CONG TY C6 PHAN ALPIIANAM E&C

CQNG HOA X,L nQr crru NGHi.L Vrpr NAM
DQc I{P - Tq do - H4nh Phric

36: 16/03/06/TCKT
20I5 sau ki€m todn

HdNOi,ngay 30 thdng 3 ndm2016

V/v ; chAnh l€ch BCTC

Kinh

-

g*i:

- Uy ban Chfng khoin Nhir nufc
- S0 Giao dich Chrfrng khorln Hn NQi

E&C

M5 chimg khoin: AME
C6ng ty: C6ng ty c6 phin Alphanam
qivfr''i.qrg
Trung;
Phpng, P.Thanh Xudn
Q.Thanh Xudn, TP. Ha Nqi
Tru i0.trirll
Fax:04 -35578420


381'405.428.052

73.799.t81

NquvAn nhdn :

-

Ei6u chinh chi tiOu d0u tu tdi chinh ng6n h4n sang dAu tu tdi chinh

-

Di6u chinh lqi nhuAn sau thu6 theo k6t qui kinh doanh sau ki6m to6n.

dii han

DiAu chinh c6c khoin c6ng no vC dring iIOi tuqng sau khi co bi6n b6n d6i chi6u c6ng ncr
khoAn phai thu - nguoi mria tra ti6n tru6c, v6i nhd crrng cAp, d6i tuqng c6ng no.

sAo cAo KEr QUA HDKD

II.

l .304.180.083

1.210.993.760
93.186.323

Ngqt€n nhdn

cia Ban T6ng GHm iISc

Blo elo ld6m

ttta i!{c lgp

B{o e6o t}i'cblnh

itf

5

dulgrc ki6m

toi*

6-44

'

6-8
B6o o6o k6tqun

-r"t

noot

86o cdoltnrehuy6n

tiAntg''.

c6o tdi chinh cria C6ng ty cho nim tii chinh ttit thtrc tpi ngiy 3l thring !2
tlu-o. c kiiSm torin boi c6c ki6m to6n vi6n

Bu6n b6n tu liQu sin xu6t

Xdy dtmg c6ng trinh
Hopt dQng xdy

dpg

lchi y6u h hing vft lipu xdy dpg, thi6t bi

0



:

nccouNrNo

FTNRNCIRI

coNsutrlno

ruarra

sGRUtcGs

vlEr

co.,LrD

lf...tzot 6/BCKT-AASCN

BAo cAo xrrcu ToAN EoC LAP
Kinh

gr?i: {gl ?oNG guAN,rRI vA naN r6NG crapr u6c
CONG TY CO PTTAX ALPHANAM E&C

Chring t6i dd ki6m toSn B5o c6o tii chinh kdm theo cira C6ng ty CO phen Alphanam E&C, du-o. c lfp ngny
29 thdng 3 n[m 20l6,ti trang 06 il6n hang 44,bao g6m: ea;g cdn rlrii k6 torln tai nsdy 3l thans iz ieth
2015, Bao"c6o k6t qui hopt
Trdch nhid.m cfia Ban T6ng Gidm ttiic
Ban TOng Gi6m dl5c C6ng ty chiu tu6ch nhiQm. vd viQc lpp vd trinh bdy trung thgc vi hgp
bko c6o tai
chinh cria C6ng ty theo chuAn muc k6 to6n, chti d9 k6 to6n doanh nghiip Vi€I Nam vi c6c quy tfinh phep
lf c6 li6n quan

C6ng viQc ki6m torin bao g6m thyc hi€n c6c thri quc nhimthu thfp c6c bing chimg ki6m toan v6 c6c s6
liQu vd thuyiSt minh tr6n b6o c6o tdi chinh. C6c thu tpc ki6m to6n dugc luichqn Iya tr6n x6t tlo6n cia

kic,* ,:"*_:iC1,.

t_

bao_ g6m d6nh gi6 rui ro c6 sai s6t trgng y6u trong b6o c6o tii chinh do gian l6n ho[c
nhdm l6n. [hi thgc hiQn tlSnh gi6 c6c rui ro niy, kii5m torin vi6n
t6i, b5o c6o tii chfnh da phan 6nh trung thgc vd hqp ly, tr6n c6c khfa cpnh trgng
[eo.1t

*[rIicuir,rn xf'

ffi
SO

CiAy CN DKHN

Headquarters
2gHoangSa Str., Dist.

