|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,695,937 | 1,872,840 | 2,051,339 | 1,755,253 | 1,858,157 |
| I. Cash and cash equivalents |
|
|
430,316 | 547,622 | 530,958 | 501,398 | 404,104 |
| 1. Cash |
|
|
404,816 | 367,727 | 421,531 | 453,549 | 318,444 |
| 2. Cash equivalents |
|
|
25,500 | 179,895 | 109,426 | 47,849 | 85,660 |
| II. Short-term financial investments |
|
|
605,884 | 472,529 | 509,039 | 480,760 | 691,179 |
| 1. Trading securities |
|
|
213,290 | 218,697 | 210,633 | 217,797 | 225,452 |
| 2. Provision for diminution in value of trading securities |
|
|
-2,218 | -1,526 | -537 | -3 | -14 |
| 3. Investments holding until maturity |
|
|
394,812 | 255,358 | 298,943 | 262,966 | 465,741 |
| III. Short-term receivables |
|
|
550,850 | 686,303 | 847,053 | 596,668 | 594,655 |
| 1. Short-term receivables of customers |
|
|
260,354 | 375,037 | 488,827 | 332,189 | 351,815 |
| 2. Prepayments to suppliers |
|
|
56,491 | 41,594 | 15,591 | 19,568 | 19,507 |
| 3. Short-term intercompany receivables |
|
|
| 17 | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
44,200 | 45,200 | 104,200 | | |
| 6. Other short-term receivables |
|
|
196,194 | 232,408 | 250,604 | 258,796 | 236,966 |
| 7. Provision for doubtful short-term receivables |
|
|
-6,389 | -7,954 | -12,170 | -13,885 | -13,633 |
| IV. Inventories |
|
|
7,604 | 10,798 | 8,547 | 11,721 | 9,415 |
| 1. Inventories |
|
|
7,604 | 10,798 | 8,547 | 11,721 | 9,415 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
101,283 | 155,589 | 155,743 | 164,706 | 158,805 |
| 1. Short-term prepaid expenses |
|
|
13,742 | 18,743 | 18,828 | 17,730 | 13,257 |
| 2. Deductible VAT |
|
|
82,948 | 132,055 | 132,120 | 142,295 | 140,861 |
| 3. Taxes and the State Receivables |
|
|
4,592 | 4,790 | 4,767 | 4,680 | 4,687 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | 29 | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,399,483 | 5,730,378 | 5,786,703 | 5,940,931 | 5,961,956 |
| I. Long-term receivables |
|
|
21,311 | 22,372 | 22,094 | 21,819 | 23,213 |
| 1. Long-term customer's receivables |
|
|
| 3,225 | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
21,311 | 19,147 | 22,094 | 21,819 | 23,213 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,367,904 | 2,868,288 | 2,832,391 | 2,780,462 | 2,762,937 |
| 1. Tangible fixed assets |
|
|
1,349,813 | 2,840,867 | 2,803,833 | 2,753,716 | 2,736,253 |
| - Cost |
|
|
2,074,396 | 3,813,454 | 3,826,061 | 3,817,621 | 3,852,678 |
| - Accumulated depreciation |
|
|
-724,583 | -972,587 | -1,022,228 | -1,063,905 | -1,116,425 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
18,090 | 27,421 | 28,557 | 26,746 | 26,685 |
| - Cost |
|
|
27,861 | 38,246 | 38,288 | 38,357 | 38,736 |
| - Accumulated depreciation |
|
|
-9,771 | -10,825 | -9,730 | -11,611 | -12,052 |
| III. Real Estate Investments |
|
|
41,378 | 40,634 | 74,410 | 73,561 | 72,584 |
| - Cost |
|
|
88,396 | 88,396 | 124,673 | 124,789 | 124,789 |
| - Accumulated depreciation |
|
|
-47,018 | -47,762 | -50,263 | -51,229 | -52,205 |
| IV. Long-term assets in progress |
|
|
440,117 | 360,277 | 446,619 | 501,726 | 521,076 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | 397 |
| 2. Costs of construction in progress |
|
|
440,117 | 360,277 | 446,619 | 501,726 | 520,679 |
| IV. Long-term financial investments |
|
|
