|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,090,150 | 4,088,424 | 3,834,842 | 5,069,010 | 7,443,163 |
 | I. Cash and cash equivalents |
|
|
431,583 | 720,401 | 524,929 | 540,803 | 1,282,277 |
 | 1. Cash |
|
|
311,109 | 632,104 | 390,418 | 279,893 | 450,958 |
 | 2. Cash equivalents |
|
|
120,474 | 88,297 | 134,511 | 260,911 | 831,319 |
 | II. Short-term financial investments |
|
|
217,676 | 303,903 | 357,862 | 559,178 | 758,271 |
 | 1. Trading securities |
|
|
6,617 | 6,617 | 6,617 | 6,617 | 6,617 |
 | 2. Provision for diminution in value of trading securities |
|
|
-421 | -344 | | | |
 | 3. Investments holding until maturity |
|
|
211,480 | 297,631 | 351,245 | 552,561 | 751,654 |
 | III. Short-term receivables |
|
|
2,413,313 | 2,715,270 | 2,700,396 | 3,586,975 | 4,203,002 |
 | 1. Short-term receivables of customers |
|
|
884,563 | 1,182,192 | 1,242,892 | 2,551,019 | 3,032,987 |
 | 2. Prepayments to suppliers |
|
|
249,532 | 198,169 | 188,211 | 761,304 | 67,532 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
307,855 | 309,740 | 312,805 | 312,955 | 1,030,143 |
 | 6. Other short-term receivables |
|
|
1,268,139 | 1,317,725 | 1,248,964 | 241,679 | 352,522 |
 | 7. Provision for doubtful short-term receivables |
|
|
-296,776 | -292,555 | -292,475 | -279,982 | -280,182 |
 | IV. Inventories |
|
|
930,596 | 280,826 | 192,042 | 312,043 | 1,110,135 |
 | 1. Inventories |
|
|
930,870 | 281,100 | 192,316 | 320,361 | 1,118,452 |
 | 2. Provision for decline in value of inventories |
|
|
-274 | -274 | -274 | -8,318 | -8,317 |
 | V. Other current assets |
|
|
96,981 | 68,023 | 59,613 | 70,012 | 89,478 |
 | 1. Short-term prepaid expenses |
|
|
28,457 | 8,836 | 7,288 | 9,114 | 54,805 |
 | 2. Deductible VAT |
|
|
58,572 | 50,140 | 42,255 | 41,058 | 16,286 |
 | 3. Taxes and the State Receivables |
|
|
9,952 | 9,047 | 10,069 | 19,840 | 18,387 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,937,784 | 12,001,823 | 12,030,640 | 13,025,707 | 10,091,481 |
 | I. Long-term receivables |
|
|
51,995 | 52,039 | 30,214 | 1,043,019 | 1,055,701 |
 | 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 |
|
|
51,995 | 52,039 | 30,214 | 1,043,019 | 1,055,701 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
527,482 | 515,952 | 507,129 | 504,687 | 492,461 |
 | 1. Tangible fixed assets |
|
|
448,437 | 437,098 | 428,396 | 426,087 | 414,007 |
 | - Cost |
|
|
1,122,388 | 1,120,656 | 1,125,536 | 1,110,659 | 1,094,673 |
 | - Accumulated depreciation |
|
|
-673,950 | -683,559 | -697,141 | -684,572 | -680,666 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
79,045 | 78,854 | 78,734 | 78,600 | 78,454 |
 | - Cost |
|
|
91,279 | 91,243 | 91,298 | 91,314 | 91,279 |
 | - Accumulated depreciation |
|
|
-12,234 | -12,389 | -12,564 | -12,714 | -12,825 |
 | III. Real Estate Investments |
|
|
1,897,136 | 1,869,509 | 1,849,318 | 2,149,279 | 1,967,372 |
 | - Cost |
|
|
2,993,967 | 2,994,098 | 3,002,672 | 3,333,493 | 3,137,234 |
 | - Accumulated depreciation |
|
|
-1,096,831 | -1,124,589 | -1,153,355 | -1,184,215 | -1,169,862 |
 | IV. Long-term assets in progress |
|
|
8,453,624 | 8,563,847 | 8,645,017 | 8,346,223 | 5,510,190 |
 | 1. Costs of long-term production, business in progress |
|
|
5,446,112 | 5,494,506 | 5,511,767 | 5,494,301 | 3,230,212 |
 | 2. Costs of construction in progress |
|
|
3,007,512 | 3,069,341 | 3,133,251 | 2,851,922 | 2,279,979 |
 | IV. Long-term financial investments |
|
|
284,003 | 281,680 | 285,078 | 269,087 | 265,827 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
148,342 | 146,019 | 149,417 | 136,667 | 135,741 |
 | 3. Other investments in equity instruments |
|
|
