BCTC PPI Q3 2015 CTY Me tài liệu, giáo án, bài giảng , luận văn, luận án, đồ án, bài tập lớn về tất cả các lĩnh vực kinh...
cOnc ry cd pnAN oAu nJ vA pnAr: rndN orj AN na riNc THAIBINHDIJdNG ,/\z E NOIG : BTC' ngtry f cia BTC) NAM 2015 Ihu A.TAIS 2211212014 TAI sAN MS mmh I 56 au6i kj' 30t09/15 qau Ky )o 01.t0'7 t1.5 69 N NCAN HAN r41.203.265 .?'!1!,?1.o,?21 2.481.930 391 l llen C khoan rudne dddng rien tr Cdc khoen ddu flr tai c Dgtn h4n 236.635 036.592 33 304.219.668 55.05'7.06r.213 l'72.n2.42 29 292.655 849 22.'9?Ll!.,1?7 29 011 80'7 421 a or K no,l 110 .1,e)2,!99.!2.? 2.976.626.947 6.268382.273 3.4t9 130.145 2.849.252.r28 1-I,.r 4Lr.c{.1.rrg.r.9.1s TAI SAN DAI HAN I Cdc - en 992.722.829 phii tlu dei han s.'r.qs s.|9 tc.rr.9!.q4.t_9_a.i Phii dii thu 286.605.480.036 188.203 527 Ii.1 r23 434.880.099.412 60.E3E.473,968 vi tflJc thudc V6'n kinh doanh d ddn 972.098.5E3.7 42 57 5.069;7'76 .l:.f!'.4i.qy d-ei.l1.l-q!.4.$.4s.1.!ere _?: 43 han n6i bo Phai thu v€ cho vay dei han Phai thu dii 82.821 985 '.7 54 han k'h6c (4.2t4.558.Os2) llr lal saD co olDn Tai slo cdd hau hinh (4 2r4.558.052) 38.841.t51.E35 26.O9E.47 5.O40 34.072.051 435 2t 328.675 040 4t 909 524.238 ?9,11?,q-01,q,69 (7 837.416.403) (1.014.130.826) 1.I?,!.:{r.s{.4i*-L!v.e.l?l.elr.d-. - b,.9i4.[i Le9 T.qr- ]vi.].sL:1 4.769.800.000 1,-Tli-:1e.e{.9i.".!.y9 P-eI -:i :9 -?_-_:_ D i - 4.769.E00.000 4.769.800.000 - - Uta In nao mon luy Ke B6't ddtrs sdn ddu td - Neuy6n si6 368 .85E.309 36r 641 409.568 Chi phi sen xua't, kinh doanh dd dang dei han V Cdc khoin i16u trl tii cbtuh dii han l,.P{}.9.y?.9.s9.1-s-tv-s.9r, . - l.Piri.q.e-6.p.:qr-:re.g.sr Iig4-t- Di u rrr nam gifr ddn ncil_g.a.-o !'.q l- - 36t 641 409 568 - t0.t22.E l E.295 9.861.549.370 3.2m.$5.464 2.941 306.539 8.928.522.905 8.928.522.905 TAi san dei hao ktdc 240.465.05't l'l1.t48.622 240.465.O57 171.148.622 ?,La.i*1.$i.ll.l.q'ie 1.M\ 239.187 007 Ncu6N v6ll A Nd PHir rRA E2E.039.825.0E9 L Nd ng{n haa 322.',t79.402.119 l Phei tra ngudi z, r\guor bdn ngdn han mua lra uen IIUoc ngan nan Thue vi cdc kloen Dhii n6D Nha nddc 30.634.464.855 4.160.623 280 r.011.373.280 392.11 4.391 2.126.053.898 5.35'7.t68.5'79 4.35t 986.537 t49 460.988.289 : _c.!i.pt'!_p!'ji.tl4.1c.{t.4i.l o rnar rra ngr Dq ngan nan l,.fl'li-q4.t,".9.1i.d.19.q.t9.!9.1e1.\9.e.q9.$ $y._q'r "c Doanh thu chda thuc hi€n nsdn han ?.q,i i r4,lci 1.q: r- Fr $r.e y-"J.-".l.19 II'j9 te.i 404.059.017 e.!ql.tci.l han 261 466.872.945 1.149.361.530 !1:-G-ls-g-qigl rY3 91]1.hi !fr.p.q-e.q.