|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,237,186 | 6,845,022 | 7,156,771 | 8,495,635 | 8,081,638 |
| I. Cash and cash equivalents |
|
|
1,020,979 | 2,111,875 | 1,563,353 | 1,998,689 | 2,094,636 |
| 1. Cash |
|
|
430,728 | 472,110 | 631,318 | 651,094 | 549,961 |
| 2. Cash equivalents |
|
|
590,252 | 1,639,765 | 932,035 | 1,347,595 | 1,544,676 |
| II. Short-term financial investments |
|
|
1,159,183 | 769,177 | 1,159,828 | 1,331,586 | 1,035,059 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,159,183 | 769,177 | 1,159,828 | 1,331,586 | 1,035,059 |
| III. Short-term receivables |
|
|
2,945,081 | 2,802,529 | 3,052,433 | 3,551,017 | 3,440,050 |
| 1. Short-term receivables of customers |
|
|
1,911,882 | 1,928,827 | 2,019,233 | 2,219,487 | 2,190,979 |
| 2. Prepayments to suppliers |
|
|
292,995 | 217,729 | 285,833 | 398,040 | 318,695 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | 26,901 | 14,500 |
| 5. Receivables on short-term loans |
|
|
296,224 | 288,724 | 278,724 | 413,724 | 409,874 |
| 6. Other short-term receivables |
|
|
453,613 | 379,643 | 481,014 | 505,323 | 518,402 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,632 | -12,396 | -12,371 | -12,458 | -12,400 |
| IV. Inventories |
|
|
871,862 | 921,077 | 1,113,062 | 1,528,607 | 1,429,695 |
| 1. Inventories |
|
|
873,080 | 921,783 | 1,113,614 | 1,528,739 | 1,429,827 |
| 2. Provision for decline in value of inventories |
|
|
-1,218 | -706 | -552 | -132 | -132 |
| V. Other current assets |
|
|
240,080 | 240,366 | 268,095 | 85,735 | 82,197 |
| 1. Short-term prepaid expenses |
|
|
11,046 | 12,613 | 14,000 | 19,863 | 15,377 |
| 2. Deductible VAT |
|
|
227,630 | 226,424 | 251,996 | 64,381 | 65,554 |
| 3. Taxes and the State Receivables |
|
|
1,404 | 1,330 | 2,099 | 1,491 | 1,267 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,568,453 | 13,379,881 | 13,257,783 | 13,162,075 | 12,939,751 |
| I. Long-term receivables |
|
|
9,387 | 14,779 | 20,919 | 27,508 | 27,508 |
| 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 |
|
|
9,387 | 14,779 | 20,919 | 27,508 | 27,508 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
10,937,932 | 10,744,897 | 10,588,556 | 10,464,344 | 10,258,568 |
| 1. Tangible fixed assets |
|
|
9,681,142 | 9,503,811 | 9,363,866 | 9,255,612 | 9,065,117 |
| - Cost |
|
|
12,399,096 | 12,403,097 | 12,439,675 | 12,510,657 | 12,534,660 |
| - Accumulated depreciation |
|
|
-2,717,954 | -2,899,286 | -3,075,810 | -3,255,045 | -3,469,543 |
| 2. Fixed assets of financial leasing |
|
|
5,085 | 4,905 | 4,725 | 4,546 | 4,366 |
| - Cost |
|
|
5,791 | 5,791 | 5,791 | 5,791 | 5,791 |
| - Accumulated depreciation |
|
|
-706 | -886 | -1,066 | -1,246 | -1,425 |
| 3. Intangible fixed assets |
|
|
1,251,705 | 1,236,181 | 1,219,965 | 1,204,186 | 1,189,085 |
| - Cost |
|
|
1,382,314 | 1,382,966 | 1,382,369 | 1,382,480 | 1,383,299 |
| - Accumulated depreciation |
|
|
-130,609 | -146,785 | -162,404 | -178,294 | -194,214 |
| III. Real Estate Investments |
|
|
230,852 | 145,675 | 131,415 | 126,757 | 122,088 |
| - Cost |
|
|
654,785 | 558,088 | 544,807 | 544,807 | 544,807 |
| - Accumulated depreciation |
|
|
-423,934 | -412,413 | -413,392 | -418,050 | -422,719 |
| IV. Long-term assets in progress |
|
|
87,317 | 106,504 | 140,105 | 324,579 | 345,165 |
| 1. Costs of long-term production, business in progress |
|
|
| | | 190,903 | 192,928 |
| 2. Costs of construction in progress |
|
|
87,317 | 106,504 | 140,105 | 133,677 | 152,237 |
| IV. Long-term financial investments |
|
|
1,603,098 | 1,606,570 | 1,655,674 | 1,669,375 | 1,656,397 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,601,661 | 1,605,354 | 1,654,458 | 1,668,159 | 1,655,181 |
| 3. Other investments in equity instruments |
|
|
