Đang tải... (xem toàn văn)
Báo cáo tài chính hợp nhất quý 3 năm 2015 - Công ty cổ phần Xây dựng và Nhân lực Việt Nam tài liệu, giáo án, bài giảng ,...
.COng ty: Gd PHAN xAY DUNG vA NHAN tUC VIET NAM Dta chl; 14 - Dand Thiry Tram - c6 Nhud - Bic rU Licm - Ha Nqi Di€n tho?i: 04 6269 07 42 Faxt 04 6269 0741 I I eAo cAo rAr cHiNH HoP NHAT Ky b.io (iio: quf lll Nim:2015 Th6ng 11/2015 odn vi: cONG Ty cd pHAN xAy DuNG vA NHAN tuc vtET 0!o chi: sd - Dqng Thuy Tran - cd Nhud - Bdc NAM *' TU eANc cAr.r odr Tai (Mdu sdB01'DN nu'n Lion xi 200/o2014/TT'Btc !:trr'!;i;'rsd roAru ngiy 30/o9/2o1s Don Thuydt Ma sd minh tinh: Dcin sd cudi ki' Sd d6u ndm 267,060,676,000 68,030,672,371 203,550,837,254 Tidn 111 53,030,672,371 28,306,193,386 tdc khodn tuonq duonq tidn 112 120 15,000,000,000 26 ,7 26 TAI SAN a - rAt sAH NGAN HAN (1oo=i1o + 120 130 + 140 + 150) l Tidn ve ciic khoiin tudng dudng tidn + 100 110 ll Ddu tu tai chinh ngin han Chrlnq kho:jn kinh doanh Du phonq gi6m gid ddu Iu ngin han (") Ddu tu n6m girJ den nqdy diio han lll Ciic kho6n phai thu nqin han vt.0 17,s42,963,176 ,203 ,8s3 5,aa8,o17,145 17,542,963,176 5,888,017 ,145 4,810,862,813 72,424,647,500 47,188,303,064 4,005,247 ,619 123 130 Tre tru6c cho ngrtdi biin Phdi thu nOi bO nqin han Ph6i thu theo tien dd kd hoach hqp ddng 132 xay dunq ,689 ,533,456 134 q Phdi thu nqdn han khilc Du phdnq phAi thu ng;n hAn khd ddi (-) lJt) 13 vt.0 lV Hdnq tdn kho '140 vt.0 tdn kho 141 149 ngin han khiic 150 43,442,461,528 33,638,795,709 {13,313.869,27 4} (12,)c7 6e6,892) vt.0 Du phdnq qi6m qi;i hdnq tdn kho ,435 61,978.086,86s 75,142,561,435 61,978,086,865 11,s33,616,205 I ,227 ,688 ,505 1,848,290,801 2,9s4,606,289 5,115,610,091 157,472,125 ,1 42 ,561 Chj phi trd truoc 151 Thud GIGT 152 9,1 5,978,3 90 Thud vd cdc khoan khdc phdi thu Nhd nudc 153 494,351,134 Giao drch mua b6n lai trdi phieu Chlnh 154 phtir ldi sdn nq6n han khdc TAr sAN DAI HAN (2oo = z1o + 220 240+250+260+269) 155 r- ciic khoiin phei thu dei h?n Phdi thu dii han cr)a khdch hdng Tra trudc cho nguoi b;in ddi han Von kinh doanh o don vr truc lhuo( Phdi thu dai han noi b0 Phai thu vd cho vay d2ri han Phdr thu dai han kh;lc + 200 210 711 \ 12,041,930,000 137 nqin han duoc khdu tril I * 135 l1i 44,950,807,103 vt.03 133 Cac khoan phai thu v€ cho vay ngan han V Tdi s6n ,239 127 131 Hanq s5 ,032 ,397 121 Phai thu khiich hdnq Tai san thieu cho xt.l vt.01 VI.13 4,995,880 vt.14 I ,O93 ,736 ,61 42 ,668 ,47 ,305 41 ,532 ,07 ,81 ,222 ,113 28,000,119,516 61 ,869 27 ,050,855,026 212 7't3 214 215 216 1,877 ,564,490 949,264,490 Du phonq phai thu d:li han kho doi ('') ll Tii siin c6 dinh Tii san cd drnh h0u hlnh - Nquyen qid (7,1r,15 221 lul kd (") vt.0 99) B8 ) 18,494,969,518 18,299,478,184 6,395,285,998 (28.09 s,8A7,81 4) 179,7 82,212 19s,491,334 18,181,846,428 51,087,200,81 ))2 sdn co drnh thuO tdi chinh - Nquyen qio 1a'361,628,640 220 222 Gio tri hoo nqn 2't9 132 C5,35J,3 vt.11 T2ri 22s '226 - Gid tri hoo ndn lul kd (") )27 J lal san c0 drnn vo nrnn - Nguyen gio ' Gid Ui hoo mdn lul kd (") 229 230 lll Bdt d6ng s6n tldu tu - Nquyen qid 231 - Gio tri hoo non luy Ad 232 240 lV Tii s6n dd danq dAi hqn thi phi san xudt, kinh doanh dang ddi vt.10 47,455,000 24 7,4 55,000 tt7,b72 /88) (ti,963,!