|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
24,035,837 | 26,098,898 | 25,948,827 | 26,553,406 | 24,868,689 |
| I. Cash and cash equivalents |
|
|
2,994,888 | 3,741,721 | 2,391,612 | 5,039,908 | 3,213,099 |
| 1. Cash |
|
|
1,021,978 | 968,132 | 1,651,628 | 1,423,049 | 1,473,873 |
| 2. Cash equivalents |
|
|
1,972,910 | 2,773,589 | 739,984 | 3,616,859 | 1,739,225 |
| II. Short-term financial investments |
|
|
17,367,464 | 18,638,871 | 19,997,640 | 17,741,052 | 18,202,453 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
17,367,464 | 18,638,871 | 19,997,640 | 17,741,052 | 18,202,453 |
| III. Short-term receivables |
|
|
895,232 | 983,673 | 1,158,808 | 1,229,401 | 1,044,443 |
| 1. Short-term receivables of customers |
|
|
234,743 | 294,743 | 281,185 | 467,367 | 308,103 |
| 2. Prepayments to suppliers |
|
|
24,448 | 38,045 | 39,992 | 33,282 | 31,436 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
931,656 | 946,501 | 1,133,202 | 1,024,557 | 1,000,708 |
| 7. Provision for doubtful short-term receivables |
|
|
-295,616 | -295,616 | -295,571 | -295,804 | -295,804 |
| IV. Inventories |
|
|
2,496,502 | 2,430,169 | 2,151,253 | 2,317,505 | 2,193,114 |
| 1. Inventories |
|
|
2,573,370 | 2,506,667 | 2,224,944 | 2,393,085 | 2,269,042 |
| 2. Provision for decline in value of inventories |
|
|
-76,868 | -76,498 | -73,691 | -75,580 | -75,927 |
| V. Other current assets |
|
|
281,752 | 304,462 | 249,513 | 225,539 | 215,580 |
| 1. Short-term prepaid expenses |
|
|
206,167 | 255,242 | 203,779 | 172,232 | 148,742 |
| 2. Deductible VAT |
|
|
54,210 | 33,006 | 28,782 | 39,069 | 50,414 |
| 3. Taxes and the State Receivables |
|
|
21,375 | 16,215 | 16,953 | 14,238 | 16,424 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,444,470 | 7,547,978 | 7,477,547 | 7,503,219 | 7,277,832 |
| I. Long-term receivables |
|
|
39,626 | 37,955 | 36,558 | 34,702 | 34,748 |
| 1. Long-term customer's receivables |
|
|
5,949 | 5,949 | 5,949 | 5,949 | 5,949 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
48,077 | 46,406 | 37,009 | 35,153 | 35,199 |
| 6. Provision for doubtful long-term receivables |
|
|
-14,400 | -14,400 | -6,400 | -6,400 | -6,400 |
| II. Fixed assets |
|
|
4,332,478 | 4,226,705 | 4,097,561 | 3,969,724 | 3,899,752 |
| 1. Tangible fixed assets |
|
|
3,248,293 | 3,145,355 | 3,017,818 | 2,889,609 | 2,775,374 |
| - Cost |
|
|
11,450,326 | 11,480,883 | 11,485,206 | 11,488,317 | 11,501,563 |
| - Accumulated depreciation |
|
|
-8,202,033 | -8,335,528 | -8,467,388 | -8,598,708 | -8,726,189 |
| 2. Fixed assets of financial leasing |
|
|
160,972 | 159,668 | 158,350 | 157,031 | 155,727 |
| - Cost |
|
|
173,583 | 173,583 | 173,583 | 173,583 | 173,583 |
| - Accumulated depreciation |
|
|
-12,611 | -13,915 | -15,233 | -16,551 | -17,856 |
| 3. Intangible fixed assets |
|
|
923,213 | 921,682 | 921,394 | 923,084 | 968,650 |
| - Cost |
|
|
1,106,378 | 1,107,468 | 1,110,150 | 1,114,712 | 1,166,405 |
| - Accumulated depreciation |
|
|
-183,165 | -185,786 | -188,757 | -191,628 | -197,755 |
| III. Real Estate Investments |
|
|
151,501 | 149,873 | 148,245 | 279,065 | 276,222 |
| - Cost |
|
|
182,936 | 182,936 | 182,936 | 311,099 | 311,099 |
| - Accumulated depreciation |
|
|
-31,435 | -33,063 | -34,691 | -32,034 | -34,876 |
| IV. Long-term assets in progress |
|
|
131,020 | 156,927 | 219,543 | 143,919 | 112,467 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
131,020 | 156,927 | 219,543 | 143,919 | 112,467 |
| IV. Long-term financial investments |
|
|
2,250,999 | 2,318,431 | 2,253,726 | 2,287,392 | 2,243,199 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,221,071 | 2,283,878 | 2,224,867 | 2,230,184 | 2,222,783 |
