|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
11,909,878 | 12,223,422 | 13,022,665 | 10,036,448 | 11,393,460 |
| I. Cash and cash equivalents |
|
|
7,295,225 | 7,515,430 | 6,766,117 | 4,101,549 | 2,921,399 |
| 1. Cash |
|
|
157,678 | 5,494,882 | 2,570,946 | 4,051,549 | 1,062,109 |
| 2. Cash equivalents |
|
|
7,137,547 | 2,020,548 | 4,195,171 | 50,000 | 1,859,290 |
| II. Short-term financial investments |
|
|
97,924 | 99,541 | 2,039,803 | 1,070,978 | 1,017,357 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
97,924 | 99,541 | 2,039,803 | 1,070,978 | 1,017,357 |
| III. Short-term receivables |
|
|
1,354,646 | 1,462,240 | 1,790,289 | 1,612,789 | 4,321,763 |
| 1. Short-term receivables of customers |
|
|
1,081,452 | 1,178,885 | 1,339,841 | 1,460,717 | 1,455,796 |
| 2. Prepayments to suppliers |
|
|
70,291 | 54,479 | 68,093 | 77,967 | 80,999 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | 2,350,000 |
| 6. Other short-term receivables |
|
|
395,122 | 421,451 | 600,646 | 296,504 | 708,403 |
| 7. Provision for doubtful short-term receivables |
|
|
-192,219 | -192,575 | -218,291 | -222,399 | -273,435 |
| IV. Inventories |
|
|
1,427,450 | 1,451,574 | 782,114 | 639,957 | 510,806 |
| 1. Inventories |
|
|
1,427,450 | 1,451,574 | 782,114 | 639,957 | 510,806 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,734,633 | 1,694,637 | 1,644,342 | 2,611,175 | 2,622,135 |
| 1. Short-term prepaid expenses |
|
|
162,751 | 139,362 | 112,758 | 72,562 | 84,960 |
| 2. Deductible VAT |
|
|
47,874 | 39,134 | 15,443 | 22,472 | 21,034 |
| 3. Taxes and the State Receivables |
|
|
8,588 | 721 | 721 | 721 | 721 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1,515,420 | 1,515,420 | 1,515,420 | 2,515,420 | 2,515,420 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,349,091 | 31,970,731 | 31,683,665 | 37,617,283 | 37,622,735 |
| I. Long-term receivables |
|
|
9,668 | 9,617 | 11,615 | 12,169 | 9,624 |
| 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 |
|
|
9,668 | 9,617 | 11,615 | 12,169 | 9,624 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
417,028 | 417,467 | 409,031 | 413,363 | 403,733 |
| 1. Tangible fixed assets |
|
|
402,482 | 396,148 | 388,844 | 387,335 | 380,128 |
| - Cost |
|
|
629,771 | 631,563 | 632,311 | 634,850 | 635,235 |
| - Accumulated depreciation |
|
|
-227,289 | -235,415 | -243,467 | -247,515 | -255,107 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
14,546 | 21,319 | 20,187 | 26,028 | 23,605 |
| - Cost |
|
|
67,990 | 76,186 | 76,923 | 85,563 | 85,710 |
| - Accumulated depreciation |
|
|
-53,444 | -54,867 | -56,736 | -59,535 | -62,105 |
| III. Real Estate Investments |
|
|
26,176,341 | 25,836,201 | 25,517,457 | 25,179,848 | 24,864,227 |
| - Cost |
|
|
35,186,039 | 35,180,083 | 35,198,678 | 35,182,435 | 35,170,643 |
| - Accumulated depreciation |
|
|
-9,009,698 | -9,343,882 | -9,681,221 | -10,002,587 | -10,306,416 |
| IV. Long-term assets in progress |
|
|
700,593 | 704,824 | 761,824 | 1,028,319 | 999,642 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
700,593 | 704,824 | 761,824 | 1,028,319 | 999,642 |
| IV. Long-term financial investments |
|
|
| | 11,930 | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | 11,930 | | |
| V. Total other long-term assets |
|
|
