|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,333,827 | 1,305,635 | 1,270,279 | 1,593,155 | 1,119,241 |
| I. Cash and cash equivalents |
|
|
739,576 | 510,034 | 502,109 | 705,793 | 227,951 |
| 1. Cash |
|
|
61,438 | 77,928 | 83,409 | 134,730 | 60,198 |
| 2. Cash equivalents |
|
|
678,138 | 432,106 | 418,700 | 571,063 | 167,753 |
| II. Short-term financial investments |
|
|
16,043 | 123,253 | 132,915 | 38,957 | 465,612 |
| 1. Trading securities |
|
|
21,756 | 21,756 | 21,756 | 21,756 | 21,756 |
| 2. Provision for diminution in value of trading securities |
|
|
-14,044 | -13,534 | -13,279 | -13,831 | -15,477 |
| 3. Investments holding until maturity |
|
|
8,331 | 115,031 | 124,439 | 31,033 | 459,333 |
| III. Short-term receivables |
|
|
372,391 | 468,433 | 427,716 | 645,813 | 233,771 |
| 1. Short-term receivables of customers |
|
|
64,898 | 52,310 | 31,042 | 144,522 | 21,409 |
| 2. Prepayments to suppliers |
|
|
253,298 | 199,320 | 257,276 | 202,511 | 164,366 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
7,400 | 7,400 | 6,000 | 6,000 | 6,000 |
| 6. Other short-term receivables |
|
|
222,506 | 359,625 | 269,157 | 444,440 | 175,054 |
| 7. Provision for doubtful short-term receivables |
|
|
-175,712 | -150,222 | -135,760 | -151,661 | -133,059 |
| IV. Inventories |
|
|
177,562 | 175,093 | 180,804 | 176,240 | 164,164 |
| 1. Inventories |
|
|
279,833 | 277,364 | 283,058 | 278,493 | 266,417 |
| 2. Provision for decline in value of inventories |
|
|
-102,271 | -102,271 | -102,253 | -102,253 | -102,253 |
| V. Other current assets |
|
|
28,255 | 28,823 | 26,734 | 26,352 | 27,744 |
| 1. Short-term prepaid expenses |
|
|
3,905 | 3,734 | 2,512 | 3,368 | 3,191 |
| 2. Deductible VAT |
|
|
14,713 | 14,501 | 14,191 | 13,599 | 15,168 |
| 3. Taxes and the State Receivables |
|
|
9,637 | 10,588 | 10,031 | 9,386 | 9,385 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,658,730 | 1,663,171 | 1,733,392 | 1,724,061 | 3,795,358 |
| I. Long-term receivables |
|
|
139,411 | 155,491 | 227,365 | 227,196 | 213,453 |
| 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 |
|
|
183,795 | 225,894 | 297,768 | 297,599 | 298,448 |
| 6. Provision for doubtful long-term receivables |
|
|
-44,383 | -70,403 | -70,403 | -70,403 | -84,994 |
| II. Fixed assets |
|
|
671,381 | 662,812 | 513,663 | 511,131 | 512,672 |
| 1. Tangible fixed assets |
|
|
611,866 | 603,892 | 455,331 | 453,292 | 454,592 |
| - Cost |
|
|
1,002,198 | 1,003,480 | 816,365 | 819,851 | 827,626 |
| - Accumulated depreciation |
|
|
-390,332 | -399,588 | -361,034 | -366,559 | -373,034 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
59,515 | 58,920 | 58,331 | 57,839 | 58,080 |
| - Cost |
|
|
74,835 | 74,835 | 74,835 | 74,940 | 75,452 |
| - Accumulated depreciation |
|
|
-15,320 | -15,915 | -16,504 | -17,101 | -17,372 |
| III. Real Estate Investments |
|
|
23,589 | 23,288 | 22,987 | 22,685 | 22,384 |
| - Cost |
|
|
36,156 | 36,156 | 36,156 | 36,156 | 36,156 |
| - Accumulated depreciation |
|
|
-12,567 | -12,868 | -13,169 | -13,471 | -13,772 |
| IV. Long-term assets in progress |
|
|
277,421 | 282,517 | 288,990 | 287,469 | 285,558 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
277,421 | 282,517 | 288,990 | 287,469 | 285,558 |
| IV. Long-term financial investments |
|
|
156,823 | 161,510 | 163,574 | 167,251 | 2,259,834 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
152,128 | 156,652 | 158,721 | 164,398 | 2,257,026 |
