|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,593,155 | 1,119,241 | 546,887 | 559,388 | 765,240 |
| I. Cash and cash equivalents |
|
|
705,793 | 227,951 | 143,158 | 122,780 | 274,263 |
| 1. Cash |
|
|
134,730 | 60,198 | 90,941 | 82,204 | 215,513 |
| 2. Cash equivalents |
|
|
571,063 | 167,753 | 52,217 | 40,576 | 58,750 |
| II. Short-term financial investments |
|
|
38,957 | 465,612 | 21,814 | 29,570 | 34,605 |
| 1. Trading securities |
|
|
21,756 | 21,756 | 21,756 | 21,756 | 21,756 |
| 2. Provision for diminution in value of trading securities |
|
|
-13,831 | -15,477 | -14,574 | -15,371 | -15,136 |
| 3. Investments holding until maturity |
|
|
31,033 | 459,333 | 14,633 | 23,185 | 27,985 |
| III. Short-term receivables |
|
|
645,813 | 233,771 | 114,215 | 139,487 | 202,922 |
| 1. Short-term receivables of customers |
|
|
144,522 | 21,409 | 21,301 | 21,089 | 115,094 |
| 2. Prepayments to suppliers |
|
|
202,511 | 164,366 | 65,276 | 81,588 | 70,286 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
| 6. Other short-term receivables |
|
|
444,440 | 175,054 | 195,308 | 204,679 | 185,212 |
| 7. Provision for doubtful short-term receivables |
|
|
-151,661 | -133,059 | -173,670 | -173,869 | -173,670 |
| IV. Inventories |
|
|
176,240 | 164,164 | 238,043 | 240,368 | 230,780 |
| 1. Inventories |
|
|
278,493 | 266,417 | 340,296 | 342,621 | 333,033 |
| 2. Provision for decline in value of inventories |
|
|
-102,253 | -102,253 | -102,253 | -102,253 | -102,253 |
| V. Other current assets |
|
|
26,352 | 27,744 | 29,658 | 27,182 | 22,670 |
| 1. Short-term prepaid expenses |
|
|
3,368 | 3,191 | 4,344 | 3,057 | 3,446 |
| 2. Deductible VAT |
|
|
13,599 | 15,168 | 15,073 | 14,247 | 9,797 |
| 3. Taxes and the State Receivables |
|
|
9,386 | 9,385 | 10,241 | 9,879 | 9,428 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,724,061 | 3,795,358 | 4,135,581 | 4,128,035 | 4,050,157 |
| I. Long-term receivables |
|
|
227,196 | 213,453 | 639,174 | 638,983 | 566,905 |
| 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 |
|
|
297,599 | 298,448 | 683,557 | 683,366 | 683,289 |
| 6. Provision for doubtful long-term receivables |
|
|
-70,403 | -84,994 | -44,383 | -44,383 | -116,383 |
| II. Fixed assets |
|
|
511,131 | 512,672 | 503,199 | 497,387 | 489,330 |
| 1. Tangible fixed assets |
|
|
453,292 | 454,592 | 445,762 | 440,582 | 433,037 |
| - Cost |
|
|
819,851 | 827,626 | 827,259 | 831,142 | 832,105 |
| - Accumulated depreciation |
|
|
-366,559 | -373,034 | -381,497 | -390,560 | -399,068 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
57,839 | 58,080 | 57,437 | 56,804 | 56,293 |
| - Cost |
|
|
74,940 | 75,452 | 75,452 | 75,452 | 75,569 |
| - Accumulated depreciation |
|
|
-17,101 | -17,372 | -18,015 | -18,648 | -19,276 |
| III. Real Estate Investments |
|
|
22,685 | 22,384 | 22,083 | 21,781 | 21,480 |
| - Cost |
|
|
36,156 | 36,156 | 36,156 | 36,156 | 36,156 |
| - Accumulated depreciation |
|
|
-13,471 | -13,772 | -14,073 | -14,375 | -14,676 |
| IV. Long-term assets in progress |
|
|
287,469 | 285,558 | 210,948 | 211,030 | 211,589 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
287,469 | 285,558 | 210,948 | 211,030 | 211,589 |
| IV. Long-term financial investments |
|
|
167,251 | 2,259,834 | 2,266,802 | 2,271,958 | 2,260,511 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
