|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,553,406 | 24,868,689 | 27,431,928 | 24,070,634 | 25,066,733 |
| I. Cash and cash equivalents |
|
|
5,039,908 | 3,213,099 | 6,034,105 | 5,428,444 | 4,477,502 |
| 1. Cash |
|
|
1,423,049 | 1,473,873 | 1,814,837 | 1,893,962 | 1,337,761 |
| 2. Cash equivalents |
|
|
3,616,859 | 1,739,225 | 4,219,269 | 3,534,481 | 3,139,740 |
| II. Short-term financial investments |
|
|
17,741,052 | 18,202,453 | 17,324,384 | 15,361,135 | 16,566,239 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
17,741,052 | 18,202,453 | 17,324,384 | 15,361,135 | 16,566,239 |
| III. Short-term receivables |
|
|
1,229,401 | 1,044,443 | 1,487,774 | 1,304,623 | 1,818,472 |
| 1. Short-term receivables of customers |
|
|
467,367 | 308,103 | 382,148 | 298,365 | 433,141 |
| 2. Prepayments to suppliers |
|
|
33,282 | 31,436 | 47,135 | 56,894 | 48,391 |
| 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 |
|
|
1,024,557 | 1,000,708 | 1,354,120 | 1,244,922 | 1,646,478 |
| 7. Provision for doubtful short-term receivables |
|
|
-295,804 | -295,804 | -295,629 | -295,558 | -309,538 |
| IV. Inventories |
|
|
2,317,505 | 2,193,114 | 2,350,872 | 1,766,585 | 1,978,544 |
| 1. Inventories |
|
|
2,393,085 | 2,269,042 | 2,422,100 | 1,837,489 | 2,042,853 |
| 2. Provision for decline in value of inventories |
|
|
-75,580 | -75,927 | -71,228 | -70,905 | -64,309 |
| V. Other current assets |
|
|
225,539 | 215,580 | 234,793 | 209,848 | 225,976 |
| 1. Short-term prepaid expenses |
|
|
172,232 | 148,742 | 190,605 | 167,431 | 145,660 |
| 2. Deductible VAT |
|
|
39,069 | 50,414 | 33,657 | 33,671 | 72,112 |
| 3. Taxes and the State Receivables |
|
|
14,238 | 16,424 | 10,531 | 8,745 | 8,203 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,503,219 | 7,277,832 | 6,721,720 | 8,163,317 | 8,372,674 |
| I. Long-term receivables |
|
|
34,702 | 34,748 | 34,576 | 34,857 | 33,965 |
| 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 |
|
|
35,153 | 35,199 | 35,027 | 35,309 | 34,416 |
| 6. Provision for doubtful long-term receivables |
|
|
-6,400 | -6,400 | -6,400 | -6,400 | -6,400 |
| II. Fixed assets |
|
|
3,969,724 | 3,899,752 | 3,772,603 | 3,671,165 | 3,593,254 |
| 1. Tangible fixed assets |
|
|
2,889,609 | 2,775,374 | 2,654,033 | 2,556,678 | 2,484,110 |
| - Cost |
|
|
11,488,317 | 11,501,563 | 11,501,885 | 11,519,456 | 11,567,832 |
| - Accumulated depreciation |
|
|
-8,598,708 | -8,726,189 | -8,847,853 | -8,962,778 | -9,083,722 |
| 2. Fixed assets of financial leasing |
|
|
157,031 | 155,727 | 154,423 | 153,105 | 151,786 |
| - Cost |
|
|
173,583 | 173,583 | 173,583 | 173,583 | 173,583 |
| - Accumulated depreciation |
|
|
-16,551 | -17,856 | -19,160 | -20,478 | -21,796 |
| 3. Intangible fixed assets |
|
|
923,084 | 968,650 | 964,147 | 961,382 | 957,358 |
| - Cost |
|
|
1,114,712 | 1,166,405 | 1,167,882 | 1,171,410 | 1,173,834 |
| - Accumulated depreciation |
|
|
-191,628 | -197,755 | -203,735 | -210,028 | -216,476 |
| III. Real Estate Investments |
|
|
279,065 | 276,222 | 273,380 | 270,537 | 268,305 |
| - Cost |
|
|
311,099 | 311,099 | 311,099 | 311,099 | 311,715 |
| - Accumulated depreciation |
|
|
-32,034 | -34,876 | -37,719 | -40,562 | -43,410 |
| IV. Long-term assets in progress |
|
|
143,919 | 112,467 | 130,988 | 120,081 | 122,014 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
143,919 | 112,467 | 130,988 | 120,081 | 122,014 |
| IV. Long-term financial investments |
|
|
2,287,392 | 2,243,199 | 1,829,466 | 3,411,104 | 3,672,561 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,230,184 | 2,222,783 | 1,800,106 | 1,767,034 | 2,304,839 |