Nggc LAn
m to5n: 0300-2013-152-l

1,

Email: infohcm@aascn. com.vn Web : www.aascn.com.vn

l-

Ci6y CN DKHN ki6m io6n: 2510-2013-t52-l
Branch in Hanoi

Hochiminh City
Tel: (84-08) 3910 4881 *Fax: (84-08) 3910 4880
L

TrAn Thi Mai
SO



so

A.

rAr

L

Tidn vir cic khoin tuong tluong tidn

sAN NGAN H4.N

len

1.

I

2.

C6c khoan tucrng duong tidn

tr.

DAu tu tiri chinh

Thuy6t
minh



rr.85r.902.627_

61.s54.315.050

111

v.01

4.7s0.7s4.442

tt2
na

ngin hln

1.

Chung kho6n kinh doanh

t2l

2.

Dg phdng gi6m gi6 chimg khoin kinh

t22

doanh
J.

v.

Tiri sin ngin h4n khic
Chi phi tr6 tru6c ngin hpn
Thuti gi6 tri gia tlng du-o. c kh6u trt
Thu6 vd c6c khoin kh6c phii thu Nhi
nu6c
Giao dich mua br{n lqitriliphi6u Chfnh

4.

133

t34
135

136
137

Tdi sin ngin h4n kh6c

t6.435.r02.86;

653.g75.47;

(4.848.93 t.423)-

(8.3V6.629.2t4)_

v.06

152

pht
5.

v.04
v.05

t4r
(*)

Dg phdng ginm gi6 hang tdn kho

J.

v.03

132

140

2.

2.

131

dpg

rv. Hirng tdn kho


Thanh Xu6n, Thanh pnO FIaNQi

B6ng cAn A6i

Donvi tinh: WD

STI

ME
A

so

B.

rar sAx oAl uAN

200

I.
L

C6c khoin phii thu dii hpn
Phii thu ddi han cta kh6ch hing

210

2.


1.

2.

3.

m. ndt OQng sin
l. Nguy6n gi6
2.

ci6 tri

tIAu

tu

hao mdn lfiy k6

(*)

dO dang dii h4n
Chi phi sin xu6t, kinh doanh d& dang

dii

Sd cuSi

nlm

56 dAu nem


12.08i.259.419

223

(8.870.630.111)

(8.174.s70.414)

224
225

226
227

v.09

228

180.000.000
(180.000.000)

229

180.000.000

(180.000.000)

l:p/
/c


han

dpg

2.

Chi phi x6y

v.

250

1.

Diu tu tiri chinh diri h4n
Diu tu vio c6ng ty con

25r

I

2.

DAu tu

vio c6ng ty li6n doanh, li6n kiit
DAu tu g6p vi5n vio clon vi kh6c
D1r phdng giam gi6
Tii san thuiS thu nh4p ho6n lpi
Tii sin dii han kh6c

TONG ceNG

rar sAx

242

760.409.091

v.02

253

68.682.106.329_

68.888.049.s02

2s4

30.005.690.502

30.005.690.502
;

(20s.943.r73)

255


l

hp'

318

v.14
v.16

319

v.15

t4.239.s29.096

8.108.082.701

320

v.1l

41.556.775.650

95.694.036.422

3t2
313

31s

Nqdii

VOn g6p cria chri s0 hiru

vi

sO

hfru

- Cii phiAu phii thdng c6 Etyin bi6u

v.13

3t4

II.

Vay

v.t2

92.sst.570.909
9r.297.683.016
37s.646.863
846.624.9t2
584.72s.9s4
t.798.770.336

311

98.069.706.085

41la

120.000.000.000

120.000.000.000

v.ls

3.939.321.521_

v.11

v.l7

quyet

iH,
cHi
,,4 K

2.

Thang du vl5n c6 phan

4.

V5n kh6c cria chri sd hfru

tb
4t2

42t
42la

s40.866.91;

840.866.910

13.247.813.066

tt.943.632.983

I 1.943.632.983

10.930.101.731

/i

'l

1.304.180.083

421b

1.013.531.252

nay

i
I



ngdy 29 thdng

j

ndm 2016


cONc
so az

ry c6 puAN ALpHANAM E&c

vt rrgng Phpng, Phucrng Thanh Xudn Trung, Qufln Thanh Xuan, Thanh ptrti ga NOi
BAo cAo

xnr euA HoAT D9NG KINH DoAr\H
NIm 2015

Don vi tinh:

Mfl Thuy6t

STT

CHI TIEU

1.
2.


