|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
710,155 | 731,850 | 783,625 | 884,943 | 1,205,113 |
 | I. Cash and cash equivalents |
|
|
200,542 | 207,471 | 63,204 | 193,993 | 487,465 |
 | 1. Cash |
|
|
199,342 | 204,771 | 55,504 | 192,793 | 479,116 |
 | 2. Cash equivalents |
|
|
1,200 | 2,700 | 7,700 | 1,200 | 8,348 |
 | II. Short-term financial investments |
|
|
16,000 | 10,000 | 10,000 | 10,000 | 10,677 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
16,000 | 10,000 | 10,000 | 10,000 | 10,677 |
 | III. Short-term receivables |
|
|
366,508 | 396,322 | 547,590 | 481,080 | 485,964 |
 | 1. Short-term receivables of customers |
|
|
220,251 | 217,822 | 252,642 | 302,025 | 327,085 |
 | 2. Prepayments to suppliers |
|
|
8,891 | 23,224 | 16,663 | 23,582 | 8,056 |
 | 3. Short-term intercompany receivables |
|
|
| 890 | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
89,032 | 91,568 | 84,750 | 77,808 | 73,308 |
 | 6. Other short-term receivables |
|
|
83,293 | 103,679 | 238,333 | 124,429 | 129,018 |
 | 7. Provision for doubtful short-term receivables |
|
|
-34,959 | -40,862 | -44,797 | -46,765 | -51,503 |
 | IV. Inventories |
|
|
98,460 | 87,619 | 134,530 | 176,045 | 203,988 |
 | 1. Inventories |
|
|
98,468 | 87,628 | 134,539 | 176,054 | 203,996 |
 | 2. Provision for decline in value of inventories |
|
|
-9 | -9 | -9 | -9 | -9 |
 | V. Other current assets |
|
|
28,645 | 30,438 | 28,300 | 23,826 | 17,020 |
 | 1. Short-term prepaid expenses |
|
|
11,816 | 11,645 | 12,870 | 10,445 | 9,320 |
 | 2. Deductible VAT |
|
|
16,817 | 18,698 | 15,409 | 13,008 | 7,354 |
 | 3. Taxes and the State Receivables |
|
|
13 | 95 | 21 | 373 | 345 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,801,524 | 3,687,460 | 3,652,199 | 3,541,648 | 3,602,718 |
 | I. Long-term receivables |
|
|
501,118 | 476,708 | 476,718 | 465,200 | 545,200 |
 | 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 |
|
|
501,118 | 476,708 | 476,718 | 465,200 | 545,200 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,664,881 | 2,603,787 | 2,546,270 | 2,851,279 | 2,789,632 |
 | 1. Tangible fixed assets |
|
|
2,486,018 | 2,425,809 | 2,369,178 | 2,661,373 | 2,600,427 |
 | - Cost |
|
|
4,270,588 | 4,271,707 | 4,273,896 | 4,630,537 | 4,634,724 |
 | - Accumulated depreciation |
|
|
-1,784,570 | -1,845,898 | -1,904,719 | -1,969,164 | -2,034,296 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
178,864 | 177,978 | 177,093 | 189,905 | 189,205 |
 | - Cost |
|
|
221,818 | 221,818 | 221,818 | 235,567 | 235,837 |
 | - Accumulated depreciation |
|
|
-42,955 | -43,840 | -44,726 | -45,662 | -46,632 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
371,345 | 381,134 | 398,902 | 23,097 | 52,072 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
371,345 | 381,134 | 398,902 | 23,097 | 52,072 |
 | IV. Long-term financial investments |
|
|
5,225 | 2,241 | 558 | 558 | 1,570 |
 | 1. Investment in subsidiaries |
|
|
4,667 | | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 4,667 | | 4,667 | 1,012 |
 | 3. Other investments in equity instruments |
|
|
732 | 732 | 732 | 732 | 732 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-174 | -3,158 | -174 | -4,841 | -174 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
30,579 | 23,738 | 28,135 | 27,680 | 27,641 |
 | 1. Long-term prepaid expenses |
|
|
30,579 | 23,738 | 28,135 | 27,680 | 27,641 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
228,376 | 199,852 | 201,617 | 173,835 | 186,603 |
 | TOTAL ASSETS |
|
|
4,511,679 | 4,419,310 | 4,435,824 | 4,426,591 | 4,807,831 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,777,341 | 2,681,406 | 2,605,189 | 2,528,876 | 2,752,305 |
 | I. Current liabilities |
|
|
919,956 | 567,122 | 966,455 | 477,044 | 763,158 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
729,132 | 351,689 | 720,767 | 199,161 | 489,770 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
85,638 | 85,359 | 132,440 | 123,332 | 108,252 |
 | 4. Advances from customers |
|
|
525 | 22,679 | 9,481 | 2,405 | 2,155 |
 | 5. Taxes and other payables to the State Budget |
|
|
26,659 | 16,974 | 18,897 | 34,600 | 28,123 |
 | 6. Payables to employees |
|
|
6,783 | 20,669 | 9,033 | 12,091 | 17,593 |
 | 7. Short-term accrued expenses |
|
|
24,200 | 11,850 | 27,305 | 23,807 | 22,869 |
 | 8. Short-term intercompany payables |
|
|
| 890 | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
35,808 | 46,993 | 37,206 | 74,988 | 85,093 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
11,210 | 10,018 | 11,326 | 6,659 | 9,302 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,857,385 | 2,114,284 | 1,638,734 | 2,051,832 | 1,989,148 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
74,362 | 74,272 | 74,362 | 74,272 | 74,362 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,783,023 | 2,040,012 | 1,564,372 | 1,977,561 | 1,914,786 |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,734,338 | 1,737,904 | 1,830,635 | 1,897,715 | 2,055,526 |
 | I. ShareHolder's equity |
|
|
1,734,338 | 1,737,904 | 1,830,635 | 1,897,715 | 2,055,526 |
 | 1. Owner's investment capital |
|
|
837,897 | 837,897 | 837,897 | 837,897 | 837,897 |
 | 2. Share capital surplus |
|
|
5,940 | 5,940 | 5,940 | 5,940 | 5,940 |
 | 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 |
|
|
406,967 | 412,590 | 499,895 | 506,612 | 499,895 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
4,259 | | 4,259 | 4,259 | 4,259 |
 | 11. After tax undistributed profit |
|
|
201,973 | 203,123 | 205,335 | 264,654 | 422,731 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
103,203 | 148,992 | 108,728 | 66,027 | 108,728 |
 | - Profit after tax undistributed this period |
|
|
98,770 | 54,132 | 96,607 | 198,627 | 314,003 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
277,302 | 278,354 | 277,309 | 278,354 | 284,804 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,511,679 | 4,419,310 | 4,435,824 | 4,426,591 | 4,807,831 |
There is no report.
|
|