|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
11,431,929 | 12,082,562 | 11,615,760 | 12,960,105 | 11,535,215 |
| I. Cash and cash equivalents |
|
|
549,689 | 498,816 | 484,626 | 896,148 | 1,661,538 |
| 1. Cash |
|
|
399,689 | 498,816 | 484,626 | 896,148 | 1,661,538 |
| 2. Cash equivalents |
|
|
150,000 | | | | |
| II. Short-term financial investments |
|
|
720,000 | 1,000,067 | 990,100 | 810,100 | 100,170 |
| 1. Trading securities |
|
|
| | 990,100 | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
720,000 | 1,000,067 | | 810,100 | 100,170 |
| III. Short-term receivables |
|
|
318,431 | 382,804 | 340,517 | 217,023 | 178,219 |
| 1. Short-term receivables of customers |
|
|
77,174 | 60,018 | 61,943 | 69,278 | 93,420 |
| 2. Prepayments to suppliers |
|
|
26,955 | 55,784 | 63,011 | 25,336 | 29,770 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
180,000 | 202,000 | 165,000 | 90,000 | 40,000 |
| 6. Other short-term receivables |
|
|
37,165 | 69,854 | 55,359 | 37,460 | 20,079 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,863 | -4,853 | -4,797 | -5,050 | -5,050 |
| IV. Inventories |
|
|
9,766,979 | 10,126,952 | 9,709,322 | 10,940,938 | 9,511,112 |
| 1. Inventories |
|
|
9,771,539 | 10,131,421 | 9,713,633 | 10,944,749 | 9,516,923 |
| 2. Provision for decline in value of inventories |
|
|
-4,560 | -4,469 | -4,311 | -3,811 | -5,811 |
| V. Other current assets |
|
|
76,830 | 73,922 | 91,195 | 95,896 | 84,177 |
| 1. Short-term prepaid expenses |
|
|
72,077 | 70,369 | 87,664 | 94,051 | 82,977 |
| 2. Deductible VAT |
|
|
4,656 | 3,553 | 3,530 | 1,845 | 1,200 |
| 3. Taxes and the State Receivables |
|
|
97 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,398,899 | 1,410,292 | 1,439,403 | 1,365,202 | 1,433,714 |
| I. Long-term receivables |
|
|
96,807 | 100,634 | 102,535 | | 104,808 |
| 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 |
|
|
96,807 | 100,634 | 102,535 | | 104,808 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
885,404 | 877,944 | 877,758 | 882,715 | 867,206 |
| 1. Tangible fixed assets |
|
|
247,037 | 243,908 | 248,019 | 256,374 | 245,270 |
| - Cost |
|
|
695,805 | 707,827 | 725,078 | 747,571 | 751,903 |
| - Accumulated depreciation |
|
|
-448,768 | -463,919 | -477,059 | -491,197 | -506,633 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
638,367 | 634,036 | 629,739 | 626,341 | 621,936 |
| - Cost |
|
|
707,011 | 707,011 | 707,045 | 708,072 | 708,107 |
| - Accumulated depreciation |
|
|
-68,644 | -72,975 | -77,306 | -81,731 | -86,171 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
29,129 | 29,016 | 28,892 | 29,100 | 29,008 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
29,129 | 29,016 | 28,892 | 29,100 | 29,008 |
| IV. Long-term financial investments |
|
|
| 3,980 | 3,980 | 3,980 | 3,980 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 3,980 | | | |
| 3. Other investments in equity instruments |
|
|
395,272 | 395,272 | 399,252 | 399,252 | 399,252 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-395,272 | -395,272 | -395,272 | -395,272 | -395,272 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
387,559 | 398,718 | 426,237 | 449,406 | 428,712 |
| 1. Long-term prepaid expenses |
|
|
267,471 | 279,274 | 306,516 | 329,182 | 308,751 |
| 2. Deferred income tax assets |
|
|
120,088 | 119,443 | 119,721 | 120,224 | 119,961 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
12,830,828 | 13,492,854 | 13,055,163 | 14,325,307 | 12,968,929 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,638,140 | 4,298,800 | 3,618,164 | 4,623,377 | 2,494,545 |
| I. Current liabilities |
|
|
3,621,993 | 4,288,834 | 3,608,198 | 4,613,957 | 2,485,164 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,674,561 | 2,246,152 | 1,714,452 | 2,384,288 | 363,505 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
513,546 | 339,324 | 127,850 | 254,518 | 333,627 |
| 4. Advances from customers |
|
|
249,385 | 143,469 | 165,340 | 212,784 | 367,133 |
| 5. Taxes and other payables to the State Budget |
|
|
240,334 | 244,959 | 268,117 | 344,288 | 299,915 |
| 6. Payables to employees |
|
|
608,102 | 810 | 486,273 | 873,098 | 511,134 |
| 7. Short-term accrued expenses |
|
|
72,694 | 707,497 | 428,081 | 110,233 | 138,206 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 3,807 | | | |
| 11. Other short-term payables |
|
|
72,641 | 321,745 | 140,940 | 232,388 | 285,897 |
| 12. Provision for short term payables |
|
|
31,976 | 31,976 | 31,976 | 29,061 | 29,061 |
| 13. Bonus and welfare fund |
|
|
158,755 | 249,096 | 245,170 | 173,297 | 156,686 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
16,147 | 9,966 | 9,966 | 9,421 | 9,381 |
| 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 |
|
|
219 | 219 | 219 | 219 | 179 |
| 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 |
|
|
9,747 | 9,747 | 9,747 | 9,202 | 9,202 |
| 11. Long-term unrealized revenue |
|
|
6,182 | | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
9,192,688 | 9,194,055 | 9,436,999 | 9,806,566 | 10,474,384 |
| I. ShareHolder's equity |
|
|
9,192,688 | 9,194,055 | 9,436,999 | 9,806,566 | 10,474,384 |
| 1. Owner's investment capital |
|
|
3,281,692 | 3,281,692 | 3,281,692 | 3,281,692 | 3,347,292 |
| 2. Share capital surplus |
|
|
1,431,400 | 1,851,376 | 1,851,376 | 1,851,376 | 1,916,908 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-3,384 | -3,384 | -3,384 | -3,384 | -3,384 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,212,121 | 1,936,398 | 1,936,398 | 1,936,398 | 1,936,398 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,270,860 | 2,127,973 | 2,370,918 | 2,740,484 | 3,277,171 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,522,266 | 1,041,790 | 1,031,400 | 769,000 | 2,539,364 |
| - Profit after tax undistributed this period |
|
|
748,594 | 1,086,183 | 1,339,518 | 1,971,484 | 737,807 |
| 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 |
|
|
12,830,828 | 13,492,854 | 13,055,163 | 14,429,943 | 12,968,929 |
There is no report.
|
|