current liabilities |
|
|
4,112,484 | 4,234,149 | 5,794,523 | 6,285,057 | 5,836,201 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,200,000 | 686,263 | 1,307,943 | 1,424,708 | 996,393 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,679,947 | 2,484,133 | 3,317,726 | 3,683,738 | 3,686,607 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
49,968 | 9,836 | 8,227 | 14,550 | 20,803 |
| 6. Payables to employees |
|
|
31,836 | 12 | 1,794 | 16,086 | 17,650 |
| 7. Short-term accrued expenses |
|
|
1,085,356 | 999,239 | 1,083,275 | 1,075,463 | 1,053,313 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
49,856 | 49,202 | 49,107 | 49,090 | 49,030 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
15,520 | 5,466 | 26,450 | 21,423 | 12,406 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 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 |
|
|
4,358,560 | 3,976,177 | 4,070,212 | 4,114,517 | 4,178,534 |
| I. ShareHolder's equity |
|
|
4,358,560 | 3,976,177 | 4,070,212 | 4,114,517 | 4,178,534 |
| 1. Owner's investment capital |
|
|
2,878,760 | 2,878,760 | 2,878,760 | 2,878,760 | 2,878,760 |
| 2. Share capital surplus |
|
|
-458 | -458 | -458 | -458 | -458 |
| 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 |
|
|
226,066 | 226,066 | 226,066 | 226,066 | 226,066 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,254,192 | 871,809 | 965,844 | 1,010,149 | 1,074,165 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
758,404 | 1,029,968 | 1,001,818 | 1,001,818 | 1,001,818 |
| - Profit after tax undistributed this period |
|
|
495,788 | -158,159 | -35,974 | 8,331 | 72,348 |
| 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 |
|
|
8,471,044 | 8,210,326 | 9,864,735 | 10,399,574 | 10,014,735 |
There is no report.
|
|