cONc

rv cd pnAN vAN rAI nIiN

coNG HoA xA HoI cHtJ NGHiA vIoT NAM

vr0T NAM

sot

)at

DOc

lep - Tu do . Hanh Phfc

Hdi Phdng, ngdy 0.5 thdng o2ndm201j

lzot3Nosco-TcKT

DANH MUC BAO CAO TAI CHiNH HOP NH.{T

Nim 2012
BIfU

STT

s6 Brfu

1


chinh hgp nhdt

GIAMDdC

Kd TOAN TRUdNG
c6rlo tv

t

CO PHAN

vir rir

Nguycn Thi Anh Tuy6t
Noi nhdn :
1. Tdng cdng ty

Hing hai viet Nam;

2. Cuc thugHei Phbng;
3. Cuc thdrg kc Hei Phdng:
4. Cuc

tii

chinh doanh nghie.p N}la, nudc;

5. Chi cqc tei chinh doani nghicp Nhd nu6c tai IIP;
6. c.ic Ngan hang i
7. Chir ti.ch HDQT Coog ty:

4

5

100

403.026.9t3.359

716.990.816.410

110

20.567.008.437

s9.s90.410.078

20 .56'7 .008.431

59.590.410.078

0

0

0

0

0


421.7a2.711.880

131

128.527.182.834

l3'7 .633.619.302

2. Tra tludc cho ngudi b6n

132

38.051.523.875

253.691 .23-t .4',71

3. PhAi thu n6i bo ng6n han

133

0

0

4. Phei thu theo tign d0 kd ho4ch hqp ddng xay dL'Dg

131

0


kl6ch hans

5. Cdc khoen phAi

t}u kltic

6. Du Dhdns phai thu nsin han kh6 dbi

I.

2. Du Dhbns eiem si6 hans tdn kho

V.

Tii sin ngdn

han

(*)

(*)

khic

1. Chi phi tla ffudc ngdn han

til

2. Thud GTGT duoc khdu


6.583.698.488

,152-

3. Thud vd cdc kloan Urdc phei.thu Nhd nudc

154

4. Ciao dich mua b6n lai trdi Dhidu Chinh Dlir

1a'7

0

0

san nsen han trihrc

158

1.193.15'.7.23',7

B. TAI SAN DAI HAN

200

984.101.205
4-669.580.303.958

210

.

Tii

Cdc khoAn phAi thu
PhAi thu ddi h4n

dii han

cia kl6ch halng

2. Vdn kinh doanh 6 don
3. PhAi thu

dli

vi fiqc thu6c

han n6i ba,

213

2t8

4- PhAi thu dei han kh6c
5. Du phdng phei thu dai han

II. Tii
1.


-Gi6t

v06
v07

220

dinl hiiu hinh

- Ci6 trihao mbn
2.

kl6 dbi (x)

v05

224

4.211.321.841..973

4.046.183.402.7 65

4.148.426.248.353

6.6'72.s60.3',7 8.320

6.6',11.451.211.'7 14

v09


230

vll

III. Bdt ddng sin

240

vl2

tu

ddu

- Nguycn gid

lui

kd (*)

IY. Cic khoin ddu tu

tu vlo c6ns tv

tii

u

Tii



230

82.183.397.343

42.143397.343

251

0

0

25',2

0

0

82.183.391.343

82.183.397.343

258

4. Dq phdng eiam gi6 ddu

V.

chinh


mbn lui kd (*)

4. Chi Dhi xav duns co ban dAdane

Ddu

Sd tldu

4

3

1

-

56 cudi nem

vl3

259

0

0

26{)

210.505.696.411


0

0

270

5.072.607 .2t7 .3r7

s.267.9$.4$9.211

Tdng cong tei san
Ngudn vdn

Ma

Thuye't

so

minh

A. NO PH]|I TRA

300

I. Nd ngin han

J10



Sd ddu

4

3

1

I.

Sd cudi nam

1

3.817.282.698.986

633.414.440.322

625.615.942.864

1,11.118.920.000

41.656.000.000

394.253.217.350

394-589.913.917

39


8. Phei tIA theo

318

0

0

9.

tidr d6 kg ho?ch hgp ddng xay dtug
C5c kioin phii tri, phai nop ngin hqn kh6c

3t9

34.128.t28.116

115.454.896.67 6

6. Chi phi phei tra
7.

v18

1

5.9'7 6.O99

.'7

3-022.0,13.936.019

3.t9r.606.7 56.r22

dli

331

4.3r0

14.302.97 4.310

0

0

1

I.