-c.li4'.p4 II Nd ddi han 235.301.415.221 30.158.U6.3U re dai 34.516.0'72.103 68.07 ?,.ry.c.,i.qi.T9.q.r 9.Ii.t.ly.9i.q1iJ'.qr' Chi phi phai L168.349.030 2.410.425 Phai rA n6i b6 dii han 9:_P_9i_ll'.!l'.u ql'.,/.c.t,,i.9.H!.l.ql.!'.11 l, Ll'.{ !." e $.i lv r Vay ve nd thue ltly.e di - chinh dei h?n t8.165.11 670 t6.7'70.'7 t1 983 t15.942.154.716 T16r phidu chuydn ddi 339 l0 340 Co pll6u uu l.l, Ti.,ls !l'r.'t dii l.jt p.l'.99.1.14 ! p!,i! I'i l-1,9.,r1-r.i4.tF.{r.Il're lee '4 e9!c r'€he B vdN cH0 sd HUU (4oo=4lo+420) I Vdn chrl sd hfu Vdn :._c_q diu tLrcia chfi llt'dg p!'ql!9!g sd hfu 96 quydn bidu quy6't C6 phiCu uu dni l r 341 343 V6n kh?ic cia chi qui (*) rdi phidu 411 482.906.290.000 - 250.490.530.000 058 473.651 , 34j73.603 65r 4lIa 413 415 lai Di sAn 416 417 Quy ddu tuphet ridn 418 p rqp.ge.q+.rsliqp 419 viin chri sd huu 420 10 Quy khdc thu6c I I Ldl nhuan sau thud chua phen ph6i | \5 | chLid 356.703.899.385 552.365 22r Er / Lnenn recn ry gta nor ooaL 1r9 { I 410 4t4 sd hilu Chenh lech ddnh giui ,9W.ii 356.703.899.385 552.365 221 4t2 Quydn chon chuydn ddi e .8tr 400 41lb nang ou von co pnan Cd phidu 342 l.?,P.q.pLqtg_p!'.li.t.i qg_i,l'_et I phin phoi luy ke d6n cu6i kj, rr/dc -LNST chda phan phdi kj, 12 Ngudn v6'n d6u tu niy CB 22.4t0.313.9',7 22 410.313.9'78 39 990 144.182 19.029.451 756 42la 29.219 920.850 42tb r9 809 s30 906 422 II Ngudn kinh phi ve quy khdc 430 Ngu6n 431 kinh phi Ngu6I kinh phi de hinh thinh TSCD 432 rdNc cQNc Ncu6N vdN 430 (430=3oo+4oo) 1.380.405.046.900 1.041.239.781 007 ''A;:r1tt NGUOI c P br'* K.S am F)r?c lE"n R s + F $ N z I $ I l'i V d ri q z{ s dl B z p Z ,., VR o> z E N I z r E o + c q z ci N ri R $ $ F< 9r < tn \6! F- \ B F \t4 }4 z ,; '3i :9 3: I € € ? Ai O - z 1, 6i \E !sl : + il = (Ji Yi (.) O H s (/) v {$9 z \FI Zi '@ zi- \oi D ${ g 't 6i s ,t z s (Ban heni theo thdng rE s6 2OO/2OL BAo c BTC- ngbLy 22/12t20t4 chaB ) o LUU cHUydN TdN T$ 1congry."; ri6u Qui Ndm 2015 Qui Nem 2014 MS TM 01 20.522.7E5.161 15 , 02 'l ut 5r, 9t1.lt8 03 04 - Ciri at , ::i lai vay 06 1\ 1' 2.441.8',74.250 s92.533.945 85.45r-225 16.1s6.965.675 23 08 09 l0 (25.599 45.648) l1 91.689,991.608 t2 (69.316.435 rlRl )r (r 196.s2r.357) Ti€n chi dd mua sdm, xay dung TSCD han khdc vi cdc rii sen dii A )74 ?14 rTqR n rot o : FF r\ E Pr € dJ> "< -z F €e 223 JN ,:.3.3 u3 *'x : " E fu ;a€ €;T E g E"g P9 g g E Rg sss ;E :s qcN " E i = i S ;; q S ;l$ FI:€.Ftr 9!aao 4n:53 gPEgpq,- 'E6H;, E €E tE' o"i €Eati,e'q,fEEgE :: E:E€eEE'gEF'E.:'F".! :+f f,-'-a-.:i2ttseer:z :3 '€.it-E::€ tE tii € €5 € E'3 "Ed €A s"e 'fl; E =: ,3 xo E ;5 :F :9,,F oo+ g €f ='3'3 a i# EE:E"-i?:'5'E; 3==.,; E"F :.i ;a F3-=.at'-9,,84'#H*r 3€ E zE :: FF6=l-;:Fs ^.i:iri"fq+ g, + Tq ,i6 tr >1.