Báo cáo tài chính quý 4 năm 2012 - Công ty cổ phần CMISTONE Việt Nam tài liệu, giáo án, bài giảng , luận văn, luận án, đ...
N c ~ A P Tu Hanh phhc 000 -' GIA TANG GIA PRj TAI M G U Y ~ N Quy IV niim 2012 ".I] I r , - , y,3- 01 i d m 2013 -, , a ,& k , -' -J - , , !??& -9 ,.L , - r;: , ,J - : - d - A - d ado CAO TAI CHINH C~NG TY CP CMISTONE V I ~ TNAM Thw T7,T d a AP,86 58 T h TWl Tbng,Cdu GuyyHA Mji ,- QuS IV n h 2012 Dan vl tinh: VND f CBNGTY CP CMISTONE A vie NAM Thtg 7, Td ahb AP,ir6;58 T r h TMI TBnp,C4u Glgy, HA w1 1' eAo a0TAI CHCNH Qug IV n h 2012 - c h a sv CP CMISTONE VJB NARI BAO cAo TAI CNNH I f l n g 7, To# nh8 AP, so" 58 Trdn T h l Thng, CSu Giiy, H i NQi Quq IV n8rn 2032 - I C ~ N TY G CP CMISTONE V I NAM ~ Tilng 7, To& nh8 AP, so"58 Tdn Thdl T h g , Cbu Gigy, H i Ne! CAC K H o D~ ~ WU ~hc H ~ E NI G HAN ~ OI/OY2012 VND Ph& thu d c6 p& ha4 PMi thu v& cd tik a I@ nhw dlrqc chia Phdi thu W h h h g tit hdkd COW OUoVzolz VND 115,943,186 Hhgmuadangditrhduhg Nguyh lieu, v@t&I a n g w, d w ct! a phi SX,KD dh dang 664359,868 mp h h m g hd Hang g&i di b H h g hosi kho thug HhghoQlb&U@agsh mng gih g& &a Mug tbn Rho 31112/2012 VND :C' ,< I.' VND OMllzol2 VND 208,~,000 508,480,000 3~"i&2012 Cho vay khbng c6 Ih -1 PhHithudhih+nkhk Chs 38 - - T ~ G , G X A M T A I S ~ ~ ~ -? r ' MY NMch Vet ki6n tnlc Dors Vl: iinh: VlVD TIM bi d ~ e~%QL en tHI Thia!t b@ * TT! CQng N P Ysla~ SBdu&l$ 809,188,436 35 t u g - Mua mng @ - mu mXDCB h.fhdnh - Tdng kkdc sg*mgkP - ChuyBn sang BDS b.m - Thanh lj, tdu@ngb h -GirfmRkdc Sddrscudi @ Gi6trjhaombahfk@' SerdudhW 7,430,199,967 1,313,467,022 fJl3.467fl22 5,248,155,151 3,243,629,585 305,461,37 13,793,004,!US 4,557,096,607 3243,629585 , - 809,188,436 4,531,226,817 4,074,947,766, 4,53531226417 4e074,#7,76& 4,212,440,172 4,416,836 970 , 34,258,058 - - 34,258,058 271,203,313 8,640,432,681 -, 2i :$ 8,640,432,641 9,7@,668,891 srT tang trung kp -Hduhaomg@ - Tdng khdc S b h W k - Ch$n sang BDS d.t# - Thanh 29, nhgqrtg bdn Ngnyen gii sSdud$uw WWg -g k3 M w @ D h M D C B h.thhh Tdng khdE - - W g i hW Q - chuyin sang BBS d.tg - Thamh 19, n m M n Dm vj tfnh: VND * - Chufln sang BDS d iu - Thad 19,nhrcpng brin - Gidm khdc Sd du cudi kg Gig tr( &n I@ Dan v[ tfnh: V N D GiAy ph4p khai thbc(S&h(h~mb) Quyh sb dqngdgt Phh m h Nhaa hien hhgho8 dytboh Nguykn gi6 SddlrdAulQ aangtrongk3 Mua kj Tgora&n&@DN TdngdoA9pddKinha - Thg M C M*-gkP - Thanh 19, nhttqng bdn - Gicfm khdc 35 du cudi I@ GiA tri hao man luf Id S$ du d6u kj MW-ge - Kh&kaomng@ - T d g kh&c sg*trongk3 - Thanh @* nkrcqng b&n - - _-r- C - CHI f - 9,975,000,000 692,708,329 332,499,9% 332,499,996 - 12,000,OOO 9",987,000,000 12,000,002 704,708,331 - X&Y DWG Cb ~hDd DANG - 332,499,996 - - Sbducudik~ G M a!cbn Iaf Tai nghy d$u kp Tqi ngiy cu6i kg 11 "F - #a- 1,025,208,325 12,000,Om 1,037,208,327 $ ,a h d4u tu BEN xDcsdbdang:~6nchungmbQu~H9p XDCB db dang: D$ Trgm nghih tgi Qup Hgp XDC3 dEt dang: Duhg trmg rnh Thung XAn X&y @g n l ~ Bd y dB 6p 1Bt n h h t p COng XDCEI db dang: Datu tu d phi& D b tu trhi p h i h O h tu Vao cbng