137,316 | 137,316 | 137,316 | 137,316 | 132,316 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,655 | -1,655 | -1,655 | -4,895 | -2,229 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
722,329 | 717,823 | 713,154 | 712,925 | 799,686 |
 | 1. Long-term prepaid expenses |
|
|
722,329 | 717,823 | 713,154 | 712,925 | 799,686 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
1,216 | 973 | 729 | 486 | 243 |
 | TOTAL ASSETS |
|
|
16,027,934 | 16,090,247 | 15,865,482 | 18,094,717 | 17,534,644 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,893,993 | 12,058,373 | 11,769,022 | 13,847,512 | 12,986,183 |
 | I. Current liabilities |
|
|
3,378,856 | 3,664,915 | 3,309,012 | 5,171,392 | 5,255,410 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,025,451 | 2,022,761 | 1,658,799 | 3,614,892 | 3,784,165 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
127,548 | 150,234 | 147,040 | 181,044 | 314,070 |
 | 4. Advances from customers |
|
|
318,629 | 267,616 | 257,810 | 272,294 | 251,665 |
 | 5. Taxes and other payables to the State Budget |
|
|
39,071 | 57,113 | 92,595 | 69,926 | 157,665 |
 | 6. Payables to employees |
|
|
16,523 | 11,219 | 10,495 | 14,698 | 8,462 |
 | 7. Short-term accrued expenses |
|
|
215,976 | 211,552 | 214,660 | 232,971 | 187,260 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
271,803 | 347,957 | 328,665 | 328,608 | 259,845 |
 | 11. Other short-term payables |
|
|
340,354 | 558,035 | 566,422 | 424,326 | 260,046 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
23,501 | 38,428 | 32,526 | 32,632 | 32,232 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,515,136 | 8,393,458 | 8,460,009 | 8,676,120 | 7,730,772 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
590,745 | 590,745 | 590,745 | 590,745 | 590,745 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
288,169 | 300,086 | 320,666 | 503,144 | 601,208 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,774,497 | 2,683,960 | 2,655,269 | 2,601,233 | 1,210,217 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
76,778 | 75,499 | 67,398 | 52,898 | 114,138 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
6,102 | 6,102 | 6,102 | 5,208 | 5,208 |
 | 11. Long-term unrealized revenue |
|
|
4,778,844 | 4,737,066 | 4,819,829 | 4,922,893 | 5,209,256 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,133,942 | 4,031,874 | 4,096,460 | 4,247,205 | 4,548,461 |
 | I. ShareHolder's equity |
|
|
4,133,862 | 4,031,794 | 4,096,381 | 4,247,126 | 4,548,382 |
 | 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 |
 | 2. Share capital surplus |
|
|
5,635 | 5,635 | 5,635 | 5,635 | 5,635 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
83,030 | 83,030 | 83,030 | 83,030 | 83,030 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-216,748 | -216,748 | -216,748 | -216,748 | -34,067 |
 | 7. Differences upon foreign exchange rate |
|
|
-12,043 | -13,373 | -11,406 | -10,770 | -12,002 |
 | 8. Investment and development funds |
|
|
153,057 | 174,005 | 174,005 | 174,005 | 174,368 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,178 | 1,264 | 1,264 | 1,059 | 1,110 |
 | 11. After tax undistributed profit |
|
|
257,407 | 113,508 | 165,354 | 311,863 | 692,007 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
229,036 | -8,069 | -8,069 | -8,770 | 400,452 |
 | - Profit after tax undistributed this period |
|
|
28,371 | 121,577 | 173,423 | 320,633 | 291,555 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,862,347 | 1,884,474 | 1,895,246 | 1,899,053 | 1,638,302 |
 | II. Funding resources and other funds |
|
|
79 | 79 | 79 | 79 | 79 |
 | 1. Funding resources |
|
|
79 | 79 | 79 | 79 | 79 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
16,027,934 | 16,090,247 | 15,865,482 | 18,094,717 | 17,534,644 |
There is no report.
|
|