|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,467,384 | 1,581,022 | 1,693,066 | 2,354,848 | 2,235,766 |
| I. Cash and cash equivalents |
|
|
67,955 | 260,407 | 334,460 | 610,993 | 770,085 |
| 1. Cash |
|
|
60,955 | 153,407 | 329,460 | 607,993 | 764,085 |
| 2. Cash equivalents |
|
|
7,000 | 107,000 | 5,000 | 3,000 | 6,000 |
| II. Short-term financial investments |
|
|
375,000 | 565,000 | 515,000 | 725,000 | 725,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
375,000 | 565,000 | 515,000 | 725,000 | 725,000 |
| III. Short-term receivables |
|
|
771,997 | 515,400 | 596,772 | 771,877 | 494,720 |
| 1. Short-term receivables of customers |
|
|
395,529 | 193,023 | 244,272 | 424,429 | 164,456 |
| 2. Prepayments to suppliers |
|
|
288,875 | 287,494 | 289,783 | 291,791 | 293,203 |
| 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 |
|
|
156,476 | 101,775 | 129,609 | 122,550 | 103,953 |
| 7. Provision for doubtful short-term receivables |
|
|
-68,884 | -66,892 | -66,892 | -66,892 | -66,892 |
| IV. Inventories |
|
|
146,640 | 123,258 | 119,782 | 108,795 | 101,899 |
| 1. Inventories |
|
|
146,640 | 123,258 | 119,782 | 108,795 | 101,899 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
105,792 | 116,958 | 127,053 | 138,184 | 144,063 |
| 1. Short-term prepaid expenses |
|
|
6,531 | 9,402 | 9,942 | 7,684 | 5,896 |
| 2. Deductible VAT |
|
|
99,262 | 107,556 | 117,064 | 130,500 | 138,167 |
| 3. Taxes and the State Receivables |
|
|
| | 47 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,229,612 | 1,134,123 | 1,103,611 | 892,152 | 764,499 |
| I. Long-term receivables |
|
|
31,481 | 31,481 | 71,418 | 78,441 | 78,443 |
| 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 |
|
|
31,481 | 31,481 | 71,418 | 78,441 | 78,443 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
999,271 | 946,149 | 892,903 | 694,446 | 578,954 |
| 1. Tangible fixed assets |
|
|
991,069 | 937,990 | 884,787 | 686,373 | 570,384 |
| - Cost |
|
|
5,260,802 | 4,757,282 | 4,750,263 | 3,783,981 | 3,784,042 |
| - Accumulated depreciation |
|
|
-4,269,733 | -3,819,292 | -3,865,476 | -3,097,608 | -3,213,658 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
8,202 | 8,159 | 8,116 | 8,073 | 8,569 |
| - Cost |
|
|
11,581 | 11,581 | 11,581 | 11,581 | 12,158 |
| - Accumulated depreciation |
|
|
-3,379 | -3,422 | -3,465 | -3,508 | -3,588 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
25,687 | 25,922 | 26,708 | 25,751 | 27,361 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
22,182 | 22,531 | 23,318 | 22,360 | 23,971 |
| 3. Other investments in equity instruments |
|
|
3,535 | 3,535 | 3,535 | 3,535 | 3,535 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-30 | -144 | -144 | -144 | -144 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
173,173 | 130,571 | 112,582 | 93,515 | 79,741 |
| 1. Long-term prepaid expenses |
|
|
172,989 | 130,571 | 112,582 | 93,515 | 79,741 |
| 2. Deferred income tax assets |
|
|
183 | | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,696,996 | 2,715,146 | 2,796,677 | 3,247,000 | 3,000,266 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,129,416 | 1,043,004 | 1,050,021 | 1,234,933 | 1,002,339 |
| I. Current liabilities |
|
|
610,728 | 524,270 | 531,287 | 716,380 | 483,605 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
407,495 | 316,799 | 347,056 | 476,486 | 279,591 |
| 4. Advances from customers |
|
|
29,762 | 19,957 | 18,036 | 20,743 | 16,491 |
| 5. Taxes and other payables to the State Budget |
|
|
8,453 | 34,074 | 10,251 | 60,657 | 61,486 |
| 6. Payables to employees |
|
|
15,164 | 21,242 | 15,996 | 16,436 | 15,380 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
55 | 55 | | 25 | 55 |
| 11. Other short-term payables |
|
|
140,281 | 124,856 | 136,409 | 132,894 | 101,875 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
9,517 | 7,287 | 3,540 | 9,138 | 8,727 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
518,688 | 518,734 | 518,734 | 518,554 | 518,734 |
| 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 |
|
|
518,688 | 518,688 | 518,688 | 518,508 | 518,688 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 46 | 46 | 46 | 46 |
| 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 |
|
|
1,567,580 | 1,672,142 | 1,746,657 | 2,012,067 | 1,997,927 |
| I. ShareHolder's equity |
|
|
1,567,580 | 1,672,142 | 1,746,657 | 2,012,067 | 1,997,927 |
| 1. Owner's investment capital |
|
|
1,400,000 | 1,400,000 | 1,400,000 | 1,400,000 | 1,400,000 |
| 2. Share capital surplus |
|
|
1,777 | 1,777 | 1,777 | 1,777 | 1,777 |
| 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 |
|
|
52,933 | 52,933 | 52,933 | 237,955 | 237,955 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
112,870 | 217,432 | 291,946 | 372,335 | 358,195 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
62,061 | 62,061 | 217,431 | 13,937 | 13,937 |
| - Profit after tax undistributed this period |
|
|
50,809 | 155,371 | 74,515 | 358,398 | 344,258 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,696,996 | 2,715,146 | 2,796,677 | 3,247,000 | 3,000,266 |
There is no report.
|
|