II.
1

.

No

dii

PhAi tre


2.907

144.000.000

.571 .280

3.1'16.105.57',7 .0-/0

1.030.979

0

.7 17

ta

335

6. Du Dhbns tro ca'o mdt viec leLm

336

0

1.012.386.s61

7. Du Dhbns Dhai tre ddi han

33',7

minh

so

Sd cudi

)

1

nim

Sfi tldu nem

4

V6N CH{I SO HOU
I. vdn chir sd hru
Vdn deu cira chi sd hi'u

400

1.406.139.463.574

1.440.833.639.337

410

'I



(7.320.384.s46)

4t5

0

0

416

0

(995.668.681)

l6

11.948.107.068

B.

3. V6n khdc cira

sd

hiiu

5. Orenh tech ddnh eid lai tei san
6. Chcnh lcch


(14.973.253.s11)

2t.233.380.234

121

0

0

422

0

0

tr. Nsui)n kinh phi vi quY khdc

430

0

0

L Nsuon kinh phi

432

0


cd

DONG THIdU Sd

v23

440

Tdng cOng ngudn vdn

5.072.601

5.267.99J.809.213

.21',1 .37',7

cAc cHt rrEu NGoAI BANG cAN DdI Kn roAN
Thuyclt

Chi ticu
Tti sin
2. Vat

3

minh

ho6 nh4n

giih0,


2.34t.47 3,95

nhan gia cdng

ki

sdi.

ki

cuoc

lY

I DollarMt

(USD)

0,54

Euro (ELIR)
6. Du todD chi su nshicp du dn

Ldp ngdy 29 thdng
NGIIOT I,AP BIEU

K6 TOAN TRUdNG

l{'vAH rir rrfr


BIdN \TI[T NAM

Hii

sd: B02a-DN/HN

Phbng

BAO C 4() KET QUA HOAT DO\G

Quj I

KNH DOA\H

\HAT

HOP

Ndn 2012

Ddni ttnh:

t
Chi ti6u

3

1


6.

Dord

21

9.666 787.686

22

46.590.037.230

thu hoa!

7. Chi phi

tli

dorg tai chirn

chinh

Trongd6:Chi phi trd
8. Chi phi bdn
9.

ldiwt

16


969 621.685

I8.109.910.9-54

t9 932.089.246

62.823.120.482

64.4t2.311.539

L',1

93.862.604.538 -180.406.303.893

-37.453,567.048

-245.695.507.394

6.258.568.924

509.482.828.786

710

0,1:1.,185

254.577.642.185

5.548.525,439



7l|1.303

0

94.441.963.374

so-23x.3s2.347

-33.178.137.39E

6-rl 4.tt25.684

6l

-537.714.295

332.690,432

62

91.982,14t.669

5l VI.3I

ne

70

688


VAN TAI BIEi

Nguy€n B6

Trulng

.381 .644

317

91.1i8.991.959

23r.140.657.285

18.

.t21-033

41.t41

4t'2.596-721

ChiDhlIhUCTNDN hoin lai

7

'12.81

40

.006

194.67

l2

15.ldns loi nhuAn

2.432.524.349.570 2,992.636,061.984

2A1 .912.727

II;c
cong ty )idn k€1,licn do.nh

fddc

2.111 .99A.494.542

:184.925-859.039

utbolc 16lrons

Nnm

692 610.358 309

566.763.195

14. Phiin


s94.550.819.064

ti

7

3

a2

kd

Nnm nay

2

Douh thu llru:ln va bin henq yi cuns ciip dich vtr

3.

Lut

Qui

MA

D6n8

Nguydn Thi


thu hoat ddns

7- Chi Dhi

tii

Tron!

Chi phi trd lai

d6 :

8, Chi Dhi

9.

chi

Dhi

tii

vi

cung cdp dich Yu

ouin

li


01

vT.25

hinh

TNDN hoan lai

2.992.636.067.984

a.621.124.022

5.223.391.152

10

2-423903.225.548

2.981.412.670.832

2.741.990.498.542

2-709.113.117 .7s9

28t .912.721 .006

27a.299.553.073

vt.27


30

.37.4s3.567.048

.245.695.507.394

31

6.2s8.s68.924

509.482.828.786

32

710.0,13.485

234.571.642.185

40

5.548.525.439

254.905.186.601

45

0

0


fi.

