|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,443,068 | 3,667,732 | 4,090,150 | 4,088,424 | 3,834,842 |
| I. Cash and cash equivalents |
|
|
309,331 | 593,497 | 431,583 | 720,401 | 524,929 |
| 1. Cash |
|
|
244,521 | 487,818 | 311,109 | 632,104 | 390,418 |
| 2. Cash equivalents |
|
|
64,810 | 105,678 | 120,474 | 88,297 | 134,511 |
| II. Short-term financial investments |
|
|
170,988 | 227,357 | 217,676 | 303,903 | 357,862 |
| 1. Trading securities |
|
|
6,617 | 6,617 | 6,617 | 6,617 | 6,617 |
| 2. Provision for diminution in value of trading securities |
|
|
-115 | -574 | -421 | -344 | |
| 3. Investments holding until maturity |
|
|
164,486 | 221,314 | 211,480 | 297,631 | 351,245 |
| III. Short-term receivables |
|
|
1,579,029 | 2,440,526 | 2,413,313 | 2,715,270 | 2,700,396 |
| 1. Short-term receivables of customers |
|
|
313,479 | 1,146,073 | 884,563 | 1,182,192 | 1,242,892 |
| 2. Prepayments to suppliers |
|
|
21,735 | 19,589 | 249,532 | 198,169 | 188,211 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
291,969 | 306,519 | 307,855 | 309,740 | 312,805 |
| 6. Other short-term receivables |
|
|
1,292,483 | 1,265,644 | 1,268,139 | 1,317,725 | 1,248,964 |
| 7. Provision for doubtful short-term receivables |
|
|
-340,637 | -297,298 | -296,776 | -292,555 | -292,475 |
| IV. Inventories |
|
|
287,657 | 323,273 | 930,596 | 280,826 | 192,042 |
| 1. Inventories |
|
|
288,895 | 323,547 | 930,870 | 281,100 | 192,316 |
| 2. Provision for decline in value of inventories |
|
|
-1,238 | -274 | -274 | -274 | -274 |
| V. Other current assets |
|
|
96,064 | 83,079 | 96,981 | 68,023 | 59,613 |
| 1. Short-term prepaid expenses |
|
|
13,686 | 9,939 | 28,457 | 8,836 | 7,288 |
| 2. Deductible VAT |
|
|
68,318 | 59,971 | 58,572 | 50,140 | 42,255 |
| 3. Taxes and the State Receivables |
|
|
14,060 | 13,170 | 9,952 | 9,047 | 10,069 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,904,283 | 11,895,403 | 11,937,784 | 12,001,823 | 12,030,640 |
| I. Long-term receivables |
|
|
52,104 | 52,984 | 51,995 | 52,039 | 30,214 |
| 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 |
|
|
52,104 | 52,984 | 51,995 | 52,039 | 30,214 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
549,900 | 535,763 | 527,482 | 515,952 | 507,129 |
| 1. Tangible fixed assets |
|
|
470,121 | 456,139 | 448,437 | 437,098 | 428,396 |
| - Cost |
|
|
1,155,061 | 1,118,797 | 1,122,388 | 1,120,656 | 1,125,536 |
| - Accumulated depreciation |
|
|
-684,940 | -662,657 | -673,950 | -683,559 | -697,141 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
79,779 | 79,624 | 79,045 | 78,854 | 78,734 |
| - Cost |
|
|
92,651 | 92,666 | 91,279 | 91,243 | 91,298 |
| - Accumulated depreciation |
|
|
-12,871 | -13,042 | -12,234 | -12,389 | -12,564 |
| III. Real Estate Investments |
|
|
1,881,340 | 1,866,019 | 1,897,136 | 1,869,509 | 1,849,318 |
| - Cost |
|
|
2,920,181 | 2,932,516 | 2,993,967 | 2,994,098 | 3,002,672 |
| - Accumulated depreciation |
|
|
-1,038,841 | -1,066,497 | -1,096,831 | -1,124,589 | -1,153,355 |
| IV. Long-term assets in progress |
|
|
8,393,019 | 8,430,879 | 8,453,624 | 8,563,847 | 8,645,017 |
| 1. Costs of long-term production, business in progress |
|
|
5,361,911 | 5,402,719 | 5,446,112 | 5,494,506 | 5,511,767 |
| 2. Costs of construction in progress |
|
|
3,031,108 | 3,028,160 | 3,007,512 | 3,069,341 | 3,133,251 |
| IV. Long-term financial investments |
|
|
293,318 | 282,670 | 284,003 | 281,680 | 285,078 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
160,283 | 152,692 | 148,342 | 146,019 | 149,417 |
