|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
31,560,382 | 32,394,854 | 33,403,480 | 37,680,162 | 35,935,880 |
| I. Cash and cash equivalents |
|
|
2,299,944 | 2,011,203 | 1,582,507 | 6,875,568 | 2,912,027 |
| 1. Cash |
|
|
1,327,430 | 925,092 | 791,780 | 4,244,365 | 1,025,487 |
| 2. Cash equivalents |
|
|
972,514 | 1,086,111 | 790,726 | 2,631,203 | 1,886,540 |
| II. Short-term financial investments |
|
|
17,414,055 | 16,801,332 | 19,083,001 | 19,012,124 | 20,137,244 |
| 1. Trading securities |
|
|
1,159 | 1,154 | 1,160 | 1,195 | 1,193 |
| 2. Provision for diminution in value of trading securities |
|
|
-690 | -687 | -690 | -711 | -823 |
| 3. Investments holding until maturity |
|
|
17,413,586 | 16,800,864 | 19,082,531 | 19,011,640 | 20,136,873 |
| III. Short-term receivables |
|
|
6,100,403 | 6,619,267 | 6,142,393 | 5,931,433 | 6,529,705 |
| 1. Short-term receivables of customers |
|
|
4,633,943 | 4,960,431 | 4,504,795 | 4,432,012 | 4,808,184 |
| 2. Prepayments to suppliers |
|
|
589,440 | 799,563 | 762,803 | 633,286 | 655,619 |
| 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 |
|
|
890,466 | 873,057 | 889,078 | 880,917 | 1,080,803 |
| 7. Provision for doubtful short-term receivables |
|
|
-13,446 | -13,785 | -14,283 | -14,782 | -14,901 |
| IV. Inventories |
|
|
5,537,563 | 6,704,642 | 6,319,892 | 5,697,773 | 6,128,082 |
| 1. Inventories |
|
|
5,560,169 | 6,731,269 | 6,346,257 | 5,723,674 | 6,165,935 |
| 2. Provision for decline in value of inventories |
|
|
-22,606 | -26,627 | -26,364 | -25,902 | -37,853 |
| V. Other current assets |
|
|
208,417 | 258,410 | 275,687 | 163,265 | 228,821 |
| 1. Short-term prepaid expenses |
|
|
97,571 | 117,729 | 101,960 | 76,719 | 82,860 |
| 2. Deductible VAT |
|
|
89,204 | 137,166 | 170,047 | 79,807 | 99,429 |
| 3. Taxes and the State Receivables |
|
|
21,642 | 3,516 | 3,680 | 6,739 | 46,532 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
16,922,282 | 16,869,932 | 17,565,302 | 17,287,274 | 16,737,491 |
| I. Long-term receivables |
|
|
38,423 | 38,389 | 16,225 | 16,147 | 16,132 |
| 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 |
|
|
38,423 | 38,389 | 16,225 | 16,147 | 16,132 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
11,903,208 | 11,893,894 | 11,821,447 | 12,056,273 | 12,689,652 |
| 1. Tangible fixed assets |
|
|
10,860,367 | 10,864,998 | 10,802,567 | 11,042,990 | 11,688,520 |
| - Cost |
|
|
28,502,157 | 28,960,706 | 29,336,864 | 30,026,688 | 31,109,174 |
| - Accumulated depreciation |
|
|
-17,641,791 | -18,095,708 | -18,534,297 | -18,983,698 | -19,420,654 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,042,841 | 1,028,895 | 1,018,880 | 1,013,283 | 1,001,132 |
| - Cost |
|
|
1,353,424 | 1,352,527 | 1,356,137 | 1,365,217 | 1,366,406 |
| - Accumulated depreciation |
|
|
-310,582 | -323,631 | -337,257 | -351,934 | -365,274 |
| III. Real Estate Investments |
|
|
57,594 | 57,088 | 56,582 | 56,088 | 55,594 |
| - Cost |
|
|
98,823 | 98,823 | 98,823 | 98,823 | 98,823 |
| - Accumulated depreciation |
|
|
-41,229 | -41,735 | -42,240 | -42,734 | -43,229 |
| IV. Long-term assets in progress |
|
|
1,805,130 | 1,808,139 | 1,892,252 | 1,536,422 | 936,924 |
| 1. Costs of long-term production, business in progress |
|
|
334,547 | 268,944 | 290,327 | 343,358 | 381,980 |
| 2. Costs of construction in progress |
|
|
1,470,583 | 1,539,195 | 1,601,925 | 1,193,064 | 554,944 |
| IV. Long-term financial investments |
|
|
742,670 | 755,781 | 1,529,822 | 1,424,817 | 831,228 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
