|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,877,009 | 6,449,810 | 5,564,958 | 6,057,447 | 6,013,121 |
| I. Cash and cash equivalents |
|
|
1,102,242 | 1,500,266 | 993,765 | 1,233,041 | 1,344,473 |
| 1. Cash |
|
|
700,430 | 1,143,853 | 635,474 | 835,532 | 849,369 |
| 2. Cash equivalents |
|
|
401,812 | 356,414 | 358,290 | 397,509 | 495,104 |
| II. Short-term financial investments |
|
|
15,249 | 17,136 | 158,538 | 96,048 | 6,048 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
15,249 | 17,136 | 158,538 | 96,048 | 6,048 |
| III. Short-term receivables |
|
|
1,926,873 | 2,414,432 | 1,681,524 | 1,727,611 | 1,788,986 |
| 1. Short-term receivables of customers |
|
|
1,451,892 | 1,919,107 | 1,495,469 | 1,427,808 | 1,570,442 |
| 2. Prepayments to suppliers |
|
|
31,648 | 21,011 | 24,232 | 18,493 | 37,172 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
16,600 | 8,000 | | | |
| 6. Other short-term receivables |
|
|
433,883 | 473,463 | 168,972 | 288,460 | 188,522 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,149 | -7,149 | -7,149 | -7,149 | -7,149 |
| IV. Inventories |
|
|
2,778,813 | 2,456,336 | 2,691,607 | 2,940,173 | 2,826,204 |
| 1. Inventories |
|
|
| 2,456,336 | 2,691,607 | 2,940,173 | 2,826,204 |
| 2. Provision for decline in value of inventories |
|
|
2,778,813 | | | | |
| V. Other current assets |
|
|
53,832 | 61,639 | 39,524 | 60,573 | 47,411 |
| 1. Short-term prepaid expenses |
|
|
14,014 | 9,124 | 8,970 | 26,900 | 18,251 |
| 2. Deductible VAT |
|
|
39,489 | 52,293 | 29,436 | 32,609 | 28,148 |
| 3. Taxes and the State Receivables |
|
|
329 | 222 | 1,118 | 1,065 | 1,012 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,788,917 | 2,975,940 | 3,287,605 | 3,323,473 | 3,249,880 |
| I. Long-term receivables |
|
|
39,173 | 39,176 | 36,981 | 58,014 | 58,014 |
| 1. Long-term customer's receivables |
|
|
3,789 | 3,789 | 3,789 | 3,789 | 3,789 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
35,384 | 35,387 | 33,191 | 54,225 | 54,225 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,540,615 | 1,524,332 | 1,574,906 | 1,611,375 | 1,582,361 |
| 1. Tangible fixed assets |
|
|
1,209,068 | 1,194,501 | 1,241,458 | 1,279,743 | 1,252,545 |
| - Cost |
|
|
2,289,402 | 2,289,970 | 2,356,819 | 2,411,845 | 2,399,943 |
| - Accumulated depreciation |
|
|
-1,080,334 | -1,095,469 | -1,115,361 | -1,132,102 | -1,147,398 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
331,547 | 329,832 | 333,448 | 331,632 | 329,815 |
| - Cost |
|
|
429,937 | 429,937 | 435,301 | 435,301 | 435,301 |
| - Accumulated depreciation |
|
|
-98,389 | -100,105 | -101,853 | -103,670 | -105,486 |
| III. Real Estate Investments |
|
|
178,530 | 177,862 | 177,323 | 176,678 | 176,047 |
| - Cost |
|
|
226,024 | 226,024 | 226,352 | 226,352 | 226,352 |
| - Accumulated depreciation |
|
|
-47,494 | -48,162 | -49,029 | -49,674 | -50,306 |
| IV. Long-term assets in progress |
|
|
666,665 | 867,208 | 824,002 | 797,304 | 752,330 |
| 1. Costs of long-term production, business in progress |
|
|
31,074 | 31,074 | 31,074 | 34,888 | 36,431 |
| 2. Costs of construction in progress |
|
|
635,591 | 836,133 | 792,927 | 762,417 | 715,899 |
| IV. Long-term financial investments |
|
|
339,636 | 343,480 | 345,112 | 348,559 | 353,707 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
339,636 | 343,480 | 345,112 | 348,559 | 353,707 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
24,298 | 23,883 | 329,283 | 331,543 | 327,422 |
| 1. Long-term prepaid expenses |
|
|
24,298 | 23,883 | 329,283 | 331,543 | 327,422 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
8,665,927 | 9,425,750 | 8,852,563 | 9,380,920 | 9,263,001 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,941,413 | 6,652,910 | 6,090,624 | 6,615,332 | 6,469,516 |
| I. Current liabilities |
|
|
5,610,878 | 6,325,980 | 5,773,627 | 6,308,924 | 6,146,464 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,015,624 | 4,791,008 | 4,504,294 | 4,255,383 | 4,473,912 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
584,708 | 541,688 | 208,573 | 1,213,170 | 756,708 |
| 4. Advances from customers |
|
|
8,953 | 8,592 | 26,687 | 8,480 | 6,725 |
| 5. Taxes and other payables to the State Budget |
|
|
166,187 | 147,987 | 247,648 | 244,679 | 265,939 |
| 6. Payables to employees |
|
|
16,499 | 16,859 | 10,320 | 13,530 | 16,969 |
| 7. Short-term accrued expenses |
|
|
14,730 | 22,862 | 894 | 4,493 | 2,607 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
90 | | 93 | | 67 |
| 11. Other short-term payables |
|
|
| 359,583 | 338,679 | 135,230 | 191,435 |
| 12. Provision for short term payables |
|
|
375,542 | 47,325 | | | |
| 13. Bonus and welfare fund |
|
|
37,482 | 390,075 | 46,168 | 43,495 | 41,440 |
| 14. Price stabilization fund |
|
|
391,063 | | 390,270 | 390,465 | 390,662 |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
330,535 | 326,930 | 316,997 | 306,408 | 323,052 |
| 1. Long-term payables to sellers |
|
|
22,024 | 22,024 | 22,024 | 22,024 | 22,024 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
27,942 | 30,624 | 26,781 | 22,281 | 22,366 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
33,874 | 30,625 | 27,574 | 24,523 | 44,119 |
| 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 |
|
|
246,695 | 243,657 | 240,619 | 237,581 | 234,543 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
2,724,514 | 2,772,840 | 2,761,939 | 2,765,587 | 2,793,485 |
| I. ShareHolder's equity |
|
|
2,724,514 | 2,772,840 | 2,761,939 | 2,765,587 | 2,793,485 |
| 1. Owner's investment capital |
|
|
2,366,000 | 2,366,000 | 2,366,000 | 2,366,000 | 2,366,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-244 | -244 | -244 | -244 | -244 |
| 6. Differences upon asset revaluation |
|
|
-25,242 | -25,242 | -25,242 | -25,242 | -25,242 |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
15,504 | 15,757 | 15,757 | 30,116 | 30,116 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
138,186 | 192,538 | 178,204 | 164,384 | 189,144 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
41,935 | 33,417 | 144,862 | 118,133 | 118,140 |
| - Profit after tax undistributed this period |
|
|
96,251 | 159,121 | 33,341 | 46,251 | 71,005 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
230,310 | 224,031 | 227,464 | 230,573 | 233,710 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
8,665,927 | 9,425,750 | 8,852,563 | 9,380,920 | 9,263,001 |
There is no report.
|
|