= E 'E >r rr:94 i io ;q: '9: ;o j_c ':'g E:: ,,^ r3.i i'= 7- ,_ ,g€ 'g'i c il oo >r 3.8 €s E: - - ,> ;c": c qo >r q tr ! E tr \._l ':l =a 'a : bo bi) ^4 ,i:s E n rD 1i) E y f;f EE q tr (o r!) t.i d4a ,- a * VII- Thdng tin bd sung cho cdc khodn muc trlDh bay Bdo cdo kdr que hoat dQng kinh doaDh K! Tt 1.Tdng doanh thu brin a) Doanh thu hing vi cung n x Doanh rhu kinh doanh bai d6ng san thi c6rg xayHp * Doanh rhu thudng mai, kh6c c K,' rrddc 3U9nOt5 m n not4 - 3otgt2l,t4 r2'7.234.413.Or0 97.229.916.526 127 234-413 O10 97.229.916.526 121.27 1,.492 6',1.613.780.628 11 + Doanh thu Doanl thu cung - ''015 c6.p dich vu - Doanh thu bdn hang - nny 113.011.528.188 21 '133.098 699 't 883.03'7 199 3.101.613.330 dich vu - Doanh thu ho.p ddng xey dung (D6'i vdi doanh nghiCp c6 hoat dong xay Up) b) Doanh thu ddi vdi cdc ben liCn quan c) Doanh thu cho thue tii sen Cr{c khodn giam doani thu (MA sd02) Trong d6: 'fx - Chidt khd'u rhrjdng mai I Ky trudc ntml, - 30t9/2015 Tt ln 20t4 - 30t9t2014 - Gidm gid hing brin - Hing bin bi tra i lai Gid vdn hing bdn - Gi6 vdr cia hing hod da bdn K! ndy 'ltnD0t5-3 015 x Gi6 vdn kinh doanh bdt d6ng sdn * Giri v6'n thi c6ng xdy l5p x6y tdp x cid vdn rhudng mai - citi v6'n cia thdnh phdm dd biin Trong d6 : Gid v6n trich fddc c a hdng hod sin bao g6m : * Hang muc chi phi tdch bit Kj' trddc TX In/20r4 _ 3ot9t2o14 8.195.484.191 50 256.621.898 89.871.858.820 20 982.662.314 3.069.547.455 883.03'7 199 d6ng fddc x + Gili t i tdch tflrdc vdo chi phl cia rtng hang muc Thdi Sian chi phl dd kidn phdt sinh - Gid v6'n cria dich vu di cung ct'p ' Gid tri cdn lai, chi phi nhudng bdn, rhanh t! cria BES DT dd bdn - Chi phi kinh doanh Bdt d6ng sdn ddu nr - Gid tri h)ng t6n kho m6't mrir k! - cid tri rdng loai hang r6n hao hut ngoii dinh mfc rorg k' giim gid hing tdn kho - Cdc khoen ghi giem gid vdn hing bdn c0ng Doanh thu hoat al6ng tdi - Du phdng 101.136.890.466 Tn nn0t5 - 30t9t20t5 '7 122.321.411 Ky trddc Tn1nno14_30t9 L4 8.553.763 67.829.754 8.553.763 K' TX 67 829.7 54 Kj' rrudc n D0t5 - 30/9t2015 Tt lnD014 2.447.874.250 - 30/9D014 592.533.945 2.515.100 2.447.874.250 595.049-045 4'7.573.000 181.818.182 47.573.OOO 181.818"182 