(b) vt.12 vt.08 '11,796,674,616 11 ,7 40,268,8O7 241 han thi phi xay dung co bdn dd dang v Ciic khoin ddu tu tiri chinh diri han Odu t[ vao cong ty oau tu vao c0nq ty liCn ket, li0n doanh oAu tu q6p vdn vdo don vr khilc Du phong deu tLr tdi chinh dii han ('') DAu tr-l ndm qiU den nqdy d;io han Vl Tii s6n ddi han khiic Chi phi trd trr.l6c ddi han Tdi san thue thu nhap hoan lai Ihie't br, vat tu, phu ting thay thd ddi han Tdi sdn ddi han khdc vl tdi thd thudnq mai 242 11 ,796,67 4,616 11,740,268,807 v1.02 2,524,554,420 3,528,554,42O 3,528,554,420 261 vt.13 2,528,554,420 2,738,4O7,633 2,738,407,633 262 vt.24 345,154,412,614 26s,420,059 ,367 250 251 2s2 253 254 255 260 105,309,852 105,309,852 763 268 269 roNG (oNG TAr sAN (270=ioo*2oo) 270 NGUON VON Ma sd vt.14 Thuydt minh 5d cudi k|' Sd ddu nim A - Nq PHfu TRA (3oo = 310 + 330) 300 142,27 0,689 ,162 155,557,374,996 l No ngin h4n 310 121,061,100,478 144,448,052,562 21,882,960,264 34,300,937,147 Phai tr6 ngudi bdn ngin han 311 NgrJdi mua tr6 tic-n trudc ngSn han 312 Thue vd cdc khodn phdi nOp Nhd nrldc J IJ Phai tra nguoi lao d0ng 314 s Chi phi phdi trd ngdn han 315 Phai tra noi bo 316 Phai tra theo tien dO ke hoach hop ddng xay dung lt/ vt.16 20 ,931 v t.17 vt.18 ,224 ,982 39,012,988,348 ,020,233,726 9,135,806,777 8,231,004,555 8,147,727 ,541 ,601,7 44 4,27 0,303 ,80 117 Doanh thu chua thu( hidn ngan han Cilc khodn phdi trd, phai n6p ngan han kh;ic 318 319 O 36,818,.182 545,493,632 vt.19 16,484,952,993 11,589,049,655 45,033,052,720 36,122,494,346 1,323,251,312 VI.2 10 Vay va no thue tai chinh ngdn han 320 vt.15 Du phdng phdi tr6 ngdn han ('') 321 vt.2 11 12 Quy khen thu&ng, phfc ldi 3?2 ,323,251 ,312 13 Qny binh dn gid 14 Giao drch mua bdn lai trili phieu Chinh ph0 [- Nd dii han Phdi trd nguoi bdn ddi han Ngrjdi mua trA tidn tru6c dii han 324 330 21,2O9;588,684 11,109,322,434 331 14,211,477,114 8,402,33s,864 337 Chi phiphai trd ddi han JJJ Phai trA ...CPA HANOI AicA 9 BAO CAO TAI CHINH HOP NHAT DA DlTOfC KIEM TOAN CUA CONG TY CO PHAN XAY DITNG 47 Cho nam tai chinh ket thuc ngay 31/12/2012 Kem theo BAO CAO KIEM TOAN DQC LAP CONG TY KIEM TOAN VA KE TOAN HA NOI THANH VIEN HflNC KIEM TOAN ALLIANCE OF INTER-CONTINENTAL ACCOUNTANTS Tru sa chinh: So 3, ngo 1295, ducmg Giai Phong, P. Hoang Liet, Q. Hoang Mai, TP. Ha N6i DT; (84) 4 3974 5080/81/82 * Fax: (84) 4 3974 5083 Email: cpahanoi@fpt.vn * Website: www.cpahanoi.com CONG TY CO PHAN XAY DU>^G 47 Tru SO': So 8 Ducmg Bien Cuong, thanh pho Quy Nhon, tinh Binh Dinh Dien thoai: : 056 3522 166 - Fax: 056 3522 316 BAO CAO TAI CHINH HOP NHAT DA DlTOC KIEM TOAN