NIm trudc

so

L

minh

Doanh thu bdn hirng vir cung cip dich vg

01

VI.O1

349.799.844.866

297.463.807.861

giim tru doanh thu

02

VI.02

526.778.522

409.173.t01

349.273.066.344


9.610.649.043

9.350.16t.402

8.715.901.122

9.326.646.974

9.

Chi phi tai chinh
Trong dd: Chi phi ldi vay
Chi phi b6n hdng
Chi phi quin lf doanh nghiQp

10.

Lgi nhuin thuin tir ho4t ilQng kinh

30

8.

23
25

VI.O8

7.835.776.t74



Chi phi kh6c

32

13.

Lgi nhufn kh6c

14.

VI.06
VI.07

714.388.598

37.884.679

431.224.t06

t.526.349.047

40

283.164.492

(1.488.464.368)

50



388.212.401

285.867.789

1.304.180.083

1.013.531.252

109

84

109

84

52

71

VI.lO
vI.11

HA

Ngudi Iflp bi6u

Kd todn tru0ng
,

Nim 2015
Don
STT

I.
1.
2.

MA Thuy5t

CHI TIEU

Khliu hao tdi san cO Ainn

vi BESDT

C6c khoan dg phdng

3.

Lai, l5 ch6nh l€ch fI gi6 h6i ito6i do

04

688.623.608

614.38r

05

(307.018.s60)

(3s.028.2s9)

06

8.7|s.90t.t22

9.326.646.974

08

13.884.692.790

13.194.097.921

09

32.8t5.801.042

(34.228.238.894)

(8.7|s.947.0s6)

(8.9ss.86s.879)

Thu6 thu nhflp doanh nghiQp de nQp

15

(394.62r.887)_

(307.116.121)_

Tidn thu khSc tu ho4t dQng kinh doanh

16

Ti6n chi kh6c tu hopt dQng kinh doanh

l7

Luu chuyin tiin thuin tir hogt itQng kinh

20

92.570.607.144

21

(1.035.837.272)


UV
.ET

rol
rflt
)


fiin thudn tb hogt itQng itiu ttt

30

(se.611.3 s8.8s2)

10

t,J
:i

23

vi kh6c

6.

5.

420.000.000

26.t45.160
(3.44s.903.742)


l

Donv! tinh: WD
MA

Ti6n tr6 lpi v5n g6p cta chri sd htu, mua lAi
c6.phi6u ctia doanh nghiQp de ph6t henh
Ti6n thu tt di vay

32

a

-.1
I ren ra ng goc vay
Ti6n tri nq g6c thu6 tii chfnh
C6 ttc, lqi nhuAn de tre cho chri sd hfru
Lttu chuydn fiin thudn tu hogt..itQng tdi
chinh

{rtr

truong cria thay d6i

t}

r37.r87.809.146

(166.33s.2r2.787)_

(92.s 19.800.6s8)

(s4.137.260.772)

44.668.008.488


r.264.967.936

1.140

(614.381)

\
,fi

4.750.754.442

:Iu

61
1

tl6i ngopitQ

8

a,N

Tidin vir tuong tluorrg tidn cu5i

nim

70

3.572.923.102

'/
.3

I

l1


CONG TY CO PHAN ALPHANAM E&C
55 47 Vfi Trgng Phgng, Phuong Thanh Xudn Trung, Qufln Thanh XuAn, Thanh pnO ftaNOi

nAN THrryET MnlH BAo cAo
Nim
I.
01.

rAr cniNn

2015

odc orttvr HoAT DeNG cta uoa.rvn Ncnrpr
Hinh

thrri'c s&

hftu v5n

Ld C6ng ty C6 phan.

Linh vqc kinh doanh


BAn bu6n m6y m6c, thii5t bi vn php tung m6y kh6c (thang m6y);

Bu6n b6n tu liQu s6n xu6t lchri y5u
Xdy

dpg

c6ng trinh

ki

h

hang vpt liQu x6y

thuflt dAn dpng kh6c (x6y

Ho4t

thuQc kh6ng

cdtu c6ch phip nh6n hpch toan php thuQc gom:

vi

Dia chi

Chi nh6nh tai thanh phO OaNing
Vnn phdng


(

I
I

j
t


c0Nc rv c6 psAx ALPHANAM E&c
S5 +Z

Vt

Trgng Phpng, Phucrng Thanh XuAn Trung, Qufln Thanh Xu6n, Thdnh pnO IIeNOi
c6o tiri chinh (tii5p theo)