2

bin hins

Loi nhuan thuAn

Ito,

N5m trudc

21

chioh

chinh

10.

l:1-

Nam nay

so

l1

hing bdn

62

-34.6a9.73t.697

4-1a7 354.794

21, LAi cd ban

tftn

cd phi6u

cila Cdns tv me

-251

10

thdng 01 ndn 2013

NGUdI LAP BNdU

Kfi T0AN TRUdNG
CO PHAN

vAN

il
Nguy6n B6 Trrrdng



I/Luu chuyin tiin
-hCn

til

)

Lut kdtt diu

M'

nam ddn cudi qul nAy

Nim nay
3

BO3A.DN

iqr iliAr

THEo PHUoNG PnAp rnrl. c rrdp
nEN ztttztzotz

Chi ti€u

Sd

Ndm



04

(153.05?.875.769)

(t]8.490.098.8s7

05

(2.004.858.949)

(27.099.859.96r1

Tidn thu khdc trl hoat dong kinh doanh

06

'72.a1',7.626.94

165.924.5',7

Tidn chi kh6c dhoat dong kinh doanh

ffi

(107.483.071.000)

(400.308.786.159)

20

1.

Tidn
Tidn

chiiri laivav
chi nop thud IN

doanh nshiCp

,tu chuJdn tiin th dn ti/ hodt dins kinh doanh
I/ Luu chuydn ti€n tir hoat aldng dAu tr
1.Tidn chi dd nlua sem.xay d!'ng TSCD ve tei sen

5. Tidn chi dau

u

g6p vdn vao don vi

dii

h+n khdc

khic

6. TiCn dru hdi ddu tu s6p vdn vno don vi kh.ic
7. Ti€n thu lei cho vay, cd

tfc vr loi nhu4n duqc chia

hftr

cia DN

de

5.526

8.602.389.529

6.120.'.l 52.682
(r'1 .r9

|.9',73.45r')

0r9.244.458.860)

31

p,&!n]

32
.056_323.528.248

33

3?1.079.840.000

34


t15.295 .t7 r .2r5

ti sit hdi doii qui ddi neo4i te
fien vi hJfirs ildons tiin cu6'i kl ( 50+60+61)

6l

('1.40'1.394)

r7.583.188

10

20.567.00a.$1

134.2',72.441.361

3.Tidn vay ngin h+n, dai h?n nh4n

dud. c

4. r len cnl ua no goc 1ay

rii chinh
da ra cho chil

35

s.Ti€n chi rA no druc
6. Cd t(c ,lgi niiu4n


- DN/HN

rAr cnil's nqp usAr

Nam 2012

L Dic ttidm hoat tldng cfra doanh nghidp

v6n:
2- Linh wc kinh doanh:
3- Nginh nghd kinh doanh
1- Hinh thrlc s6 hiiu

Cdng ty cd phdn (Nhi nu6c n6m gifr 607o vtin didu lc)

Kinh doanh dichvu vd thuorg m4i
Van tai dudng bidn, dich

w

hnng

hii'

ilai

lf

bdn

Vosco (VOMASER)

Dia chi: Sd 9 Him Nghi, phuong Nguy6n Thdi Binh, Quan
5- Danh sdch cdc C6ng ty con dugc hqp nh{t: 4 cdng ty

1,

Tp' Hd Chi Minh

bidnVosco AOMS)
5.1- Cbng tf TNHH MQt thirnh tian Sila chtra td Dlch vt| tdu
Phdng
-Dia chi: Sd 15 Ci Chinh Lan, phudng Minh Khai, qu6n Hdng Bang' Hii
-Ti

16

ldi ich cita Cdng tY rne:

1007o

- Quydn bidu quydt cira C6ng ty me: 1007o
(VOSAL)
5.2' C6ng ty TNHH Mot tuanh vien dai li tinL bidn vd I'ogistics Vosco
Phdng
Dia chi: Sd 215 Lach Tray, phudng Ddng Giang, quan Ngd Quydn' Hii
- Tr le ldi ich cira Cong tY me: 100%

- Quydn bidu quydt cia Cong ty m9: 10070
(VT SC )


2- Dox vi tidn

III.

