|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,056,457 | 484,308 | 506,236 | 712,994 | 628,394 |
| I. Cash and cash equivalents |
|
|
198,491 | 114,915 | 100,218 | 252,262 | 169,749 |
| 1. Cash |
|
|
58,901 | 73,825 | 81,168 | 213,012 | 66,949 |
| 2. Cash equivalents |
|
|
139,590 | 41,090 | 19,050 | 39,250 | 102,800 |
| II. Short-term financial investments |
|
|
459,333 | 14,633 | 23,185 | 27,985 | 26,035 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
459,333 | 14,633 | 23,185 | 27,985 | 26,035 |
| III. Short-term receivables |
|
|
228,785 | 109,052 | 127,557 | 189,346 | 185,757 |
| 1. Short-term receivables of customers |
|
|
15,658 | 15,276 | 15,202 | 108,780 | 21,892 |
| 2. Prepayments to suppliers |
|
|
164,167 | 65,077 | 80,956 | 70,087 | 66,673 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
8,500 | 8,500 | 8,500 | 8,500 | 10,400 |
| 6. Other short-term receivables |
|
|
173,519 | 193,870 | 196,569 | 175,649 | 266,479 |
| 7. Provision for doubtful short-term receivables |
|
|
-133,059 | -173,670 | -173,670 | -173,670 | -179,687 |
| IV. Inventories |
|
|
151,382 | 225,261 | 235,104 | 226,363 | 229,002 |
| 1. Inventories |
|
|
253,635 | 327,514 | 337,357 | 328,616 | 331,255 |
| 2. Provision for decline in value of inventories |
|
|
-102,253 | -102,253 | -102,253 | -102,253 | -102,253 |
| V. Other current assets |
|
|
18,465 | 20,447 | 20,172 | 17,037 | 17,851 |
| 1. Short-term prepaid expenses |
|
|
3,191 | 4,344 | 4,583 | 3,446 | 4,033 |
| 2. Deductible VAT |
|
|
6,975 | 6,949 | 6,796 | 5,250 | 5,520 |
| 3. Taxes and the State Receivables |
|
|
8,299 | 9,154 | 8,793 | 8,341 | 8,299 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,223,932 | 3,555,883 | 3,541,461 | 3,519,511 | 3,225,279 |
| I. Long-term receivables |
|
|
64,476 | 490,855 | 491,524 | 492,112 | 202,884 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
32,228 | 32,228 | 32,228 | 32,228 | 30,228 |
| 5. Other long-term receivables |
|
|
72,860 | 458,628 | 459,296 | 459,884 | 172,656 |
| 6. Provision for doubtful long-term receivables |
|
|
-40,611 | | | | |
| II. Fixed assets |
|
|
512,672 | 503,199 | 497,387 | 489,330 | 482,880 |
| 1. Tangible fixed assets |
|
|
454,592 | 445,762 | 440,582 | 433,037 | 427,217 |
| - Cost |
|
|
826,247 | 825,880 | 829,763 | 830,726 | 829,444 |
| - Accumulated depreciation |
|
|
-371,655 | -380,118 | -389,181 | -397,689 | -402,227 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
58,080 | 57,437 | 56,804 | 56,293 | 55,663 |
| - Cost |
|
|
75,138 | 75,138 | 75,138 | 75,255 | 75,203 |
| - Accumulated depreciation |
|
|
-17,058 | -17,701 | -18,334 | -18,963 | -19,540 |
| III. Real Estate Investments |
|
|
22,384 | 22,083 | 21,781 | 21,480 | 21,179 |
| - Cost |
|
|
36,156 | 36,156 | 36,156 | 36,156 | 36,156 |
| - Accumulated depreciation |
|
|
-13,772 | -14,073 | -14,375 | -14,676 | -14,977 |
| IV. Long-term assets in progress |
|
|
253,803 | 179,193 | 179,275 | 179,193 | 181,910 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
253,803 | 179,193 | 179,275 | 179,193 | 181,910 |
| IV. Long-term financial investments |
|
|
2,098,819 | 2,095,970 | 2,093,977 | 2,083,645 | 2,085,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,085,000 | 2,085,000 | 2,083,005 | 2,082,746 | |
| 3. Other investments in equity instruments |
|
|
90,665 | 90,665 | 90,665 | 90,665 | 2,101,424 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-76,845 | -79,695 | -79,692 | -89,766 | -16,424 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
231,957 | 227,375 | 222,916 | 220,384 | 219,293 |
| 1. Long-term prepaid expenses |
|
|
231,550 | 226,983 | 222,566 | 220,076 | 219,026 |
| 2. Deferred income tax assets |
|
|
408 | 391 | 349 | 307 | 267 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
39,820 | 37,209 | 34,601 | 33,367 | 32,134 |
| TOTAL ASSETS |
|
|
4,280,389 | 4,040,191 | 4,047,696 | 4,232,505 | 3,853,673 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,483,824 | 2,305,402 | 2,346,169 | 2,359,121 | 1,939,689 |
| I. Current liabilities |
|
|
750,975 | 535,230 | 591,537 | 949,475 | 590,884 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
161,288 | 148,187 | 185,150 | 139,447 | 155,297 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,958 | 17,038 | 18,653 | 253,193 | 25,675 |
| 4. Advances from customers |
|
|
4,883 | 4,263 | 5,657 | 5,311 | 6,396 |
| 5. Taxes and other payables to the State Budget |
|
|
225,382 | 203,071 | 203,152 | 254,959 | 228,917 |
| 6. Payables to employees |
|
|
13,602 | 5,413 | 13,296 | 17,808 | 7,410 |
| 7. Short-term accrued expenses |
|
|
136,109 | 12,019 | 18,633 | 31,643 | 17,927 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
30 | 24 | 519 | 208 | 8 |
| 11. Other short-term payables |
|
|
169,426 | 134,695 | 135,522 | 236,045 | 135,481 |
| 12. Provision for short term payables |
|
|
11,657 | 2,306 | 229 | 343 | 3,387 |
| 13. Bonus and welfare fund |
|
|
8,640 | 8,214 | 10,728 | 10,519 | 10,387 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,732,848 | 1,770,172 | 1,754,632 | 1,409,645 | 1,348,805 |
| 1. Long-term payables to sellers |
|
|
3,364 | 3,364 | 3,006 | 3,006 | 2,626 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
178,273 | 209,714 | 209,616 | 36,960 | 36,673 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,511,331 | 1,517,331 | 1,502,331 | 1,330,000 | 1,270,000 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
39,881 | 39,764 | 39,680 | 39,680 | 39,506 |
| 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 |
|
|
1,796,566 | 1,734,789 | 1,701,527 | 1,873,384 | 1,913,984 |
| I. ShareHolder's equity |
|
|
1,796,566 | 1,734,789 | 1,701,527 | 1,873,384 | 1,913,984 |
| 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
4,983 | 4,983 | 4,984 | 4,983 | 4,983 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
14,414 | 14,414 | 14,419 | 14,414 | 14,414 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
6,330 | 6,330 | 6,330 | 6,330 | 6,330 |
| 11. After tax undistributed profit |
|
|
-593,431 | -646,389 | -654,939 | -548,457 | -485,899 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-748,211 | -626,911 | -628,319 | -628,319 | -628,319 |
| - Profit after tax undistributed this period |
|
|
154,780 | -19,478 | -26,620 | 79,863 | 142,420 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
364,270 | 355,451 | 330,733 | 396,114 | 374,157 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
4,280,389 | 4,040,191 | 4,047,696 | 4,232,505 | 3,853,673 |
There is no report.
|
|