|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,252,511 | 5,565,600 | 5,701,303 | 6,111,583 | 6,272,950 |
| I. Cash and cash equivalents |
|
|
64,211 | 79,185 | 67,930 | 111,339 | 66,188 |
| 1. Cash |
|
|
57,458 | 73,437 | 64,625 | 108,034 | 62,883 |
| 2. Cash equivalents |
|
|
6,753 | 5,748 | 3,306 | 3,306 | 3,306 |
| II. Short-term financial investments |
|
|
339,389 | 345,579 | 393,311 | 372,801 | 428,502 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
339,389 | 345,579 | 393,311 | 372,801 | 428,502 |
| III. Short-term receivables |
|
|
3,599,875 | 3,845,252 | 4,019,444 | 4,150,497 | 4,337,603 |
| 1. Short-term receivables of customers |
|
|
2,648,936 | 2,979,991 | 3,042,682 | 3,160,269 | 3,371,690 |
| 2. Prepayments to suppliers |
|
|
556,047 | 536,147 | 600,259 | 527,708 | 545,468 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
22,694 | 45,154 | 74,804 | 102,200 | 101,200 |
| 6. Other short-term receivables |
|
|
383,302 | 295,468 | 313,180 | 371,971 | 330,897 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,104 | -11,509 | -11,482 | -11,651 | -11,651 |
| IV. Inventories |
|
|
1,182,592 | 1,225,979 | 1,137,711 | 1,327,355 | 1,220,919 |
| 1. Inventories |
|
|
1,182,654 | 1,226,041 | 1,137,773 | 1,327,417 | 1,220,981 |
| 2. Provision for decline in value of inventories |
|
|
-62 | -62 | -62 | -62 | -62 |
| V. Other current assets |
|
|
66,444 | 69,605 | 82,907 | 149,591 | 219,738 |
| 1. Short-term prepaid expenses |
|
|
20,494 | 22,439 | 21,824 | 21,957 | 30,299 |
| 2. Deductible VAT |
|
|
44,981 | 46,199 | 60,058 | 126,661 | 188,581 |
| 3. Taxes and the State Receivables |
|
|
969 | 967 | 1,025 | 973 | 858 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,867,546 | 2,016,007 | 2,073,895 | 2,121,773 | 2,144,816 |
| I. Long-term receivables |
|
|
5,991 | 5,939 | 3,237 | 2,723 | 1,742 |
| 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 |
|
|
6,786 | 6,734 | 4,032 | 3,518 | 2,537 |
| 6. Provision for doubtful long-term receivables |
|
|
-795 | -795 | -795 | -795 | -795 |
| II. Fixed assets |
|
|
765,688 | 777,973 | 1,197,720 | 1,190,592 | 1,158,178 |
| 1. Tangible fixed assets |
|
|
639,257 | 623,926 | 606,576 | 589,332 | 567,984 |
| - Cost |
|
|
1,314,330 | 1,318,851 | 1,318,852 | 1,320,193 | 1,308,640 |
| - Accumulated depreciation |
|
|
-675,073 | -694,925 | -712,275 | -730,861 | -740,656 |
| 2. Fixed assets of financial leasing |
|
|
111,295 | 106,422 | 102,157 | 112,984 | 102,465 |
| - Cost |
|
|
153,781 | 150,702 | 150,702 | 162,318 | 151,297 |
| - Accumulated depreciation |
|
|
-42,486 | -44,281 | -48,546 | -49,334 | -48,832 |
| 3. Intangible fixed assets |
|
|
15,137 | 47,625 | 488,987 | 488,276 | 487,729 |
| - Cost |
|
|
28,574 | 61,593 | 503,665 | 503,670 | 503,801 |
| - Accumulated depreciation |
|
|
-13,438 | -13,968 | -14,678 | -15,393 | -16,072 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
818,193 | 955,813 | 613,196 | 670,474 | 715,184 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
818,193 | 955,813 | 613,196 | 670,474 | 715,184 |
| IV. Long-term financial investments |
|
|
184,222 | 188,763 | 180,948 | 184,474 | 199,953 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
176,512 | 176,517 | 177,238 | 176,764 | 178,043 |
| 3. Other investments in equity instruments |
|
|