€

Chudn muc

sft dung

vi

chd

d 1^nol2 kdt thtc.rdo 3111212012

trong ghi ch6p kd todn: Vi€t Nam ddng'
aIO

k6 to6n

ip dung

6p dung Chd do kd to6n doanh nghiep Vi€t Nam

1- Chd dQ kd to6n 6P dung:

2- Hinh thfc sd kd todn 6p dung: Nhat ki chung
to6n: Theo quydt dinh

khoan tre tuudc cho ngudi brin vi c6c khoin doanh thu nhan
gid thuc td ngdy nhan
khoin vay dl,i han phat sinh tuorg \dm 2012 dudc ghi nhan theo ti

(]lic nghiep

w

nd, ddn thdi didm lap b6o c6o tdi chinh sd du ndy didu chinh theo
c6c ngan hhng noi Cdng ty mA tei khoan t ai ngity

tf

gi6 mua vdo binh qudn

3IlI2l20I2:20'814 VNDruSD'

2- Nguy€n t6c ghi nhan hi'ng tdn kho:
- Nguy€n t6c ghi nhan hdng tdn kho: Nguy€n

tfc gi6 thuc td'

gid vA kidm ke thuc td tdn kho;
- Phudng phep tinh gi6 tri hing tdn kho: Phuolg ph6p hc sd
- Phuong phdp hach todn hing tdn kho: Kc khai thudng xuyen;
- Phuong phdp lap dg phdng
3- Nguycn t6c ghi nhar

vI



- Cdc khoen deu tu chrlng kho6n ng6n han

- Cdc khoen ddu trr ng6n hqn,

dii

:

han khdc: dugc ghi nhan theo gid gdc'

quy dinh t4i th6ng tu
- Phudng phAp lap du phbng gi6m giri deu tu ngin h4n' dei han: theo
22812009IT1-BTC ttgity 0111212009 cia Bo tli chfnh'
phi di vay:
6- Nguydn t6c ghi nhAn viL vdn hoi cr6c khoin chi

vio chi phi tii chinh
- Nguy€n tdc ghi nhAn chi phi di vay: Chi phi tli vay duoc ghi nhxn
ddu trr d6ng mdi tiu duoc vtin
trong kj. Ridng chi phi di vay 1i6n quan trdc tidp ddn vi€c
ho6

vio gi6 tri teu.

duoc vdn ho6 trong
lc vdn ho6 dugc srl dung dd x6c dinh chi phi cli vay
phi kh6c:
7- Nguydn tic ghi nhdn vi vdn h6a c6c khoiLn chi
-

vdn cd phdn' vdn khdc chr] s6
- Nguydn t6c ghi nhan vdn diu tu cta chrl s0 h['u, thnng du
hftu.
- Nguyen

tic ghi

nhan chcnh lcch dddr gi6 lai

tii

san'

- Nguy€n t6c ghi nhAn chenh lcch ti gid: theo quy dinh tai rhong tu 179120121f'l-BTC
neity 2411012012 cita Bo

tii

chinh.

- Nguydn t6c ghi nhAn loi nhudn chua phan phdi
11- Nguyen tic vi phuong phdp ghi nhan doanh thu:

- Doanh thtr b6n hang, Doanh thu cung cdp dich
dich

w

rTr,



nhap doanh nghiOp hi6n hiLnh'


V. Th6ng tin bd sung cho cic khoin mgc hinh

biy trong

(Doni
Cudi

01- Ti6n

Tidr gili ngan l1ine

c0ng:

02- Crc khoin ddu tutii chinh
- Cd phidu dau tungin hqr

ngtn h4n (Chi tio't tai pltu Igc sd 1)

' Trii phidu ddu tu ngin han

ft

hu kldc

ng6n


Beng can d6'i

20.s61.008.437

59.590.410.078

Cudinim
00
00
00
00

Ddu ndm

Li do
vd sd lud.'rg

+ V€ sid

lri

Cdng:
cudi

03- C6c khoin phii thu ngin hln khdc
Phai thu ve cd phdn hoa
- Phii thu vd cd rfc ve ldi nhuan duqc chia

