|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,649,344 | 4,750,367 | 4,727,834 | 4,750,491 | 4,554,741 |
| I. Cash and cash equivalents |
|
|
353,656 | 306,330 | 298,669 | 287,772 | 266,859 |
| 1. Cash |
|
|
286,481 | 249,067 | 251,211 | 222,889 | 202,934 |
| 2. Cash equivalents |
|
|
67,175 | 57,263 | 47,458 | 64,883 | 63,926 |
| II. Short-term financial investments |
|
|
326,328 | 320,328 | 306,954 | 304,954 | 250,634 |
| 1. Trading securities |
|
|
14,900 | 14,900 | 14,900 | 14,900 | 14,900 |
| 2. Provision for diminution in value of trading securities |
|
|
-13,885 | -13,885 | -13,885 | -13,885 | -13,885 |
| 3. Investments holding until maturity |
|
|
325,313 | 319,313 | 305,939 | 303,939 | 249,619 |
| III. Short-term receivables |
|
|
2,014,627 | 2,047,595 | 2,114,087 | 2,120,151 | 2,060,762 |
| 1. Short-term receivables of customers |
|
|
1,723,947 | 1,728,049 | 1,829,079 | 1,899,128 | 1,791,987 |
| 2. Prepayments to suppliers |
|
|
574,102 | 580,495 | 568,928 | 568,749 | 572,400 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
33,451 | 58,120 | 65,497 | | 42,403 |
| 5. Receivables on short-term loans |
|
|
356,278 | 355,677 | 355,677 | 355,677 | 355,677 |
| 6. Other short-term receivables |
|
|
428,576 | 429,954 | 399,345 | 402,233 | 404,709 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,101,726 | -1,104,700 | -1,104,440 | -1,105,636 | -1,106,416 |
| IV. Inventories |
|
|
1,810,892 | 1,926,728 | 1,859,952 | 1,888,854 | 1,827,458 |
| 1. Inventories |
|
|
1,943,889 | 2,071,944 | 2,009,757 | 2,011,852 | 1,950,456 |
| 2. Provision for decline in value of inventories |
|
|
-132,997 | -145,216 | -149,804 | -122,998 | -122,998 |
| V. Other current assets |
|
|
143,842 | 149,386 | 148,171 | 148,759 | 149,028 |
| 1. Short-term prepaid expenses |
|
|
1,831 | 2,139 | 2,374 | 1,915 | 2,873 |
| 2. Deductible VAT |
|
|
106,597 | 111,873 | 110,217 | 111,426 | 110,765 |
| 3. Taxes and the State Receivables |
|
|
35,413 | 35,374 | 35,581 | 35,419 | 35,390 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,545,131 | 1,509,629 | 1,497,409 | 1,488,025 | 1,478,453 |
| I. Long-term receivables |
|
|
32,314 | 31,714 | 31,114 | 29,802 | 29,259 |
| 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 |
|
|
44,500 | 43,900 | 40,700 | 38,888 | 38,345 |
| 6. Provision for doubtful long-term receivables |
|
|
-12,186 | -12,186 | -9,586 | -9,086 | -9,086 |
| II. Fixed assets |
|
|
1,020,198 | 1,011,122 | 1,001,080 | 991,005 | 981,982 |
| 1. Tangible fixed assets |
|
|
761,627 | 752,911 | 743,224 | 732,842 | 724,173 |
| - Cost |
|
|
1,654,736 | 1,648,522 | 1,647,241 | 1,640,514 | 1,628,595 |
| - Accumulated depreciation |
|
|
-893,110 | -895,611 | -904,017 | -907,672 | -904,422 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
258,571 | 258,211 | 257,857 | 258,163 | 257,809 |
| - Cost |
|
|
284,393 | 284,393 | 284,393 | 284,393 | 284,393 |
| - Accumulated depreciation |
|
|
-25,822 | -26,182 | -26,536 | -26,230 | -26,584 |
| III. Real Estate Investments |
|
|
77,426 | 77,966 | 92,510 | 95,376 | 95,120 |
| - Cost |
|
|
99,446 | 101,148 | 116,248 | 119,863 | 120,162 |
| - Accumulated depreciation |
|
|
-22,021 | -23,183 | -23,738 | -24,487 | -25,041 |
| IV. Long-term assets in progress |
|
|
136,715 | 136,725 | 136,725 | 136,546 | 140,954 |
| 1. Costs of long-term production, business in progress |
|
|
25,064 | 25,064 | 25,064 | 25,064 | 25,064 |
| 2. Costs of construction in progress |
|
|
111,650 | 111,661 | 111,661 | 111,482 | 115,890 |
| IV. Long-term financial investments |
|
|
81,017 | 81,017 | 68,813 | 68,813 | 68,813 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
