|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,367,077 | 9,522,301 | 9,985,294 | 9,567,638 | 10,627,103 |
| I. Cash and cash equivalents |
|
|
2,085,304 | 3,022,796 | 3,319,609 | 3,675,602 | 5,068,970 |
| 1. Cash |
|
|
330,019 | 288,383 | 360,230 | 589,054 | 379,169 |
| 2. Cash equivalents |
|
|
1,755,285 | 2,734,413 | 2,959,380 | 3,086,547 | 4,689,800 |
| II. Short-term financial investments |
|
|
1,436,290 | 1,132,367 | 1,259,688 | 1,177,088 | 1,119,089 |
| 1. Trading securities |
|
|
1,047,289 | 719,448 | 893,816 | 934,263 | 934,765 |
| 2. Provision for diminution in value of trading securities |
|
|
-918 | -823 | -770 | -717 | -717 |
| 3. Investments holding until maturity |
|
|
389,920 | 413,742 | 366,642 | 243,542 | 185,042 |
| III. Short-term receivables |
|
|
4,296,703 | 3,777,035 | 3,760,845 | 3,154,530 | 3,021,072 |
| 1. Short-term receivables of customers |
|
|
3,271,975 | 3,381,950 | 3,038,395 | 2,883,232 | 2,455,531 |
| 2. Prepayments to suppliers |
|
|
283,106 | 184,191 | 208,971 | 180,605 | 411,681 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
504,585 | 250,774 | 334,218 | 249,576 | 342,367 |
| 5. Receivables on short-term loans |
|
|
125 | 125 | 100 | 50 | |
| 6. Other short-term receivables |
|
|
495,255 | 391,647 | 608,172 | 331,694 | 301,677 |
| 7. Provision for doubtful short-term receivables |
|
|
-258,342 | -431,652 | -429,011 | -490,628 | -490,183 |
| IV. Inventories |
|
|
1,328,063 | 1,353,834 | 1,408,632 | 1,351,561 | 1,229,430 |
| 1. Inventories |
|
|
1,347,379 | 1,408,746 | 1,501,063 | 1,440,459 | 1,317,666 |
| 2. Provision for decline in value of inventories |
|
|
-19,316 | -54,912 | -92,431 | -88,898 | -88,236 |
| V. Other current assets |
|
|
220,716 | 236,269 | 236,519 | 208,857 | 188,541 |
| 1. Short-term prepaid expenses |
|
|
22,247 | 19,211 | 29,243 | 19,890 | 24,018 |
| 2. Deductible VAT |
|
|
192,353 | 197,738 | 193,499 | 179,541 | 152,648 |
| 3. Taxes and the State Receivables |
|
|
6,117 | 19,319 | 13,778 | 9,399 | 11,875 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | 28 | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,222,008 | 25,388,025 | 25,155,475 | 25,174,297 | 25,021,638 |
| I. Long-term receivables |
|
|
18,144 | 18,158 | 31,247 | 36,438 | 37,524 |
| 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 |
|
|
18,144 | 18,158 | 31,247 | 36,438 | 37,524 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
15,157,966 | 14,916,512 | 14,662,836 | 14,439,170 | 14,196,014 |
| 1. Tangible fixed assets |
|
|
15,088,024 | 14,845,247 | 14,592,456 | 14,369,672 | 14,127,364 |
| - Cost |
|
|
22,346,467 | 22,367,176 | 22,378,350 | 22,423,171 | 22,445,489 |
| - Accumulated depreciation |
|
|
-7,258,443 | -7,521,929 | -7,785,894 | -8,053,499 | -8,318,125 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
69,941 | 71,266 | 70,380 | 69,498 | 68,650 |
| - Cost |
|
|
92,848 | 94,993 | 94,993 | 94,993 | 94,993 |
| - Accumulated depreciation |
|
|
-22,907 | -23,727 | -24,614 | -25,495 | -26,343 |
| III. Real Estate Investments |
|
|
1,373,797 | 1,345,380 | 1,317,055 | 2,637,980 | 2,590,193 |
| - Cost |
|
|
2,509,257 | 2,509,257 | 2,509,257 | 3,858,506 | 3,858,506 |
| - Accumulated depreciation |
|
|
-1,135,461 | -1,163,877 | -1,192,202 | -1,220,526 | -1,268,313 |
| IV. Long-term assets in progress |
|
|
965,154 | 1,607,782 | 1,986,254 | 1,007,018 | 1,093,217 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
965,154 | 1,607,782 | 1,986,254 | 1,007,018 | 1,093,217 |
| IV. Long-term financial investments |
|
|
6,779,253 | 6,560,456 | 6,234,246 | 6,162,107 | 6,221,629 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