Phii thu ngtdi lao dong
- Phli rhu khdc


00

355.966.92',1

- Chi phi SX, KD dA dang

thinh

Ddu

1',70.166.995.68'7 208.032.310.335

Nguyen licu, vat licu
- C6rg cu, dgng cu
-

-

0s

13.005.643.236
13.005.643.236
Cudi

04- HAng tdn kho
- Hing mua dang di dudng

nrm


0

0

hod bdt dong sen

Cnng gic g,ic hing trin kho

Cong:

r76 160.576-r85 211.100.197.673

* ci6 tLi ghi sd cia hirg 6n kho dr)ng dd ihd chdp, cdm co'dirn bio c6c khoin
ng phAi rA:
* Gid tri hoin fiap dd phdng giAm gid hing t6n kho trong n:im:

0

0

0

0

kien din ddn phei rich thcm ho4c hodn nhqp d\t
phbng giim gid hiLng tdn kho:

00

* cdc trlrbTlg hq! ho4c

giim
tii siin cd dinh thue tii chinh:
09- Tdng,
10- Ting, giAm thi sin cii dinh v0 hinhl
08- Tdng, giam

Cudi

ndm

Cud'i

nem

685.338.?44

5.898.359.744
6,583.698.488

Ddu

nim

Ddu

nim

00
00


0

0

0

0

0

0

I

0

( chi tidr rheo bidu neu tlong QD 152006)
( chi tidt theo bidu miu lrong QD 152006)
( chi tidt theo bidu m6u hong QD 15/2006)


giim bdt dong sin diu hr:
13- Cic khoin ddr frtii chinh d)i h4n:
a-Diu hl rdo cbng tJ con: (Chi tidt tqi ph4l4c
Li do thay ddi v6i ttng kloin diu tu:

58.543.782.700
111.056.000
111.056.000
( chi tidt theo bidu meu lrong QD 15/2006)


J6c vd sia chta

Chi phi tra trlrdc
15- Vay

vi

dii

dii

h?n khdc

c0ng

Thrdvi cic khoin

0

0

135.000.000

135.000.000

82.183.397.343

nim


nnm

Ddu

3t9.634.745

- ThuC'tieu d4r ddc biCt

0

- Thud xua'i, nhap khdu

0

-

'72.595.556

c{c loai

17- Chi phi

phii

19

phi

vi


00

34.128.128.1

Cudi

nrm

0

0

2.5'.78.9'72.916

21.764.250
4.299.218

0

0

0

0

0

0
112.849.860.232


2.314.152209

' Kinh phl cong doAn

- Ctc khoan phei tre,

0

440.s4r.303
Cuo'i

c0ng
-

1.851.813.505

23;t2'7.883

cdc khoin phai nop khdc

Trich tnr6c chi phi tidn luong trong thdi gian nghi ph6p
- Chi phi sria chta ldn TSCE
- Chi phi phei tra kh6c
18- Cdc

502.001.045

0

thuc' kh6c

Cu6i

nd ngdn han

h+n dch h4n

0

86.484.327.881 94.8s3.t16.361
107.939.69r.881 146.'.760.879.04/

TscD

- Vay ngin han
- Ng

0

Cudi

14- Chi phi tra irudc dii hqn
- CIli phi tre ru6c vd thuc hoqt dong TSCD

Ddu nam
82.048.391.343

0
:

do ihay ddi v6i trn1g khoen ddu tu:


c0ng

Cudinim

dii han

hing

00
00
00
00
00

b- Nq dni h!!n
-

chinl'I

Nq d),i han kndc

C0ng
tii chfth

- Cic kloan ng rhuc

2.901.117.577-280 3.176.105.577.010
( chi tidt theo bidu meu trong QD 152006)


tl

chi

nhap hoen lai phai

t.i ie

dudc ghi nhan tir c6c

nim

tri

chiti biei dbng cia V tn
b- Chi tiet vd ddu tt cia ckii s& hattr
- Vo'n g6p cira

*

1.030.979

0

Mi

Cndi nnm

Di



1.030.979

Thud thu nh4p hoin IqiPhei
22- vdn

nnm

14.881.630.879

ca: khoar chenh l6ch tem thdi

chiu thud
- Khoin holLn nhip thud
tflJdc

14.88r.630.8?9

00
Cudi

ttd
lle phdt sin!

