|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
37,680,162 | 35,935,880 | 35,013,918 | 37,332,761 | 40,582,371 |
| I. Cash and cash equivalents |
|
|
6,875,568 | 2,912,027 | 1,788,255 | 1,198,563 | 2,616,235 |
| 1. Cash |
|
|
4,244,365 | 1,025,487 | 790,185 | 1,018,563 | 1,421,235 |
| 2. Cash equivalents |
|
|
2,631,203 | 1,886,540 | 998,070 | 180,000 | 1,195,000 |
| II. Short-term financial investments |
|
|
19,012,124 | 20,137,244 | 20,268,129 | 23,030,876 | 25,982,844 |
| 1. Trading securities |
|
|
1,195 | 1,193 | 1,220 | 1,245 | 1,209 |
| 2. Provision for diminution in value of trading securities |
|
|
-711 | -823 | -841 | -876 | -851 |
| 3. Investments holding until maturity |
|
|
19,011,640 | 20,136,873 | 20,267,750 | 23,030,508 | 25,982,486 |
| III. Short-term receivables |
|
|
5,931,433 | 6,529,705 | 5,868,614 | 6,344,862 | 5,606,208 |
| 1. Short-term receivables of customers |
|
|
4,432,012 | 4,808,184 | 4,665,002 | 5,132,579 | 4,528,320 |
| 2. Prepayments to suppliers |
|
|
633,286 | 655,619 | 414,596 | 339,916 | 367,958 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
880,917 | 1,080,803 | 804,396 | 888,387 | 727,522 |
| 7. Provision for doubtful short-term receivables |
|
|
-14,782 | -14,901 | -15,380 | -16,020 | -17,591 |
| IV. Inventories |
|
|
5,697,773 | 6,128,082 | 6,780,800 | 6,524,271 | 6,103,017 |
| 1. Inventories |
|
|
5,723,674 | 6,165,935 | 6,807,925 | 6,551,776 | 6,131,879 |
| 2. Provision for decline in value of inventories |
|
|
-25,902 | -37,853 | -27,125 | -27,505 | -28,862 |
| V. Other current assets |
|
|
163,265 | 228,821 | 308,119 | 234,190 | 274,068 |
| 1. Short-term prepaid expenses |
|
|
76,719 | 82,860 | 180,687 | 118,462 | 138,205 |
| 2. Deductible VAT |
|
|
79,807 | 99,429 | 98,695 | 104,003 | 121,446 |
| 3. Taxes and the State Receivables |
|
|
6,739 | 46,532 | 28,737 | 11,725 | 14,417 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
17,287,274 | 16,737,491 | 16,639,952 | 16,861,193 | 17,094,709 |
| I. Long-term receivables |
|
|
16,147 | 16,132 | 16,668 | 17,417 | 16,564 |
| 1. Long-term customer's receivables |
|
|
| | | 587 | 559 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
16,147 | 16,132 | 16,668 | 16,830 | 16,006 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
12,056,273 | 12,689,652 | 12,472,421 | 12,295,720 | 11,854,249 |
| 1. Tangible fixed assets |
|
|
11,042,990 | 11,688,520 | 11,408,506 | 11,241,860 | 10,824,566 |
| - Cost |
|
|
30,026,688 | 31,109,174 | 31,284,468 | 31,544,517 | 31,567,571 |
| - Accumulated depreciation |
|
|
-18,983,698 | -19,420,654 | -19,875,962 | -20,302,657 | -20,743,005 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,013,283 | 1,001,132 | 1,063,915 | 1,053,860 | 1,029,683 |
| - Cost |
|
|
1,365,217 | 1,366,406 | 1,449,200 | 1,456,500 | 1,447,355 |
| - Accumulated depreciation |
|
|
-351,934 | -365,274 | -385,286 | -402,640 | -417,672 |
| III. Real Estate Investments |
|
|
56,088 | 55,594 | 55,100 | 54,606 | 54,112 |
| - Cost |
|
|
98,823 | 98,823 | 98,823 | 98,823 | 98,823 |
| - Accumulated depreciation |
|
|
-42,734 | -43,229 | -43,723 | -44,217 | -44,711 |
| IV. Long-term assets in progress |
|
|
1,536,422 | 936,924 | 1,288,192 | 1,633,388 | 1,925,683 |
| 1. Costs of long-term production, business in progress |
|
|
343,358 | 381,980 | 370,453 | 403,991 | 444,579 |
| 2. Costs of construction in progress |
|
|
1,193,064 | 554,944 | 917,739 | 1,229,397 | 1,481,103 |
| IV. Long-term financial investments |
|
|
1,424,817 | 831,228 | 691,579 | 831,442 | 1,279,282 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
646,179 | 602,591 | 612,917 | 614,457 | 608,098 |