2,343,302 | 1,738,072 | 1,749,736 | 1,724,518 | 1,759,554 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,286,887 | 1,723,512 | 1,735,195 | 1,709,977 | 1,743,811 |
| 3. Other investments in equity instruments |
|
|
53,415 | 11,560 | 11,540 | 11,540 | 12,744 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| V. Total other long-term assets |
|
|
155,814 | 261,057 | 252,889 | 441,652 | 436,772 |
| 1. Long-term prepaid expenses |
|
|
132,272 | 227,695 | 223,038 | 412,044 | 407,164 |
| 2. Deferred income tax assets |
|
|
| 33,363 | 21,841 | 29,608 | 29,608 |
| 3. Other long-term assets |
|
|
23,542 | | 8,010 | | |
| VI. Goodwills |
|
|
29,658 | 439,678 | 408,564 | 397,192 | 385,820 |
| TOTAL ASSETS |
|
|
6,095,420 | 7,603,218 | 7,838,042 | 7,696,183 | 7,820,113 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,797,218 | 2,803,334 | 3,034,729 | 2,972,621 | 3,019,752 |
| I. Current liabilities |
|
|
961,508 | 901,330 | 1,152,307 | 1,249,352 | 1,179,204 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
504,795 | 344,418 | 454,899 | 558,277 | 494,493 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
122,637 | 217,865 | 340,444 | 254,051 | 250,549 |
| 4. Advances from customers |
|
|
7,598 | 6,809 | 8,241 | 6,341 | 8,317 |
| 5. Taxes and other payables to the State Budget |
|
|
52,197 | 64,993 | 32,868 | 53,002 | 72,481 |
| 6. Payables to employees |
|
|
19,828 | 16,945 | 4,430 | 10,307 | 12,121 |
| 7. Short-term accrued expenses |
|
|
35,897 | 31,546 | 30,275 | 36,132 | 51,058 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,131 | 3,810 | 2,132 | 3,799 | 3,240 |
| 11. Other short-term payables |
|
|
161,103 | 167,456 | 242,210 | 293,115 | 254,872 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
56,322 | 47,488 | 36,807 | 34,329 | 32,075 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
835,711 | 1,902,004 | 1,882,421 | 1,723,269 | 1,840,549 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| 37 | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
17,588 | 17,562 | 16,948 | 17,198 | 21,369 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
814,003 | 1,884,405 | 1,865,473 | 1,706,071 | 1,819,180 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
4,120 | | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
4,298,202 | 4,799,885 | 4,803,314 | 4,723,563 | 4,800,361 |
| I. ShareHolder's equity |
|
|
4,298,202 | 4,799,885 | 4,803,314 | 4,723,563 | 4,800,361 |
| 1. Owner's investment capital |
|
|
1,217,498 | 1,582,705 | 1,582,705 | 1,582,705 | 1,693,480 |
| 2. Share capital surplus |
|
|
557,923 | 557,923 | 557,923 | 557,923 | 557,923 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
47,762 | 47,762 | 51,909 | 51,909 | 58,798 |
| 5. Treasury shares |
|
|
-190 | -190 | -190 | -190 | -190 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
158,722 | 158,722 | 158,722 | 158,722 | 158,722 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,894,052 | 1,574,616 | 1,571,863 | 1,529,065 | 1,485,370 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,762,998 | 1,519,901 | 1,534,203 | 1,453,317 | 1,335,710 |
| - Profit after tax undistributed this period |
|
|
131,053 | 54,715 | 37,660 | 75,748 | 149,661 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
422,435 | 878,347 | 880,381 | 843,428 | 846,258 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,095,420 | 7,603,218 | 7,838,042 | 7,696,183 | 7,820,113 |
There is no report.
|
|