664,303 | 662,418 | 651,217 | 646,179 | 602,591 |
| 3. Other investments in equity instruments |
|
|
101,950 | 101,947 | 101,951 | 101,976 | 101,975 |
| 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 |
|
|
| 15,000 | 800,238 | 700,245 | 150,244 |
| V. Total other long-term assets |
|
|
807,790 | 810,558 | 804,276 | 814,214 | 886,034 |
| 1. Long-term prepaid expenses |
|
|
772,805 | 807,403 | 804,276 | 814,214 | 871,586 |
| 2. Deferred income tax assets |
|
|
34,985 | 3,155 | | | 14,449 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
1,567,468 | 1,506,083 | 1,444,698 | 1,383,313 | 1,321,928 |
| TOTAL ASSETS |
|
|
48,482,664 | 49,264,785 | 50,968,782 | 54,967,436 | 52,673,371 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
15,666,146 | 14,754,559 | 14,308,732 | 20,964,372 | 17,647,627 |
| I. Current liabilities |
|
|
15,308,423 | 14,407,883 | 13,742,782 | 20,399,328 | 17,138,690 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,867,130 | 6,889,266 | 6,128,144 | 6,873,932 | 8,217,757 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,284,158 | 4,636,742 | 3,483,237 | 3,550,758 | 3,805,885 |
| 4. Advances from customers |
|
|
161,709 | 376,267 | 315,815 | 200,126 | 164,713 |
| 5. Taxes and other payables to the State Budget |
|
|
598,135 | 602,553 | 1,616,504 | 2,127,261 | 967,879 |
| 6. Payables to employees |
|
|
287,914 | 220,689 | 225,894 | 274,518 | 289,224 |
| 7. Short-term accrued expenses |
|
|
1,620,875 | 1,371,334 | 1,512,085 | 1,720,003 | 1,910,205 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
4,161 | 3,070 | 1,206 | 113 | 264 |
| 11. Other short-term payables |
|
|
3,055,542 | 125,818 | 116,354 | 5,258,187 | 1,193,901 |
| 12. Provision for short term payables |
|
|
26,636 | 16,670 | 11,825 | 10,373 | 16,771 |
| 13. Bonus and welfare fund |
|
|
402,164 | 165,474 | 331,719 | 384,057 | 572,092 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
357,723 | 346,676 | 565,950 | 565,044 | 508,937 |
| 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 |
|
|
3,712 | 1,794 | 1,621 | 1,306 | 1,063 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
66,029 | 61,054 | 279,413 | 282,904 | 238,476 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
287,982 | 283,829 | 284,916 | 280,834 | 269,398 |
| 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 |
|
|
32,816,518 | 34,510,226 | 36,660,050 | 34,003,064 | 35,025,744 |
| I. ShareHolder's equity |
|
|
32,816,518 | 34,510,226 | 36,660,050 | 34,003,064 | 35,025,744 |
| 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 |
| 3. Bond conversion option |
|
|
| | 34,111 | | |
| 4. Other owner's capital |
|
|
202,658 | 202,658 | 202,658 | 202,658 | 499,081 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
92,498 | 80,632 | 94,663 | 175,724 | 174,100 |
| 8. Investment and development funds |
|
|
5,266,762 | 5,444,399 | 5,679,502 | 5,932,207 | 6,163,737 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,353,468 | 4,840,235 | 6,557,754 | 3,411,312 | 3,926,232 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,682,865 | 3,350,334 | 3,350,334 | 1,364,876 | 1,068,454 |
| - Profit after tax undistributed this period |
|
|
670,603 | 1,489,902 | 3,207,420 | 2,046,435 | 2,857,778 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,967,467 | 3,008,636 | 3,191,808 | 3,347,499 | 3,328,929 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
48,482,664 | 49,264,785 | 50,968,782 | 54,967,436 | 52,673,371 |
There is no report.
|
|