Bin thuy6t minh 86o

!_

_

W

ei

6p dung



CHUAN MTIC vA
Ch5.IO

t
NguyGn

tfc ghi nhfln vi kh6u

hao tdri

sin c5 einn

NguyAn ilic ghi nhQn TSCD hftu hinh, TSCD vO hinh

Tdi sin c5 Ai*r hfru hinh, v6 hinh du
06 - 07 n[m

- Phucrng tiQn vfln

tii,

truydn d6n

06

-

08 n6m

- fhii5t bi, dung cp quin l;f

03 - 05 n[m

- Phan mdm m6y tinh/kti to6n

03 - 05

07. NguyGn

nlm

tic ghi nhfn chi phi tri tru6c

C6c chi phi

ph&i

tri

ngudi br[n, chi phi phni

tri vi phii trn khic tlu-o. c

-

Phei h6 ngudi b6n phan r{nh c6c kiodn phii tri mang tinh ch6t thuong mpi ph6t sinh tu giao
dich mua hdng h6a, dich vu, tai sin vi ngudi brln ld ttsn vi
Phai tri kh6c phan rinh c6c kho6n phii tr6 kh6ng c6 tinh thucrng mpi, kh6ng liOn quan d6n giao
dich mua, b6n, cung c6p hang h6a dich vu.

10. NguyGn tic ghi nh$n vay
Gi6 tri khoan nq.

vi

ng phii

tri

thu6 tiri chinh

phii tri thu6 tai chinh li t6ng

s5 ti6n

khoan thanh torin tiAn thu6 t5i ttri6u hoflc gi6 tri hqp

lf

phii tri

cria tai san

ducv.

c tinh bing gi6


phii tni

vd chi phi phni tri clu-o. c ghi nhan cho st5 ti6n phni tri trong tuong lai li6n quan
d6n hang h6a vd dich vu dd nhfln

nh$n doanh thu chua thgc hign

Doanh thu chua thUc hiOn gdm doanh thu nhfn tru6c nhu: s5 ti6n cria kh6ch hdng dd tri tru6c cho
mOt holc nhi6u nlm tdi chinh vd cho thu6 tdi s6n, kho6n ldi nhan trudc khi cho iay v6n holc mua
c6c c6ng cp ng vd c6c khoin doanh thu chuathyc hiQn kh6c nhu: ch6nh lQch gifia gilbhnhdng tri
cham, tri g6p theo cam t5t vOl.gia !r{n tre tiAn ngay, khoin doanh thu tuongimg uOi gia tr! hnng
h6a,.dich vp hoflc s6 ph6i chi6t khAu giim gi6 cho kh6ch hing trong chucrng trinh kh6ch hdng
truy6n th6ng...

Doanh thu chua thyc hiQn duqc k6t chuyiin vdo Doanh thu b6n hang vd cung c6p dich vu holc
Doanh thu hopt
13. NguyGn

tic vir phuong phip ghi nhfn

htu.

15) sau thu6

thu nhQp doanh

doanh thu

Doanh thu bdn hdng hda, thdnh phdm
Doanh thu bdn hing
oiiN
t.:.-

""1

*/

tlinh theo gi6 tri hqp li cria c6c kho6n tiAn dd thu hoflc sE thu duoc
theo nguyOn tec k6 toSn ddn tich. C6c ffroan nh6n trudc cria khdch hdng kh6ng
/,
tl.

C6

khi nlng thu ttugc lqi ich kinh

Xdc ttinh

du-o.

tiS

tu giao dich cung c6p dfch vu d6;

c phAn c6ng viQc ild hoan thanh

vio ngdy lfp Bang cdn

X6c tlinh ilucr. c chi phi ph6t sinh cho giao dlch vd chi phi
dich vp tl6.

Doanh thu

hq

rting xdy

dqrng



uaN6i

chfnn @iip theo)

Doanh thu hogt ilQng tdi chinh
Doanh thu ph5t sinh tu ti6n Ei, tidn bin quyen, c6 t0c, lgi nhufn du-o. c chia vd c6c khoan doanh thu
hopt dQng tii chinh khic dugc ghi nhAn khi th6a m6n

tu.