4,822 | 4,822 | 4,822 | 4,822 | 4,822 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,386 | -3,606 | -3,606 | -3,606 | -3,606 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
474,752 | 545,114 | 513,546 | 350,716 | 340,003 |
| 1. Long-term prepaid expenses |
|
|
434,486 | 508,662 | 477,546 | 293,212 | 284,305 |
| 2. Deferred income tax assets |
|
|
37,971 | 34,253 | 33,768 | 31,494 | 29,624 |
| 3. Other long-term assets |
|
|
2,294 | 2,199 | 2,232 | 26,010 | 26,074 |
| VI. Goodwills |
|
|
225,116 | 216,342 | 207,568 | 198,795 | 190,021 |
| TOTAL ASSETS |
|
|
19,805,639 | 20,224,904 | 20,414,554 | 21,657,709 | 21,021,389 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
12,669,506 | 12,957,497 | 13,059,873 | 14,260,973 | 13,394,646 |
| I. Current liabilities |
|
|
4,195,775 | 4,708,675 | 5,014,130 | 6,088,684 | 5,254,624 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,270,678 | 2,838,478 | 3,131,562 | 3,530,626 | 3,332,473 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
887,395 | 1,048,905 | 876,312 | 1,144,046 | 941,185 |
| 4. Advances from customers |
|
|
269,350 | 137,432 | 235,767 | 310,540 | 293,890 |
| 5. Taxes and other payables to the State Budget |
|
|
168,152 | 133,637 | 138,345 | 659,412 | 216,443 |
| 6. Payables to employees |
|
|
31,056 | 60,057 | 44,254 | 77,925 | 77,399 |
| 7. Short-term accrued expenses |
|
|
249,256 | 191,532 | 266,929 | 103,886 | 138,061 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | 9,925 | | |
| 10. Short-term unrealized Revenue |
|
|
3,022 | 5,624 | 5,492 | 5,332 | 6,955 |
| 11. Other short-term payables |
|
|
121,596 | 95,793 | 119,271 | 65,291 | 58,048 |
| 12. Provision for short term payables |
|
|
9,591 | 12,524 | 12,362 | 9,075 | 12,967 |
| 13. Bonus and welfare fund |
|
|
185,679 | 184,693 | 173,912 | 182,551 | 177,204 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,473,731 | 8,248,821 | 8,045,743 | 8,172,289 | 8,140,022 |
| 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 |
|
|
11,405 | 10,813 | 10,679 | 11,352 | 11,681 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,129,385 | 7,902,006 | 7,701,117 | 7,822,803 | 7,796,420 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
308,444 | 304,988 | 302,075 | 298,851 | 299,021 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
23,243 | 31,014 | 30,947 | 38,475 | 32,092 |
| 11. Long-term unrealized revenue |
|
|
1,254 | | 927 | 808 | 808 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
7,136,133 | 7,267,407 | 7,354,681 | 7,396,736 | 7,626,743 |
| I. ShareHolder's equity |
|
|
7,136,133 | 7,267,407 | 7,354,681 | 7,396,736 | 7,626,743 |
| 1. Owner's investment capital |
|
|
2,704,330 | 3,109,956 | 3,109,956 | 3,109,956 | 3,109,956 |
| 2. Share capital surplus |
|
|
711,137 | 711,137 | 711,137 | 711,137 | 711,137 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
46,847 | 46,847 | 46,847 | 50,847 | 50,847 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
708 | 708 | 708 | 708 | 708 |
| 7. Differences upon foreign exchange rate |
|
|
163 | 105 | 238 | -4,054 | -3,636 |
| 8. Investment and development funds |
|
|
292,725 | 292,725 | 292,999 | 287,999 | 298,849 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
65,404 | 65,404 | 65,404 | 65,404 | 65,404 |
| 11. After tax undistributed profit |
|
|
1,289,251 | 955,922 | 1,036,075 | 1,075,748 | 1,221,875 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,223,920 | 819,716 | 955,524 | 838,493 | 825,030 |
| - Profit after tax undistributed this period |
|
|
65,331 | 136,206 | 80,551 | 237,255 | 396,845 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,025,568 | 2,084,604 | 2,091,318 | 2,098,992 | 2,171,604 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
19,805,639 | 20,224,904 | 20,414,554 | 21,657,709 | 21,021,389 |
There is no report.
|
|