164,398 | 2,257,026 | 2,266,802 | 2,271,958 | 2,280,657 |
| 3. Other investments in equity instruments |
|
|
18,424 | 18,424 | 18,424 | 18,424 | 18,424 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-15,571 | -15,616 | -18,424 | -18,424 | -38,570 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
466,149 | 501,457 | 456,840 | 452,296 | 466,974 |
| 1. Long-term prepaid expenses |
|
|
465,839 | 462,672 | 456,448 | 451,947 | 466,667 |
| 2. Deferred income tax assets |
|
|
310 | 408 | 391 | 349 | 307 |
| 3. Other long-term assets |
|
|
| 38,377 | | | |
| VI. Goodwills |
|
|
42,179 | | 36,537 | 34,601 | 33,367 |
| TOTAL ASSETS |
|
|
3,317,216 | 4,914,599 | 4,682,468 | 4,687,423 | 4,815,397 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,078,044 | 3,335,389 | 3,154,992 | 3,184,644 | 3,195,895 |
| I. Current liabilities |
|
|
967,054 | 866,211 | 673,300 | 719,613 | 1,077,251 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
25,242 | 161,288 | 148,187 | 179,150 | 133,447 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
90,861 | 23,335 | 20,186 | 21,629 | 256,327 |
| 4. Advances from customers |
|
|
39,488 | 19,249 | 18,629 | 15,477 | 14,593 |
| 5. Taxes and other payables to the State Budget |
|
|
292,530 | 225,411 | 203,079 | 203,204 | 254,969 |
| 6. Payables to employees |
|
|
27,334 | 14,405 | 5,918 | 13,790 | 18,338 |
| 7. Short-term accrued expenses |
|
|
154,458 | 136,109 | 12,019 | 18,633 | 31,643 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
5,829 | 5,775 | 5,770 | 6,264 | 6,038 |
| 11. Other short-term payables |
|
|
324,620 | 259,874 | 248,524 | 249,449 | 349,975 |
| 12. Provision for short term payables |
|
|
592 | 11,657 | 2,306 | 229 | 343 |
| 13. Bonus and welfare fund |
|
|
6,101 | 9,109 | 8,684 | 11,788 | 11,578 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,110,990 | 2,469,178 | 2,481,692 | 2,465,032 | 2,118,644 |
| 1. Long-term payables to sellers |
|
|
3,643 | 3,364 | 3,364 | 3,006 | 3,006 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
730,508 | 711,745 | 719,812 | 720,030 | 547,410 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
132,331 | 1,511,331 | 1,517,331 | 1,502,331 | 1,330,000 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
40,214 | 39,881 | 39,764 | 39,680 | 39,680 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
204,294 | 202,858 | 201,421 | 199,985 | 198,549 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,239,172 | 1,579,210 | 1,527,477 | 1,502,779 | 1,619,502 |
| I. ShareHolder's equity |
|
|
1,239,172 | 1,579,210 | 1,527,477 | 1,502,779 | 1,619,502 |
| 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 | 6,271 | 6,270 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
110,850 | 107,870 | 105,491 | 105,496 | 105,491 |
| 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 |
|
|
-2,595,012 | -2,554,358 | -2,577,669 | -2,574,485 | -2,562,546 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,701,394 | -2,659,819 | -2,576,833 | -2,578,833 | -2,595,403 |
| - Profit after tax undistributed this period |
|
|
106,382 | 105,461 | -836 | 4,348 | 32,857 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
702,719 | 1,005,083 | 979,040 | 951,152 | 1,055,942 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,317,216 | 4,914,599 | 4,682,468 | 4,687,423 | 4,815,397 |
There is no report.
|
|