| 3. Other investments in equity instruments |
|
|
101,976 | 101,975 | 101,995 | 102,013 | 94,519 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-23,583 | -23,583 | -23,583 | -23,583 | -23,583 |
| 5. Investments holding until maturity |
|
|
700,245 | 150,244 | 250 | 138,555 | 600,247 |
| V. Total other long-term assets |
|
|
814,214 | 886,034 | 855,450 | 829,462 | 826,502 |
| 1. Long-term prepaid expenses |
|
|
814,214 | 871,586 | 834,079 | 818,509 | 794,385 |
| 2. Deferred income tax assets |
|
|
| 14,449 | 21,371 | 10,953 | 32,117 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
1,383,313 | 1,321,928 | 1,260,543 | 1,199,158 | 1,138,317 |
| TOTAL ASSETS |
|
|
54,967,436 | 52,673,371 | 51,653,870 | 54,193,954 | 57,677,080 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,964,372 | 17,647,627 | 15,786,279 | 15,856,507 | 22,432,804 |
| I. Current liabilities |
|
|
20,399,328 | 17,138,690 | 15,294,388 | 15,403,310 | 22,021,272 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,873,932 | 8,217,757 | 6,616,832 | 7,794,314 | 8,291,497 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,550,758 | 3,805,885 | 3,747,004 | 3,726,118 | 3,667,239 |
| 4. Advances from customers |
|
|
200,126 | 164,713 | 148,396 | 97,078 | 146,442 |
| 5. Taxes and other payables to the State Budget |
|
|
2,127,261 | 967,879 | 624,709 | 1,021,357 | 1,944,904 |
| 6. Payables to employees |
|
|
274,518 | 289,224 | 227,297 | 236,956 | 266,678 |
| 7. Short-term accrued expenses |
|
|
1,720,003 | 1,910,205 | 1,628,119 | 1,896,468 | 1,857,281 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
113 | 264 | 154 | 220 | 110 |
| 11. Other short-term payables |
|
|
5,258,187 | 1,193,901 | 2,017,634 | 103,375 | 5,257,236 |
| 12. Provision for short term payables |
|
|
10,373 | 16,771 | 17,115 | 18,092 | 9,407 |
| 13. Bonus and welfare fund |
|
|
384,057 | 572,092 | 267,128 | 509,332 | 580,478 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
565,044 | 508,937 | 491,891 | 453,197 | 411,533 |
| 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 |
|
|
1,306 | 1,063 | 1,015 | 1,054 | 1,371 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
282,904 | 238,476 | 211,809 | 183,389 | 157,809 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
280,834 | 269,398 | 279,068 | 268,754 | 252,353 |
| 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 |
|
|
34,003,064 | 35,025,744 | 35,867,591 | 38,337,447 | 35,244,276 |
| I. ShareHolder's equity |
|
|
34,003,064 | 35,025,744 | 35,867,591 | 38,337,447 | 35,244,276 |
| 1. Owner's investment capital |
|
|
20,899,554 | 20,899,554 | 20,899,554 | 20,899,554 | 20,899,554 |
| 2. Share capital surplus |
|
|
34,111 | 34,111 | 34,111 | 34,111 | 34,111 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
202,658 | 499,081 | 499,081 | 499,081 | 499,081 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
175,724 | 174,100 | 239,641 | 288,087 | 205,025 |
| 8. Investment and development funds |
|
|
5,932,207 | 6,163,737 | 6,365,527 | 6,624,903 | 6,863,057 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,411,312 | 3,926,232 | 3,816,257 | 6,000,389 | 2,870,256 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,364,876 | 1,068,454 | 2,045,272 | 2,119,828 | 384,897 |
| - Profit after tax undistributed this period |
|
|
2,046,435 | 2,857,778 | 1,770,985 | 3,880,562 | 2,485,358 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,347,499 | 3,328,929 | 4,013,420 | 3,991,322 | 3,873,192 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
54,967,436 | 52,673,371 | 51,653,870 | 54,193,954 | 57,677,080 |
There is no report.
|
|