| 3. Other investments in equity instruments |
|
|
137,316 | 137,316 | 137,316 | 137,316 | 137,316 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-4,281 | -7,338 | -1,655 | -1,655 | -1,655 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
732,900 | 725,629 | 722,329 | 717,823 | 713,154 |
| 1. Long-term prepaid expenses |
|
|
732,900 | 725,629 | 722,329 | 717,823 | 713,154 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
1,702 | 1,459 | 1,216 | 973 | 729 |
| TOTAL ASSETS |
|
|
14,347,350 | 15,563,135 | 16,027,934 | 16,090,247 | 15,865,482 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,305,470 | 11,486,837 | 11,893,993 | 12,058,373 | 11,769,022 |
| I. Current liabilities |
|
|
1,927,472 | 2,898,985 | 3,378,856 | 3,664,915 | 3,309,012 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
756,403 | 1,737,709 | 2,025,451 | 2,022,761 | 1,658,799 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
125,542 | 115,657 | 127,548 | 150,234 | 147,040 |
| 4. Advances from customers |
|
|
392,570 | 312,390 | 318,629 | 267,616 | 257,810 |
| 5. Taxes and other payables to the State Budget |
|
|
89,281 | 69,082 | 39,071 | 57,113 | 92,595 |
| 6. Payables to employees |
|
|
12,685 | 18,659 | 16,523 | 11,219 | 10,495 |
| 7. Short-term accrued expenses |
|
|
195,433 | 211,867 | 215,976 | 211,552 | 214,660 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
172,001 | 160,100 | 271,803 | 347,957 | 328,665 |
| 11. Other short-term payables |
|
|
148,188 | 236,241 | 340,354 | 558,035 | 566,422 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
35,369 | 37,280 | 23,501 | 38,428 | 32,526 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,377,998 | 8,587,852 | 8,515,136 | 8,393,458 | 8,460,009 |
| 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 |
|
|
320,175 | 335,256 | 288,169 | 300,086 | 320,666 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,617,278 | 2,799,926 | 2,774,497 | 2,683,960 | 2,655,269 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
32,332 | 78,173 | 76,778 | 75,499 | 67,398 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
21,793 | 21,129 | 6,102 | 6,102 | 6,102 |
| 11. Long-term unrealized revenue |
|
|
4,795,674 | 4,762,622 | 4,778,844 | 4,737,066 | 4,819,829 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
4,041,881 | 4,076,298 | 4,133,942 | 4,031,874 | 4,096,460 |
| I. ShareHolder's equity |
|
|
4,041,801 | 4,076,218 | 4,133,862 | 4,031,794 | 4,096,381 |
| 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 |
|
|
83,015 | 83,015 | 83,030 | 83,030 | 83,030 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-216,748 | -216,748 | -216,748 | -216,748 | -216,748 |
| 7. Differences upon foreign exchange rate |
|
|
-12,190 | -11,563 | -12,043 | -13,373 | -11,406 |
| 8. Investment and development funds |
|
|
152,946 | 155,493 | 153,057 | 174,005 | 174,005 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,178 | 1,178 | 1,178 | 1,264 | 1,264 |
| 11. After tax undistributed profit |
|
|
105,225 | 227,333 | 257,407 | 113,508 | 165,354 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-866 | -7,102 | 229,036 | -8,069 | -8,069 |
| - Profit after tax undistributed this period |
|
|
106,091 | 234,435 | 28,371 | 121,577 | 173,423 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,922,742 | 1,831,874 | 1,862,347 | 1,884,474 | 1,895,246 |
| 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 |
|
|
14,347,350 | 15,563,135 | 16,027,934 | 16,090,247 | 15,865,482 |
There is no report.
|
|