33,113 | 33,113 | 32,209 | 32,209 | 32,209 |
| 3. Other investments in equity instruments |
|
|
206,313 | 206,313 | 206,313 | 206,313 | 206,313 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-158,410 | -158,410 | -169,709 | -169,709 | -169,709 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
197,463 | 171,085 | 167,166 | 166,483 | 162,324 |
| 1. Long-term prepaid expenses |
|
|
138,524 | 111,622 | 108,340 | 107,896 | 103,787 |
| 2. Deferred income tax assets |
|
|
18,808 | 19,333 | 19,696 | 19,457 | 19,406 |
| 3. Other long-term assets |
|
|
40,131 | 40,131 | 39,131 | 39,131 | 39,131 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
6,194,475 | 6,259,996 | 6,225,243 | 6,238,516 | 6,033,194 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,556,713 | 5,692,052 | 5,734,132 | 5,783,279 | 5,591,584 |
| I. Current liabilities |
|
|
5,373,724 | 5,514,962 | 5,549,565 | 5,606,056 | 5,415,135 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
703,888 | 729,443 | 763,869 | 751,445 | 696,390 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,320,011 | 3,339,703 | 3,337,142 | 3,381,713 | 3,292,151 |
| 4. Advances from customers |
|
|
194,443 | 219,998 | 211,888 | 205,697 | 215,272 |
| 5. Taxes and other payables to the State Budget |
|
|
113,515 | 121,752 | 124,678 | 119,515 | 118,534 |
| 6. Payables to employees |
|
|
52,042 | 60,072 | 64,035 | 61,085 | 62,480 |
| 7. Short-term accrued expenses |
|
|
403,645 | 449,976 | 451,632 | 461,189 | 436,596 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,947 | 3,181 | 9,520 | 2,933 | 6,450 |
| 11. Other short-term payables |
|
|
579,573 | 587,208 | 591,055 | 626,735 | 591,519 |
| 12. Provision for short term payables |
|
|
7,882 | 7,882 | | | |
| 13. Bonus and welfare fund |
|
|
-4,223 | -4,254 | -4,254 | -4,256 | -4,258 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
182,989 | 177,090 | 184,566 | 177,222 | 176,450 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
71,389 | 71,310 | 71,310 | 71,310 | 71,064 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,719 | 2,798 | 2,779 | 2,821 | 2,754 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
44,500 | 38,000 | 38,000 | 31,000 | 31,000 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
12,618 | 12,606 | 20,488 | 20,488 | 20,414 |
| 11. Long-term unrealized revenue |
|
|
52,762 | 52,376 | 51,990 | 51,604 | 51,218 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
637,763 | 567,944 | 491,111 | 455,238 | 441,610 |
| I. ShareHolder's equity |
|
|
637,763 | 567,944 | 491,111 | 455,238 | 441,610 |
| 1. Owner's investment capital |
|
|
4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 |
| 2. Share capital surplus |
|
|
6,832 | 6,832 | 6,832 | 6,832 | 6,832 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
22,681 | 22,681 | 22,681 | 22,681 | 22,681 |
| 5. Treasury shares |
|
|
-30 | -30 | -30 | -30 | -30 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
150,859 | 150,859 | 150,859 | 150,859 | 150,859 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
2,162 | 234 | 234 | 234 | 234 |
| 11. After tax undistributed profit |
|
|
-3,917,934 | -3,964,102 | -4,040,318 | -4,071,613 | -4,084,310 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,840,448 | -3,845,710 | -4,007,818 | -4,004,546 | -4,003,506 |
| - Profit after tax undistributed this period |
|
|
-77,485 | -118,392 | -32,500 | -67,067 | -80,803 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
373,191 | 351,469 | 350,853 | 346,274 | 345,343 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,194,475 | 6,259,996 | 6,225,243 | 6,238,516 | 6,033,194 |
There is no report.
|
|