4,874,580 | 4,849,367 | 4,835,874 | 10,864,971 | 11,244,217 |
| 1. Long-term prepaid expenses |
|
|
468,042 | 459,342 | 455,281 | 452,965 | 454,143 |
| 2. Deferred income tax assets |
|
|
107,956 | 91,443 | 82,011 | 65,598 | 80,172 |
| 3. Other long-term assets |
|
|
4,298,582 | 4,298,582 | 4,298,582 | 10,346,408 | 10,709,902 |
| VI. Goodwills |
|
|
170,881 | 153,255 | 135,934 | 118,613 | 101,292 |
| TOTAL ASSETS |
|
|
44,258,969 | 44,194,153 | 44,706,330 | 47,653,731 | 49,016,195 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
9,816,913 | 8,751,494 | 7,946,987 | 9,826,878 | 10,107,118 |
| I. Current liabilities |
|
|
6,294,958 | 5,253,990 | 4,385,808 | 4,472,951 | 6,625,267 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,068,860 | 19,887 | 19,887 | 19,887 | 1,807,989 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
764,836 | 766,177 | 761,805 | 448,115 | 487,861 |
| 4. Advances from customers |
|
|
1,421,142 | 1,447,231 | 441,432 | 314,342 | 731,638 |
| 5. Taxes and other payables to the State Budget |
|
|
1,132,282 | 1,246,823 | 1,443,165 | 1,495,742 | 1,810,106 |
| 6. Payables to employees |
|
|
| | | 279 | 279 |
| 7. Short-term accrued expenses |
|
|
707,819 | 625,556 | 682,401 | 973,708 | 772,538 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
70,339 | 48,663 | 71,454 | 44,547 | 100,620 |
| 11. Other short-term payables |
|
|
1,119,410 | 1,089,178 | 952,851 | 1,170,222 | 907,721 |
| 12. Provision for short term payables |
|
|
7,374 | 7,579 | 9,972 | 3,428 | 4,819 |
| 13. Bonus and welfare fund |
|
|
2,896 | 2,896 | 2,841 | 2,681 | 1,696 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,521,955 | 3,497,504 | 3,561,179 | 5,353,927 | 3,481,851 |
| 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 |
|
|
1,200,378 | 1,171,990 | 1,232,242 | 1,253,138 | 1,152,323 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,127,463 | 2,133,632 | 2,139,190 | 3,915,693 | 2,148,375 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
73,768 | 73,281 | 72,793 | 71,643 | 71,156 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
120,346 | 118,601 | 116,954 | 113,453 | 109,997 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
34,442,056 | 35,442,659 | 36,759,343 | 37,826,853 | 38,909,077 |
| I. ShareHolder's equity |
|
|
34,442,056 | 35,442,659 | 36,759,343 | 37,826,853 | 38,909,077 |
| 1. Owner's investment capital |
|
|
23,288,184 | 23,288,184 | 23,288,184 | 23,288,184 | 23,288,184 |
| 2. Share capital surplus |
|
|
46,983 | 46,983 | 46,983 | 46,983 | 46,983 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-1,954,258 | -1,954,258 | -1,954,258 | -1,954,258 | -1,954,258 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
-53,137 | -53,137 | -53,137 | -53,137 | -53,137 |
| 11. After tax undistributed profit |
|
|
13,091,034 | 14,091,623 | 15,408,293 | 16,475,788 | 17,581,303 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,064,570 | 12,064,570 | 12,064,570 | 12,064,570 | 16,475,788 |
| - Profit after tax undistributed this period |
|
|
1,026,464 | 2,027,053 | 3,343,723 | 4,411,218 | 1,105,515 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
23,250 | 23,264 | 23,278 | 23,293 | 2 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
44,258,969 | 44,194,153 | 44,706,330 | 47,653,731 | 49,016,195 |
There is no report.
|
|