nnm

00

14.881.954.ss5


0

s

Vay do'i trldng kh6c

- Thue

0

0

bQ

Cong

1.400.000.000.000 1.400.000.000.000

trdi phi6u dI chuydn thdnh cd phidu trong nim

So lLld. ng cd

phidu

1.890.000

qut

c- Cnc gitto dich t'A vdn v6i ctic



d- Cd

ttc

- cairric

di cong

bo sau ngby Let lhtic

I'i

ke

loin nrm:

+ Cd tfc dA c6ng bd tren cd phi6u phd th6ng:
+ Cd tfc di c6ng bo'tren cd phidu uu dii:
- Cd

ric

d- Cd

cira cd

phid

uu

+ Cd phicu phd thong
+ Cd phicl uu dei
- Sd

1.890.000

ltqng cd phiii dtqc nua lai

1.890.000

+ Cd phiSu phd th6ng
+ Cd phi6q
- Sd

m dai
138.110.000

ltqfig cii phi6u dang fuu hdnh

138.110.000

+ Cd phidu phd th6ng
+ Cd phi6u du dai

10.000

MQnh gin cd phi{u datry htu hdnh:
e- Cdc qui cia dounh nghiQP:
+


23'Ngudn kinh
- Ngudn kinh phi

27.916.312.330

chud

mvc kdtoiin

N'im

nay

Curii

nlm

Nnm trudc

trong nim

- Chi sq nghi9p
- Ngndn kinh phi cbn 14i cudi

nim

24-Tii san fhuc ngoii
t- Gid tri tdi sdn thue ngoai
TSCD thuc ngoii
- Tii sAn khdc lhre ngoii


105 .',703.04'7 .7

hing

hd. p

+ Tdng doanl rhu

lui

lap b6o cdo tii chinh
26- Cic khoan giim

tong

kc'cira ho.p ddng xay dr.lng duoc ghi nlran de'n thdi didm

tril

doanh thu (MS 02)

- Chidt kha'u thudng mai
- Giam gid heng b{n

8-621.124.022

hi

phii nQp (phudng phdp rrlrc ticp)


ddng xey dqng

+ Doanh thu cira hqp ddng xey dgng dfQc ghi nhan

NAm trudc

2.326.821.301.818 2.893.396.486.954

- Doanh thu cung cdp dich vrl
- Doanh thu

tinh: D6ns)

2132'524'349'510 2'992'636'067 '984

Trang d6:
- Doani thu bdn

|i

5.223.397.152

0

0

0

0

crla BDS

0

2.016.29'.7.7-t'/.65',7
0

2.619.515 .t14.13',7
0

0

0

0

0

0

0

0

0

diu u da bin

c0ng



0

5

- Leib6n hAng

c0ng

214.500

1.307.104

11.005.691.642

9.083.633.675

Nim

30- Chi phi tii chinh (MS 22)
Lai tidn vay
- Chidt khdu thanh todn. lai b6r heng rA chlm
- L6 do thanh li c6c khoen ddu trr ng6n han lii hqn

0

26.5a4.843

gie da thvc hien


Nrm trudc

Nim nay
hiCn
I

.2'/2.388.486

2.494.853 .523

1

.212.388.486

2.494.853.523

cic n'm trd6c cira chi phi thud

nam nay

hinh
32- Chiphi thudthu nhap doanh nghiop hoan l?i (NIS 52)
- Chi phi fiud thu n.haP doanh ngligp hoan l9i phdt sinh lir c6c khoen cheni iCch
tqn thdi phai chir thud
- Tdng chi phi lhud thu nhip doanh rghiqp hign

'/0'7.303

- Chi phi thud thu nhap doani nghiCp hoar bi phat sinh tir viec hoAn nhap fii
sin rh dthu nh4phoen hi

0

s

7(r7.303

Nim nay
r .335.133.162.352

- Chi phi nguyen lieu, v4t Ueu
- Chi phi nhin c6ng
Clhi phi

I

6.829 .02',7

92.638.326.499

2',7.386.490

ep doanl nghiep dnh rrer thL nhlp

- Didu chinh chi phi thud thu nh4p doanh nghiCp

0
.8'.7

42.232.505 .03r


."100

6.363.1',7

- Cd tfc, ldi nluan dltdc chia
Lti biin ngoai te
Lei chenh lech ti gi6 da thrrc hiea
- LAi chenh lqch