| 3. Other investments in equity instruments |
|
|
434,314 | 434,314 | 434,314 | 434,314 | 434,314 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-408,187 | -409,303 | -415,355 | -416,326 | -413,898 |
| 5. Investments holding until maturity |
|
|
3,800 | 9,542 | 9,900 | 39,220 | |
| V. Total other long-term assets |
|
|
538,846 | 658,087 | 721,913 | 788,417 | 711,444 |
| 1. Long-term prepaid expenses |
|
|
361,292 | 481,405 | 546,683 | 550,304 | 519,419 |
| 2. Deferred income tax assets |
|
|
153,742 | 150,103 | 141,178 | 206,420 | 160,574 |
| 3. Other long-term assets |
|
|
23,812 | 26,579 | 34,051 | 31,693 | 31,451 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
31,480,307 | 33,646,876 | 33,426,374 | 34,056,625 | 32,146,521 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,907,353 | 8,123,463 | 6,907,846 | 8,571,467 | 5,689,664 |
| I. Current liabilities |
|
|
5,382,596 | 7,638,835 | 6,490,319 | 8,224,608 | 5,344,984 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
581,908 | 556,159 | 409,420 | 530,129 | 560,984 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,774,479 | 2,275,686 | 1,743,689 | 2,476,373 | 1,736,449 |
| 4. Advances from customers |
|
|
26,102 | 38,632 | 30,424 | 44,801 | 40,712 |
| 5. Taxes and other payables to the State Budget |
|
|
1,050,706 | 1,759,221 | 2,027,616 | 1,358,516 | 1,129,763 |
| 6. Payables to employees |
|
|
135,301 | 175,219 | 178,911 | 235,426 | 170,504 |
| 7. Short-term accrued expenses |
|
|
624,731 | 759,374 | 941,968 | 486,177 | 503,898 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
557 | 419 | 194 | | 207 |
| 11. Other short-term payables |
|
|
955,618 | 1,934,200 | 990,671 | 2,898,696 | 981,734 |
| 12. Provision for short term payables |
|
|
| | | 119 | 119 |
| 13. Bonus and welfare fund |
|
|
233,194 | 139,926 | 167,425 | 194,370 | 220,613 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
524,757 | 484,628 | 417,527 | 346,858 | 344,681 |
| 1. Long-term payables to sellers |
|
|
100 | 100 | 100 | 100 | 100 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
57,560 | 57,712 | 60,113 | 55,725 | 55,225 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
351,640 | 310,315 | 238,550 | 170,828 | 170,443 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
43,043 | 47,183 | 47,761 | 50,793 | 48,814 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
72,414 | 69,318 | 71,003 | 69,412 | 70,099 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
25,572,954 | 25,523,413 | 26,518,528 | 25,485,158 | 26,456,856 |
| I. ShareHolder's equity |
|
|
25,572,954 | 25,523,413 | 26,518,528 | 25,485,158 | 26,456,856 |
| 1. Owner's investment capital |
|
|
6,412,812 | 6,412,812 | 6,412,812 | 12,825,624 | 12,825,624 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
3,209 | 3,209 | 3,209 | 3,209 | 3,209 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
36,785 | 42,004 | 49,827 | 43,954 | 47,919 |
| 8. Investment and development funds |
|
|
1,122,241 | 1,122,241 | 1,122,241 | 1,122,241 | 1,122,241 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
16,514,706 | 16,622,919 | 17,637,234 | 10,217,284 | 11,184,361 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
15,582,407 | 14,581,091 | 14,581,091 | 6,244,436 | 10,217,846 |
| - Profit after tax undistributed this period |
|
|
932,299 | 2,041,828 | 3,056,142 | 3,972,848 | 966,515 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,483,201 | 1,320,228 | 1,293,206 | 1,272,846 | 1,273,503 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
31,480,307 | 33,646,876 | 33,426,374 | 34,056,625 | 32,146,521 |
There is no report.
|
|