34,116 | 34,116 | 34,116 | 34,116 | 34,116 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-31,406 | -31,406 | -31,406 | -31,406 | -31,406 |
| 5. Investments holding until maturity |
|
|
5,000 | 9,536 | 1,000 | 5,000 | 19,200 |
| V. Total other long-term assets |
|
|
90,714 | 84,958 | 76,413 | 71,307 | 67,733 |
| 1. Long-term prepaid expenses |
|
|
90,714 | 84,958 | 76,413 | 71,307 | 67,733 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
2,739 | 2,561 | 2,382 | 2,204 | 2,026 |
| TOTAL ASSETS |
|
|
7,120,057 | 7,581,608 | 7,775,198 | 8,233,356 | 8,417,766 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,134,127 | 5,571,943 | 5,764,734 | 6,217,637 | 6,346,003 |
| I. Current liabilities |
|
|
4,656,533 | 4,853,629 | 4,982,459 | 5,340,585 | 5,461,695 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,450,875 | 3,299,527 | 3,854,013 | 4,132,548 | 4,455,363 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
468,323 | 394,745 | 404,387 | 667,471 | 612,220 |
| 4. Advances from customers |
|
|
122,301 | 142,198 | 222,709 | 123,466 | 136,122 |
| 5. Taxes and other payables to the State Budget |
|
|
58,266 | 73,305 | 43,747 | 27,435 | 52,396 |
| 6. Payables to employees |
|
|
25,953 | 32,400 | 20,746 | 20,984 | 30,255 |
| 7. Short-term accrued expenses |
|
|
10,823 | 10,624 | 6,090 | 9,672 | 8,972 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,882 | 55 | 1,835 | 12 | 11 |
| 11. Other short-term payables |
|
|
508,845 | 892,466 | 421,395 | 352,086 | 159,522 |
| 12. Provision for short term payables |
|
|
3,302 | 2,632 | 2,735 | 2,646 | 2,624 |
| 13. Bonus and welfare fund |
|
|
5,963 | 5,678 | 4,802 | 4,266 | 4,210 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
477,594 | 718,315 | 782,275 | 877,053 | 884,308 |
| 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 |
|
|
5 | 241,588 | 241,588 | 301,588 | 301,588 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
476,612 | 475,749 | 539,772 | 574,550 | 581,806 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
977 | 977 | 915 | 915 | 915 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,985,930 | 2,009,664 | 2,010,464 | 2,015,719 | 2,071,762 |
| I. ShareHolder's equity |
|
|
1,985,930 | 2,009,664 | 2,010,464 | 2,015,719 | 2,071,762 |
| 1. Owner's investment capital |
|
|
1,621,764 | 1,621,764 | 1,621,764 | 1,621,764 | 1,621,764 |
| 2. Share capital surplus |
|
|
-47,907 | -47,907 | -47,907 | -47,907 | -47,907 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
57,652 | 67,310 | 67,310 | 67,310 | 67,310 |
| 5. Treasury shares |
|
|
-4,186 | -4,186 | -4,186 | -4,186 | -4,186 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-4,891 | -5,130 | -4,153 | -3,024 | -4,820 |
| 8. Investment and development funds |
|
|
38,866 | 38,866 | 38,866 | 39,046 | 39,046 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
268 | 268 | 268 | 268 | 268 |
| 11. After tax undistributed profit |
|
|
66,088 | 62,371 | 70,521 | 71,596 | 120,740 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
52,083 | 42,547 | 69,467 | 68,675 | 68,675 |
| - Profit after tax undistributed this period |
|
|
14,005 | 19,825 | 1,054 | 2,921 | 52,065 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
258,275 | 276,308 | 267,981 | 270,852 | 279,547 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
7,120,057 | 7,581,608 | 7,775,198 | 8,233,356 | 8,417,766 |
There is no report.
|
|