| 3. Other investments in equity instruments |
|
|
41,204 | 41,204 | 18,424 | 18,424 | 18,424 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-36,508 | -36,346 | -13,571 | -15,571 | -15,616 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
336,797 | 332,820 | 470,452 | 466,149 | 501,457 |
| 1. Long-term prepaid expenses |
|
|
336,617 | 332,637 | 470,111 | 465,839 | 462,672 |
| 2. Deferred income tax assets |
|
|
180 | 183 | 340 | 310 | 408 |
| 3. Other long-term assets |
|
|
| | | | 38,377 |
| VI. Goodwills |
|
|
53,308 | 44,734 | 46,362 | 42,179 | |
| TOTAL ASSETS |
|
|
2,992,557 | 2,968,807 | 3,003,671 | 3,317,216 | 4,914,599 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,925,707 | 1,916,690 | 1,897,423 | 2,078,044 | 3,335,389 |
| I. Current liabilities |
|
|
796,635 | 784,619 | 790,535 | 967,054 | 866,211 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
18,900 | 18,900 | 28,037 | 25,242 | 161,288 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
39,574 | 34,511 | 26,415 | 90,861 | 23,335 |
| 4. Advances from customers |
|
|
43,750 | 41,883 | 41,090 | 39,488 | 19,249 |
| 5. Taxes and other payables to the State Budget |
|
|
208,579 | 201,504 | 212,097 | 292,530 | 225,411 |
| 6. Payables to employees |
|
|
11,923 | 17,178 | 11,455 | 27,334 | 14,405 |
| 7. Short-term accrued expenses |
|
|
141,582 | 140,678 | 137,852 | 154,458 | 136,109 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
8,847 | 8,180 | 5,866 | 5,829 | 5,775 |
| 11. Other short-term payables |
|
|
315,124 | 315,552 | 321,089 | 324,620 | 259,874 |
| 12. Provision for short term payables |
|
|
4,303 | 2,349 | 394 | 592 | 11,657 |
| 13. Bonus and welfare fund |
|
|
4,054 | 3,883 | 6,238 | 6,101 | 9,109 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,129,072 | 1,132,071 | 1,106,888 | 1,110,990 | 2,469,178 |
| 1. Long-term payables to sellers |
|
|
3,923 | 3,923 | 3,643 | 3,643 | 3,364 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
721,024 | 725,436 | 725,973 | 730,508 | 711,745 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
132,331 | 132,331 | 131,431 | 132,331 | 1,511,331 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
63,190 | 63,214 | 40,111 | 40,214 | 39,881 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
208,603 | 207,168 | 205,730 | 204,294 | 202,858 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,066,850 | 1,052,117 | 1,106,248 | 1,239,172 | 1,579,210 |
| I. ShareHolder's equity |
|
|
1,066,850 | 1,052,117 | 1,106,248 | 1,239,172 | 1,579,210 |
| 1. Owner's investment capital |
|
|
3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
6,270 | 6,270 | 6,270 | 6,270 | 6,270 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
110,876 | 110,850 | 110,850 | 110,850 | 107,870 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
14,345 | 14,345 | 14,345 | 14,345 | 14,345 |
| 11. After tax undistributed profit |
|
|
-2,689,992 | -2,693,970 | -2,662,129 | -2,595,012 | -2,554,358 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,729,698 | -2,690,708 | -2,693,732 | -2,701,394 | -2,659,819 |
| - Profit after tax undistributed this period |
|
|
39,706 | -3,263 | 31,604 | 106,382 | 105,461 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
625,352 | 614,622 | 636,912 | 702,719 | 1,005,083 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,992,557 | 2,968,807 | 3,003,671 | 3,317,216 | 4,914,599 |
There is no report.
|
|