Gi6 v5n hang br{n duo. c ghi nhfln phir hqp v6i Doanh thu di ph6t sinh bao gdm ci viQc trich tru6c
chi phi vdo gi6 vi5n hang brin. ViQc trfch tru6c chi phi

l

vio chi phi tai chinh gdm:

- Chi phi ho{c c6c khoan t5 ti6n quan il6n c6c hogt

- Chi phi cho vay vd

,,

nhgn chi phi tdi chinh

nim, kh6ng bn tru v6i doanh thu ho4t
,

vir phucrng ph6p ghi nh$n bfti phi thu6 thu nhflp doanh nghiQp (TNDN) hiQn hirnh

Chi phi thutl thu nhfp doanh nghiQp hiQn. hnnh
su0t thu€ TNDN trong nlm hipn hdnh.

duo.

t7

c x6c dinh tr6n co sd thu nhflp chlu thu6 vd thui5


1



.

\c,

r.i
't. lvi
lo Ss
lq
lo a;

()


'b
AA

^E

O

\O

l^
lo

ln
lo

q.t

lq
lo

S

z

9\
l6 ei
\o
EO I9
.B Irr ,a;
IO S


I!.l

F
,
at.
E
z(>\
,;-i
.U;3 E
H

cd.

rl
U



,

Aci

,.E

>.

4

'rd

,AE
=ho

.cio

"s

J

g-l
,!E{A

o

S

N
S

E '!i.

'q!

JA
bI)

(,

N

l^
loN
o

l-

(J

Irl
F(
H

e')
co

l€o(i

t)

ia


O\O

-1 q
\o \o rr)
\
a U loo
oo
\o

=

H

6

Z

&

,tE

r\

l-

o* cl !f,
\o
(o\ oo r+
ia
9q t-



c-

\
$
*\ l$
o\
lo\
q
(a b;
lvi

H

,d

ra

(.tH

:h^H

aik

(J

a

ia


33.660.982.183

t2.085.623.244

c0ng

1.514.32t.t01

t9.673.t65.307

33.307.543.576

47.284.453.441

115.474.943.072

t12.704.224.175

s5 cu5i nlm
1.978.t07.823

nnm
36.99t.832.931

128.881.389

1.452.777.454

e Phdi thu khdch hdng ld cdc bAn fi€n quan
Phii thu cta kh6ch hdng ngin hqn

4

r20

;Hl l\

NG'

c0ng

1.978.107.823

36.991.832.931

HVI
ri tr,fl

,KIE
,tAtl/

>
/4Y
\

A'

tn

t9


!i

r

I

I $O-

G

I

o\ooo
c.tc\oo
oi G c.i
-oor\
6lrned -.1 oi

I \

|

oo

6

N
\
oi


(O,a

()Y
,gE
b0E

c!E
OP
c{=

5
r
r-@

!o


a

.(!

F

S

.P \


\cl

^
z boe
tro

.rE

=.
t-t Fnt
F{

"o sp?
U otr
' t

Iz >=
i€

.O $g
(J '3

OI

r Tr..l

:KE
:,rlT(
t

xo oI
x
"),5
QE

v

€p.tsE.EE

F-

Q

IY'I

tiS


h0

)

ls
la

o\

q
+
c*

's'(s
I'S

t.=
lb
t'*.
t>

Ittttttt

o\

cl

tr(\t

\o

\o


cO
("lqqO

o

I
I

\Su

I
I

!o

I
I

U

I

oo
oo
\ooos
€t-(\

ia

lttttt


lt

I

o
q
o

I

IE
I
I

)cl

Itr
i=
I
litr
lxo



'(a)

'sl

\!i

)c!

I

o. I
El
tr

AA
tr i+O\

'E

el.la
-t,

I

53
do

r's!
v-

trl

=
6l

=l_
ol

,sl

6

I

+il

\
ia

a\t

dl

(d.

ql
Sl

"E

5l
F^l

a.
E

E'a'l

tE ;E'8.
diH'

=t€

,s

€
EESI
l

giEI

,E

ao

,E

E
:
L

E;=

=S'd
185,E.8.=
rru:Xr-=
,6";.4.:9
€
.
Hd(\
c"l oq
XS eciF
lEo \o60\
.+

l"

IE \a
-i

la

tl,a
6
q to
\o
t
rat

ci N
6l F

I
I

E
E

I


g\
g\

e
t

\0

r-

(il

I

F

l'(

bI)

C)

o

{a
m

E
E

o.
t< E

F..
l,

rh
\.,

z t--t+
.O

xO

a