| 3. Other investments in equity instruments |
|
|
434,314 | 434,314 | 434,314 | 411,229 | 410,929 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-416,326 | -413,898 | -409,155 | -391,750 | -378,707 |
| 5. Investments holding until maturity |
|
|
39,220 | | 4,200 | 1,624,590 | 1,335,500 |
| V. Total other long-term assets |
|
|
788,417 | 711,444 | 680,708 | 655,573 | 682,575 |
| 1. Long-term prepaid expenses |
|
|
550,304 | 519,419 | 499,331 | 489,593 | 455,035 |
| 2. Deferred income tax assets |
|
|
206,420 | 160,574 | 149,602 | 134,296 | 198,507 |
| 3. Other long-term assets |
|
|
31,693 | 31,451 | 31,775 | 31,684 | 29,033 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
34,056,625 | 32,146,521 | 34,153,648 | 32,233,951 | 33,439,406 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
8,571,467 | 5,689,664 | 9,023,945 | 6,012,262 | 9,002,313 |
| I. Current liabilities |
|
|
8,224,608 | 5,344,984 | 8,668,920 | 5,662,214 | 8,657,141 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
530,129 | 560,984 | 456,125 | 125,754 | 245,384 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,476,373 | 1,736,449 | 2,246,825 | 1,419,023 | 2,642,248 |
| 4. Advances from customers |
|
|
44,801 | 40,712 | 69,149 | 63,769 | 94,511 |
| 5. Taxes and other payables to the State Budget |
|
|
1,358,516 | 1,129,763 | 1,420,772 | 1,946,751 | 1,320,861 |
| 6. Payables to employees |
|
|
235,426 | 170,504 | 68,539 | 103,254 | 128,685 |
| 7. Short-term accrued expenses |
|
|
486,177 | 503,898 | 727,170 | 854,293 | 515,857 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 207 | 525 | 233 | 228 |
| 11. Other short-term payables |
|
|
2,898,696 | 981,734 | 3,536,509 | 976,236 | 3,509,694 |
| 12. Provision for short term payables |
|
|
119 | 119 | 119 | 119 | 251 |
| 13. Bonus and welfare fund |
|
|
194,370 | 220,613 | 143,186 | 172,782 | 199,419 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
346,858 | 344,681 | 355,025 | 350,048 | 345,173 |
| 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 |
|
|
55,725 | 55,225 | 55,225 | 55,225 | 57,113 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
170,828 | 170,443 | 170,090 | 169,771 | 169,444 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
50,793 | 48,814 | 52,855 | 51,346 | 49,208 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
69,412 | 70,099 | 76,754 | 73,606 | 69,307 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
25,485,158 | 26,456,856 | 25,129,703 | 26,221,690 | 24,437,093 |
| I. ShareHolder's equity |
|
|
25,485,158 | 26,456,856 | 25,129,703 | 26,221,690 | 24,437,093 |
| 1. Owner's investment capital |
|
|
12,825,624 | 12,825,624 | 12,825,624 | 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 |
|
|
43,954 | 47,919 | 73,238 | 71,395 | 53,776 |
| 8. Investment and development funds |
|
|
1,122,241 | 1,122,241 | 1,122,241 | 1,122,249 | 1,181,710 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
10,217,284 | 11,184,361 | 9,823,058 | 10,914,183 | 9,217,801 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,244,436 | 10,217,846 | 7,649,790 | 7,650,105 | 5,089,726 |
| - Profit after tax undistributed this period |
|
|
3,972,848 | 966,515 | 2,173,269 | 3,264,078 | 4,128,075 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,272,846 | 1,273,503 | 1,282,333 | 1,285,029 | 1,154,973 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
34,056,625 | 32,146,521 | 34,153,648 | 32,233,951 | 33,439,406 |
There is no report.
|
|