ty mu tu g6p v6n l i h doanh Chovay d8i h$n DAu m dhi hgn khhc ) pMng ~ g i h gid ddu W t&i chinh dhi hgn cow 14 CHI TRA r>8xHhN Chi phi trA tm& v&thuC ho+t&ng TXD Chi phi v h phbng chb phh bd Chi phi k h b Chi phido d ~ c , l $ p b h d d ~ c h i n h Chi phi thus khb s&t vh xin gay ph6p khai thac m6 3YW12 VND 393,762,934 28,711,005 omm12 VND 283,910,133 715,185,973 csng V~Y b NH IVN&PTNT - CN Horing Q d c Viet (& Hd N&i) NH cdng rkrrong vi+t Nam CN Hd N&i NH V k ~ o m hHk& K i h NHarDvchinhdnhTdy&cf NGi Ngc&i B i g TMCP X W V N CN Cdu GG Ngdn h&tg TMCP Dhng lVam A CN HG DGng Ngdn h h g N o m M CN Long BSn -Vayd&t@tgkh&c - ~ t d o h ~ c i f p c4w 'nldrn & kRdn phi, 1$ phi vB nOp kh6c COng 3l/2012 VND Ol/Oy2012 VND 1,033,756,741 1,390,686,721 l,o33,756,741 ~390,a~ni 3lll2/2012 VND Vay dhi h p noi be PhAi trh dhi h p n9i bQ khdc COag 20 VAY DAI VA NQ DAI BAN Vay Ngan h h g - NH TMCP Ddng Nam d CN Hd Ddng - NH NN&PTNT CN H d n g Qu& Vitt Vay ddi iiwg khdc - T h d tdi c h i d - Nu&i h p n W CQW Thug thu nh#ph a h 16 ph& td - ThdTNDN V6n dBu hi d a chfi sd h k - VBn gdp bdu kj - Vdn gdp tang @ 3l/U/20l2 74,260,000,000 74,260,0130,000 Ollollzolz VND - Vcm&pcU&kj Cb mC lqi nh@ d) - Vdn g6p gddm n-ong k j ?& chi* - a* wse7, :4: - (34 nbc dEl obng bd sau nghy k& thdc I$ ketosa nhn - t%tdt~&ngbd~nFdphi&phdth~n - c&tsk&ioBngb6tn?ncdphi&~dPIi I;r ,' U~chtcBphi&uu63aluy Mchua drrqc ghi- ' T :." $T9+*- * M@h gii cB phi& &g luu bsnh Ngdnkinhphi~dptrangnhn w wwJ -.'&[...]... sib thue ngohi Qw I;.: -9 * r+ 25 T ~ N DOANH-THU G B& HANGVA CUNG d P DJCH W - _ h m h thu b h h h g hba DoanhtbuMdBvhgiac6ngx&dB@Q@H@ Doanh thu ti$ Dg $n Thu$ d i b ~ ~ c k r j n ~ - Doanh thu cda #ng &pghi rak& irons k9 cow & I -d 31112J2012 - VND 6,233,092,913 27,730 ,45 1,621 27,730 ,45 1,621 - - 1 cAc mroh CLAM c- 33,!)63, 544 ,5 34 - - ,f; , ; TRVDOANHTHU * zm 4 - -* , , - ' / 31/12/PO12 3llW2U12... tn& vB chi @thug C6ag 33 59,569,302 - i :- - cow ,-+ , 31 01101 12012 VND 25,675,795 ,d _ _ - _ - -* I I- -La:., 'f ' - i VND ~ h i a i p h i v g l i @ l quanlf Qliphi dB dimg van Plpbng Chi phikMu h a o m lid,phi, I$ phi Chi phi 4ch vy rnna n g d SpHiMPhhg, QliphiW 31112 12012 ~ ~ ~ ~ ~ l 1,819 ,46 8, 246 ~ 7,919,091 172,973, 740 2 13, 849 ,2 74 282 ,45 5,306 1,889,83 1, 544 620,000,000 &NG rv CP CM~STONEno NW... thu thuh trao &i dich vy 33,8 24, 442 ,759 -% 33,8 24, 442 ,759 - i'., , 108 ,46 S,SW,OlO 01101mf2 VND 76,539,907,220 95,076,292 31112 12012 VND 959,911,793 L& ti& @, tien vay Mi,18 ch&nh l+h ti gi8 33,893,507 COng : := , '.7 30 CAIPE~TAIC-; I , ?- ' 959,911,793 ' ' r * , , - L _ 31112 12012 VND 3,115,997, 844 Chi phi thi chhh khAc - - CHI P H THId ~ THU ? i ,- I' F@N H& DOANH NG- 1.102.983.#1 Cbi phi thdTNDN.. .- Vcm&pcU&kj Cb mC lqi nh@ d) - Vdn g6p gddm n-ong k j ?& chi* - a* wse7, :4: - ( 34 nbc dEl obng bd sau nghy k& thdc I$ ketosa nhn - t%tdt~&ngbd~nFdphi&phdth~n - c&tsk&ioBngb6tn?ncdphi&~dPIi I;r ,' U~chtcBphi&uu63aluy Mchua drrqc ghi- ' T :." $T9+ *- * M@h gii cB phi& &g luu bsnh Ngdnkinhphi~dptrangnhn w wwJ -. '&