|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
666,585 | 731,291 | 659,293 | 767,218 | 780,935 |
| I. Cash and cash equivalents |
|
|
65,494 | 51,955 | 74,270 | 90,330 | 39,965 |
| 1. Cash |
|
|
14,894 | 15,355 | 37,658 | 70,830 | 19,431 |
| 2. Cash equivalents |
|
|
50,600 | 36,600 | 36,612 | 19,500 | 20,534 |
| II. Short-term financial investments |
|
|
| 12 | | 12,000 | 12,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 12 | | 12,000 | 12,000 |
| III. Short-term receivables |
|
|
563,112 | 628,841 | 471,074 | 558,243 | 623,635 |
| 1. Short-term receivables of customers |
|
|
32,867 | 140,840 | 38,940 | 111,862 | 96,616 |
| 2. Prepayments to suppliers |
|
|
181,499 | 176,621 | 105,543 | 105,100 | 98,034 |
| 3. Short-term intercompany receivables |
|
|
| | 68,470 | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
53,720 | 52,220 | | 84,930 | 127,600 |
| 6. Other short-term receivables |
|
|
300,248 | 264,383 | 263,344 | 261,643 | 307,212 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,223 | -5,223 | -5,223 | -5,291 | -5,826 |
| IV. Inventories |
|
|
8,191 | 8,040 | 10,088 | 9,101 | 8,182 |
| 1. Inventories |
|
|
8,191 | 8,040 | 10,088 | 9,101 | 8,182 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
29,787 | 42,442 | 103,862 | 97,544 | 97,153 |
| 1. Short-term prepaid expenses |
|
|
4,407 | 3,283 | 5,203 | 3,723 | 4,314 |
| 2. Deductible VAT |
|
|
25,263 | 39,103 | 98,613 | 93,758 | 92,689 |
| 3. Taxes and the State Receivables |
|
|
117 | 56 | 45 | 63 | 149 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,234,724 | 2,373,129 | 3,101,927 | 3,131,441 | 3,131,011 |
| I. Long-term receivables |
|
|
67,567 | 95,639 | 99,615 | 95,614 | 106,689 |
| 1. Long-term customer's receivables |
|
|
1,460 | | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
42,900 | 42,900 | 46,900 | 42,900 | 42,900 |
| 5. Other long-term receivables |
|
|
23,207 | 52,739 | 52,715 | 52,714 | 63,789 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
879,216 | 880,932 | 2,105,936 | 2,063,176 | 2,054,256 |
| 1. Tangible fixed assets |
|
|
678,645 | 682,010 | 1,908,463 | 1,860,695 | 1,852,865 |
| - Cost |
|
|
1,148,091 | 1,160,230 | 2,400,996 | 2,370,200 | 2,383,831 |
| - Accumulated depreciation |
|
|
-469,446 | -478,220 | -492,532 | -509,506 | -530,965 |
| 2. Fixed assets of financial leasing |
|
|
3,304 | 3,182 | 3,059 | 2,937 | |
| - Cost |
|
|
4,895 | 4,895 | 4,895 | 4,895 | |
| - Accumulated depreciation |
|
|
-1,591 | -1,713 | -1,836 | -1,958 | |
| 3. Intangible fixed assets |
|
|
197,266 | 195,741 | 194,414 | 199,544 | 201,390 |
| - Cost |
|
|
237,156 | 237,156 | 237,356 | 244,164 | 247,837 |
| - Accumulated depreciation |
|
|
-39,890 | -41,416 | -42,943 | -44,620 | -46,446 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
768,934 | 937,906 | 332,874 | 357,913 | 361,040 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
768,934 | 937,906 | 332,874 | 357,913 | 361,040 |
| IV. Long-term financial investments |
|
|
480,898 | 420,367 | 521,609 | 523,170 | 524,189 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
319,498 | 325,808 | 305,318 | 306,879 | 307,897 |
| 3. Other investments in equity instruments |
|
|
165,404 | 99,404 | 216,292 | 218,329 | 218,329 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-4,004 | -4,845 | | -2,038 | -2,038 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
27,842 | 28,503 | 32,600 | 82,764 | 76,522 |
| 1. Long-term prepaid expenses |
|
|
23,519 | 24,913 | 28,077 | 78,164 | 71,922 |
| 2. Deferred income tax assets |
|
|
4,323 | 3,590 | 4,523 | 4,599 | 4,599 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
10,268 | 9,780 | 9,292 | 8,804 | 8,316 |
| TOTAL ASSETS |
|
|
2,901,309 | 3,104,419 | 3,761,220 | 3,898,659 | 3,911,946 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,792,280 | 1,987,595 | 2,643,078 | 2,779,656 | 2,838,129 |
| I. Current liabilities |
|
|
603,329 | 654,910 | 641,984 | 764,434 | 718,245 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
309,379 | 336,208 | 318,341 | 375,766 | 382,061 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
70,277 | 84,170 | 95,540 | 157,864 | 97,311 |
| 4. Advances from customers |
|
|
68,510 | 62,345 | 69,226 | 51,380 | 47,661 |
| 5. Taxes and other payables to the State Budget |
|
|
53,727 | 44,734 | 47,617 | 63,263 | 49,426 |
| 6. Payables to employees |
|
|
8,162 | 9,788 | 11,854 | 11,513 | 11,748 |
| 7. Short-term accrued expenses |
|
|
19,164 | 33,251 | 50,967 | 47,696 | 57,029 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,350 | 3,843 | 7,192 | 6,128 | 6,307 |
| 11. Other short-term payables |
|
|
72,444 | 80,286 | 41,031 | 50,660 | 66,693 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
316 | 284 | 215 | 164 | 10 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,188,951 | 1,332,685 | 2,001,094 | 2,015,222 | 2,119,884 |
| 1. Long-term payables to sellers |
|
|
| | 72,500 | | 25,100 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
95,823 | 95,420 | 128,038 | 133,006 | 122,270 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,061,780 | 1,206,932 | 1,769,381 | 1,851,044 | 1,941,341 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
29,985 | 28,970 | 29,812 | 29,809 | 29,809 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
1,364 | 1,364 | 1,364 | 1,364 | 1,364 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,109,028 | 1,116,825 | 1,118,142 | 1,119,002 | 1,073,817 |
| I. ShareHolder's equity |
|
|
1,109,028 | 1,116,825 | 1,118,142 | 1,119,002 | 1,073,817 |
| 1. Owner's investment capital |
|
|
972,766 | 972,766 | 972,766 | 972,766 | 972,766 |
| 2. Share capital surplus |
|
|
106,460 | 106,460 | 106,460 | 106,460 | 106,460 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
18,568 | 18,568 | 18,568 | 18,568 | 18,568 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
70 | 70 | 70 | 70 | 70 |
| 8. Investment and development funds |
|
|
6,750 | 6,750 | 6,750 | 6,750 | 6,750 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,367 | 1,367 | 1,367 | 1,367 | 1,367 |
| 11. After tax undistributed profit |
|
|
848 | 8,576 | 10,054 | 10,547 | -34,422 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
7,326 | 7,326 | 7,326 | 7,326 | 10,654 |
| - Profit after tax undistributed this period |
|
|
-6,479 | 1,250 | 2,728 | 3,221 | -45,076 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,201 | 2,269 | 2,108 | 2,476 | 2,259 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,901,309 | 3,104,419 | 3,761,220 | 3,898,659 | 3,911,946 |
There is no report.
|
|