|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,325,412 | 1,446,084 | 1,332,912 | 1,694,064 | 2,040,165 |
| I. Cash and cash equivalents |
|
|
343,540 | 345,611 | 253,086 | 308,825 | 172,761 |
| 1. Cash |
|
|
236,540 | 90,111 | 95,086 | 51,645 | 70,581 |
| 2. Cash equivalents |
|
|
107,000 | 255,500 | 158,000 | 257,180 | 102,180 |
| II. Short-term financial investments |
|
|
| 170,000 | 221,566 | 221,386 | 487,579 |
| 1. Trading securities |
|
|
| | | | 141,000 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 170,000 | 221,566 | 221,386 | 346,579 |
| III. Short-term receivables |
|
|
428,298 | 537,546 | 543,565 | 876,998 | 977,512 |
| 1. Short-term receivables of customers |
|
|
106,559 | 83,487 | 155,395 | 336,640 | 470,982 |
| 2. Prepayments to suppliers |
|
|
155,005 | 260,514 | 163,038 | 356,044 | 265,666 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
107,800 | 94,750 | 125,004 | 97,316 | 176,566 |
| 6. Other short-term receivables |
|
|
58,934 | 98,794 | 100,129 | 86,997 | 64,298 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
531,758 | 376,772 | 299,739 | 275,547 | 398,571 |
| 1. Inventories |
|
|
531,758 | 376,772 | 299,739 | 275,547 | 398,571 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
21,816 | 16,155 | 14,955 | 11,308 | 3,742 |
| 1. Short-term prepaid expenses |
|
|
1,577 | 829 | 589 | 1,856 | 1,879 |
| 2. Deductible VAT |
|
|
20,057 | 15,213 | 14,253 | 8,908 | 1,814 |
| 3. Taxes and the State Receivables |
|
|
182 | 113 | 113 | 544 | 48 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,649,646 | 2,729,242 | 2,793,020 | 2,515,512 | 2,262,912 |
| I. Long-term receivables |
|
|
1,568,518 | 1,620,533 | 1,691,512 | 1,666,648 | 1,434,645 |
| 1. Long-term customer's receivables |
|
|
2,382 | 2,382 | 2,382 | 2,382 | 2,382 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
27,921 | 27,921 | | | |
| 5. Other long-term receivables |
|
|
1,538,215 | 1,590,230 | 1,689,130 | 1,664,266 | 1,432,263 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
93,838 | 162,928 | 162,779 | 165,703 | 157,616 |
| 1. Tangible fixed assets |
|
|
93,838 | 162,928 | 162,779 | 165,703 | 157,616 |
| - Cost |
|
|
146,346 | 228,953 | 231,898 | 237,792 | 232,539 |
| - Accumulated depreciation |
|
|
-52,508 | -66,025 | -69,120 | -72,089 | -74,923 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
446 | 446 | 446 | 446 | 446 |
| - Accumulated depreciation |
|
|
-446 | -446 | -446 | -446 | -446 |
| III. Real Estate Investments |
|
|
| | | | 53,705 |
| - Cost |
|
|
38,426 | 38,426 | 38,426 | 38,426 | 92,131 |
| - Accumulated depreciation |
|
|
-38,426 | -38,426 | -38,426 | -38,426 | -38,426 |
| IV. Long-term assets in progress |
|
|
124,509 | 88,788 | 75,640 | 51,859 | 51,859 |
| 1. Costs of long-term production, business in progress |
|
|
114,435 | 80,062 | 66,386 | 42,080 | 42,080 |
| 2. Costs of construction in progress |
|
|
10,074 | 8,726 | 9,254 | 9,779 | 9,779 |
| IV. Long-term financial investments |
|
|
853,489 | 846,680 | 809,215 | 576,274 | 511,687 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
816,336 | 799,464 | 799,471 | 566,532 | 458,146 |
| 3. Other investments in equity instruments |
|
|
37,234 | 47,297 | 9,784 | 9,784 | 53,584 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-81 | -81 | -40 | -42 | -42 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
9,292 | 10,312 | 27,554 | 29,394 | 28,452 |
| 1. Long-term prepaid expenses |
|
|
9,292 | 10,312 | 27,554 | 29,394 | 28,452 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | 26,321 | 25,634 | 24,947 |
| TOTAL ASSETS |
|
|
3,975,058 | 4,175,325 | 4,125,932 | 4,209,576 | 4,303,077 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,425,431 | 1,594,970 | 1,492,322 | 1,505,241 | 1,537,315 |
| I. Current liabilities |
|
|
781,292 | 698,558 | 717,615 | 550,444 | 692,850 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 37,697 | 272,240 | 274,170 | 273,711 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
53,187 | 68,342 | 95,927 | 68,299 | 171,154 |
| 4. Advances from customers |
|
|
24,971 | 26,892 | 38,647 | 28,770 | 24,133 |
| 5. Taxes and other payables to the State Budget |
|
|
49,708 | 68,369 | 88,214 | 60,060 | 74,424 |
| 6. Payables to employees |
|
|
3,938 | 3,893 | 2,571 | 2,576 | 3,335 |
| 7. Short-term accrued expenses |
|
|
184,578 | 35,495 | 146,998 | 27,382 | 58,832 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
69,588 | 69,588 | 19,371 | 62,080 | 70,319 |
| 11. Other short-term payables |
|
|
388,905 | 381,865 | 47,230 | 20,692 | 10,525 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
6,417 | 6,417 | 6,417 | 6,417 | 6,417 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
644,140 | 896,412 | 774,707 | 954,796 | 844,465 |
| 1. Long-term payables to sellers |
|
|
1,349 | 1,349 | | | |
| 2. Long-term accrued expenses |
|
|
293 | 293 | 293 | 293 | 293 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
179,440 | 178,969 | 46 | 155,424 | 154,701 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
254,105 | 539,256 | 707,167 | 673,536 | 431,128 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
208,952 | 176,545 | 67,201 | 125,544 | 258,343 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,549,626 | 2,580,356 | 2,633,609 | 2,704,336 | 2,765,763 |
| I. ShareHolder's equity |
|
|
2,549,626 | 2,580,356 | 2,633,609 | 2,704,336 | 2,765,763 |
| 1. Owner's investment capital |
|
|
1,760,065 | 1,936,062 | 1,936,062 | 1,936,062 | 1,936,062 |
| 2. Share capital surplus |
|
|
15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
7,151 | 7,151 | 7,151 | 7,151 | 7,151 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,065 | 5,746 | 1,065 | 1,065 | 1,065 |
| 11. After tax undistributed profit |
|
|
485,850 | 337,746 | 394,097 | 462,962 | 523,413 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
298,719 | 127,670 | 344,796 | 344,796 | 344,796 |
| - Profit after tax undistributed this period |
|
|
187,130 | 210,076 | 49,301 | 118,165 | 178,616 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
280,496 | 278,651 | 280,234 | 282,096 | 283,072 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,975,058 | 4,175,325 | 4,125,932 | 4,209,576 | 4,303,077 |
There is no report.
|
|