0

kMu hao tai sen cd dinll

- Chi phi dich vu nlua ngoni

c0ng

f

6'c

L524.909 .302.9L1
.155.2',/0.671

209 .309 .648.394

22',7

lo4.349 .646.591


- Cec khoin didu chinh ing, giam lgi nhuan kdtodn dd xi4c dinh
16 phan bd cho cd d6ng sL hnu cd phidu phd rh6ng

Ndm trudc

-34.689;731.697 4.ta1354.'t94

ldi nhuan holc

Cdc khoa ' diiLr chinh tdng

C,ic khoiin 'i.u clinh sidrn

31'691
138 110000
- Cd phidn phd th6ng iuu hirnh Lrnh quan forg k'
-251
- Lai co bin trcn cd Phiet
vIL Th6ng tin bd sung cho cdc k,.o:in mqc trinh biv trong Bio c6o ldu chuydn tidn te

- Ldi nhuan hoac

16

phan bd

cl

] cd d6ns



Tdng gi6 tri mua hoAc lhanh

' Pldn

hfu

c6ng ty con hoarc don

gin Ei mua hoac thanh

vifinh

doanh khic trcng

k'

li
li

drqc t\anh tcin bing tidn vi! cdc khoAn tudng

dlldng tidn

kloen iudng aludng ti! n thqc c( lrong c6ng ty con holc ddn vi
kinh doanh khdc duo. c mua hoic thanh li
- Phin gii tri tdi sAn fldng hd.p theo lirng lo4i TS) vi ng khdng phii li tidn vA
ci'c kho'in tuong duong tidn trong c6ng !y cor hoic ddn vi kinh doanh khdc
-



chinh cira cic nicn

dQ

tinkhic:
LQp

NGUOI LAP BIdU

Ki

TOAN TRUdNG

kd todn trd6o)

ngiy 29 thing

(pP\t,-

:

0

I

ndm 20 I 3

IAM DOC


a9

ht

it
F1
gi

q

!t .L

xl FI
Rl

:t

Ht

I

;
:
3

e

r.=

sl


x

:

:l

\l

s

$

il

>l

8l

:l

i

sl

E

E

.t

:l 5l

F.l

*l

R

El

:t

:l

g

EI

;l tl
El

$
$il

rl

s

9t



il
il

cil
:l:t

fli

E

!l

F E

=

l9

F

E1

*

3
;l

:l


,E

$l

_t

;

4

fl

e

€l
i1

'!

3

z


c

q
e
s


RI

3l
$l

:l
\l

bI

It

+

tEt

ilsl

.:t

dl

€
s

i
i.
IT lzlt'i.tst

1r


FI

sl
el

d

-!

.:

t:
t.-

ls

ls t;;

ill
sl

a

ql q
3t

I

L

!l
"-

elSl
lnl

i

e iE

F 4 Y

RI

3t

I

L

l

l

i

I

il



O

tx
li
l$
li

:l
:l

x

*l
=

*

sl

"l

E
E

!

I

"l -j

*

o

U

&

{

eg

v)

ee

E$
z

0!

\N!

0!

b
lt)

Q


,!

c

,s

6

il il

z

s

!

lq':i

:!

i
.:
,i
,c
,E
:

t>+

!(


it
ir jl i
t1
:L )Q
!I
rj
i^ rll

E

o

I
(i

(

9

.,\

{
I
,:

c

3
sr

ce

c

E

it

F

4

!:

E

€

z

5
F

^!

(.

.]

l!


n

{

E

I

O

F

3

iIt

c

z

F

i: 'ii:;

.iii i;
j

C
:

I

I
I
I

a€

!

19

:

:!

-{

3

E:-'
\.o3

Lri

Q

E

3

3

.i

.

l

I

FI

I

;i E

+

,E

;
H]
g ;. $
2

e'i
E

ei F.l a



p.€

Fa

;i

3ii

f:

E]
;^

G'
5

F

:15

E

gt

:l

!a E
3-3


1

al

i s
E

r

c
v-r

E

q

s

ir3

rl
5r

u:

i+-i

-1 .d

:

€

I

..':

€
I

a

.l

!l
4

€:
6
EI

!l9

E

:
di

2

F F

l

€r

-'t

.l
(l

:l
:1

: €

ii

ocl

o=h

:i'!

:l E1 €1,

:

9i
ql €l

:]

z

.l
.d

di

B

q

\q

q

.8

e

O

!

Q

3

.9

z

c

,"]

q

cl

3 I
o

t

.1

j

!

O

(,