201.741.036 201 K! niy 'II n20r5 Kj - 30/9120t5 919.341.I31 86.'r',1 6.7 15 TX ,7 47 036 trLtdc n no14 - 30t9t2014 820.9'7 993 178.461.180 30.610.105 82.936.828 116.853 '134.353.823 | 328 9't 581.111.905 294 586.04',7.527 3.182.989.896 2.166.7 13.4s8 - i phi nhdn vi€n - Chi phl var liCu quen ly - Chi phi drch vu mua ngoei - Chi phi blng ridn khdc 23.312.000 cOnc fthoin ghi gi6rn c) Cric chi bdn hdng vi - Hodo nhap dlj phdng b6o hdnh sdn phdm, - Hoin nhdp dti phdng rdi cd cat, du phdng chi phi qu6n lf 23.312.000 doanh nghiQp hing h6a khdc - Cdc khoin ghi gi6m khric Chi phi sdn xuft, kini doanh tleo - Chi phi nguyCn tieu, var teu - Chi phi nhan - Chl phi y td Ttr nD0t5 - 3't9not5 Kit dc TI InDOM - 3o9tmt4 c6rg khtu hao rai sdn cd dinh - Chi phi dich vu mua ngoii - Chi phi khdc bhng tidn cOng n hnnh 10- Chi phl rhud rhu nh6p doaDh 6p hign - Chi phi thue'lhu nhap doanh nghiep dni trCn thu nhao Ki niv hinh chiu thud nim hien * Hoat d6ng kinh doanh bdr dQng s6n * Hoat d6ng rhi c6ng xAy lxp vi khric It nno$ _ 3ot9t2ors 203.673.206 Ki \ 'tit ln n0l4 l trrdc / - 30J9/2014 257 366.982 4.311.339.529 124.125;7 4.515.O12.'135 3.381.492.7 33 - Di6u chinh chi pfu ttrud rhu nhap doanh nghi6p cria cdc nam rudc vio chi d thu nh6p doanh nghiep hien 5l phi hdnh ndm - Tdng chi phi thud thu nhdp doanh nglu€p hi6n hdnh 1l'- Chi pbl thud c0nc nhAp doanh nghiep ho6n lai mtn E -30t9t2015 Ky trudc Tit nDor4 - 30tgDor4 t - chi phi thud rhu nhap doanh nghicp hoan lai phdr sinh vicc hoarnhap rai san rhud thu nhap hoan hi - Thu nhap thu€t thu nhap doanh nghiep hoan hi phdr sinh ru cdc khoan ch€nh r€ch tam thdi dudc khiu bir u nhip ttrud thu nh6p doanh nghi€p hoan hi phit sinl tu ciic khodr 16 tinh rhud va rtu d6i thud chua - sf c0nc - Mua tii sdn bing cdch nhen cdc khoan nd lien quan lrdc ti hoic thdng qua nghiep vu cho rhuC rli cblnh: Kj' hudc NGIJdI L P BdU n,im n/ '':/ co rripsfil K.S Pham Tlx Lan Hudng an Dd,c ffn ...BTC'' ngtry f cia BTC) NAM 2015 Ihu A.TAIS 2211212014 TAI sAN MS mmh I 56 au6i kj'' 30t09/15 qau Ky )o 01.t0''7 t1.5 69 N NCAN... thdng rE s6 2OO/2OL BAo c BTC- ngbLy 22/12t20t4 chaB ) o LUU cHUydN TdN T$ 1congry."; ri6u Qui Ndm 2015 Qui Nem 2014 MS TM 01 20.522.7E5.161 15 , 02 ''l ut 5r, 9t1.lt8 03 04 - Ciri at , ::i lai... tu ve ph6t tri6n Du An Ha t6ng Th6i Blnh Duong gi6y chLmg nhdn dang kinh doanll sii 0303614496 Me sit thuii 0303614496 Ng nghe kinh doanh: - Kinl doanh nhd - Dinh gi5 , v6n, n6i gidi, quang c6o,