6,462,744 | 6,273,947 | 5,947,738 | 5,896,257 | 5,955,779 |
| 3. Other investments in equity instruments |
|
|
286,509 | 286,509 | 286,509 | 265,850 | 265,850 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
30,000 | | | | |
| V. Total other long-term assets |
|
|
397,145 | 426,786 | 428,485 | 413,832 | 414,610 |
| 1. Long-term prepaid expenses |
|
|
340,949 | 346,996 | 343,108 | 338,195 | 349,351 |
| 2. Deferred income tax assets |
|
|
46,885 | 70,479 | 76,073 | 66,359 | 64,304 |
| 3. Other long-term assets |
|
|
9,311 | 9,311 | 9,304 | 9,278 | 955 |
| VI. Goodwills |
|
|
530,550 | 512,951 | 495,351 | 477,752 | 460,152 |
| TOTAL ASSETS |
|
|
34,589,085 | 34,910,326 | 35,140,769 | 34,741,935 | 35,648,741 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
14,072,391 | 14,140,000 | 14,286,415 | 13,496,031 | 13,860,699 |
| I. Current liabilities |
|
|
4,519,769 | 3,936,140 | 4,013,972 | 4,110,085 | 3,497,047 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,992,512 | 1,232,785 | 1,135,122 | 1,264,392 | 940,159 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
473,546 | 622,128 | 642,442 | 758,381 | 614,760 |
| 4. Advances from customers |
|
|
826,428 | 705,704 | 697,702 | 886,756 | 988,356 |
| 5. Taxes and other payables to the State Budget |
|
|
311,306 | 199,150 | 111,655 | 157,232 | 230,723 |
| 6. Payables to employees |
|
|
24,546 | 59,634 | 15,700 | 26,103 | 29,332 |
| 7. Short-term accrued expenses |
|
|
590,223 | 631,571 | 546,756 | 633,942 | 561,027 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
5,651 | 2,121 | 16,870 | 7,448 | 9,989 |
| 11. Other short-term payables |
|
|
278,843 | 472,235 | 833,323 | 359,195 | 108,512 |
| 12. Provision for short term payables |
|
|
6,189 | 5,569 | 5,049 | 4,806 | 4,606 |
| 13. Bonus and welfare fund |
|
|
10,524 | 5,241 | 9,354 | 11,830 | 9,583 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,552,623 | 10,203,860 | 10,272,443 | 9,385,947 | 10,363,652 |
| 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 |
|
|
453,581 | 452,023 | 467,732 | 469,266 | 466,178 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,857,891 | 9,510,034 | 9,561,905 | 8,668,161 | 9,646,992 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
189,101 | 189,101 | 189,101 | 189,101 | 189,101 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
51,516 | 52,373 | 53,580 | 59,418 | 61,211 |
| 11. Long-term unrealized revenue |
|
|
534 | 330 | 125 | | 170 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
20,516,694 | 20,770,326 | 20,854,353 | 21,245,903 | 21,788,042 |
| I. ShareHolder's equity |
|
|
20,516,694 | 20,770,326 | 20,854,353 | 21,245,903 | 21,788,042 |
| 1. Owner's investment capital |
|
|
4,097,143 | 4,097,143 | 4,097,143 | 4,710,134 | 4,710,134 |
| 2. Share capital surplus |
|
|
1,050,489 | 1,050,489 | 1,050,489 | 1,050,489 | 1,012,946 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-47,622 | -47,622 | -47,622 | -47,622 | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
234,679 | 415,591 | 415,591 | 415,591 | 415,591 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
11,480,523 | 11,803,321 | 11,870,809 | 11,602,300 | 12,081,955 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
9,796,373 | 9,615,460 | 11,390,328 | 10,767,954 | 10,766,864 |
| - Profit after tax undistributed this period |
|
|
1,684,150 | 2,187,861 | 480,482 | 834,346 | 1,315,091 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,701,482 | 3,451,404 | 3,467,943 | 3,515,011 | 3,567,415 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
34,589,085 | 34,910,326 | 35,140,769 | 34,741,935 | 35,648,741 |
There is no report.
|
|