CUA CONG TY CO PHAN XAY DITNG 47 Cho nam tai chinh ket thuc ngay 31/12/2012 Kem theo BAO CAO KIEM TOAN DOC LAP Duac kiem todn bdi\ CONG TY TNHH KIEM TOAN VA KE TOAN HA NOI So 03, ngo 1295, duong Giai Phong, quan Hoang Mai, thanh pho Ha Noi Tel: (84 4) 9745081/82 Fax: (84 4) 9745083 Ha noi, thang 03 nam 2013 MUC LUC Noi dung Bao cao cua Hoi dong quan tri va Ban Tong Giam doc Bao cao kiem toan Bao cao tai chinh hop nhat da diro'c Idem toan Bang can doi ke todn hap nhdt tai ngay 31/12/2012 Bdo cdo kit qua hoat dong kinh doanh hgp nhdt nam 2012 Bdo cdo Imi chuyin tiin te hap nhdt nam 2012 Ban thuyet minh bdo cdo tdi chinh hap nhdt nam 2012 CONG TY C6 PHAN XAY DlTNG 47 Dia chi: So 8 Bien Cuong - Quy Nhon - Binh Dinh Dien thoai: 056 3522 166 Fax: 056 3522 316 Bao cao tai chinh Cho nam tai chinh ket thuc ngay 31/12/2012 BAO CAO CUA BAN TONG GIAM DOC Ban Tong Giam doc Cong ty co phan Xay dung 47 trinh bay bao cao cua minh va bao cao tai chinh hgp nhat cua Cong ty cho nam tai chinh ket thuc ngay 31 thang 12 nam 2012. Khai quat ve Cong ty ^ Cong ty c6 phhn Xay dung 47 (sau day ggi tk la "Cong ty") tien than la Cong ty Xay dung 47 dugc chuyen doi tu doanh nghiep Nha nuoc theo Quyet dinh s6 4411/2001/QD/BNN-TCCB ngay 08/12/2001 cua Bg truong Bg Nong nghiep va Phat trien nong thon. Cong ty hoat dong theo Giay chung nhan dang ky kinh doanh so 3503000064 do So Ke hoach Dau tu tinh Binh Dinh cap ngay 27 thang 6 nam 2005, thay doi Ian thu 12 ngay 01 thang 08 nam 2012, ma so Dang ky doanh nghiep cua Cong ty thay d6i s6 4100258747. Theo do; Tru so chinh cua Cong ty: So 8, duong Bien Cuong, thanh pho Quy Nhon, tinh Binh Dinh. V6n dieu le cua Cong ty : 80.000.000.000 dong. Bing chu : Tarn muoi ty dong chan. Hoat dong chinh cua Cong ty: Xay dung cac cong trinh ky thuat dan dung, bao gom cac cong trinh thuy lgi, thuy dien; Xay dung nha cac loai (Xay dung cong trinh cong nghiep, dan dung); Hoat dong xay dung chuyen dung kliac (Thi cong khoan phut vua, xu ly nen va than cong trhih); Khni lliHc da, cat, sol, &d\. sel; Kiem tra va phan tich ky thuat (Dich vu thi nghiem kiem tra do ben co hoc, be tong ket cau); Dich vu dieu hanh tua du lich (Kinh doanh \u hanh ngi dia va quoc te, cac tua dich vu du lich khac); Dich vu ho trg lien quan den quang ba va t6 chuc tua du lich (To chuc hoi nghi, hoi thao); Djch vu tarn hoi massage va cac dich vu tang cuong sue khoe (tru hoat dong the thao); Hoi dong quan tri va Ban Tong Giam doc tai ngay lap bao cao tai chinh hop nhat: Cac thanh vien cua Hoi dong quan tri bao gom: ^s, Ho va ten Chirc danh Ngay bo nhiem 6ng Nguyen Luong Am 6ng Nguyen Van Ton 6ng Le Van Dong 6ng Dinh Tan Duong Ong Pham VanNho Cac thanh vien cua Ban Tong Giam doc bao gom: Ho va ten Chirc danh Ngay bo nhiem Ong Nguyin Luong Am Tong coNG TY cd puAN xAv Dtl'NG 47 TrU s&: Sd 8 ttudrng Bi0n Cuong, thirnh phii Quy Nhdn, tinh Binh Dinh DiQn thoai: 056 3522166 - Fax: 056 3522 316 nAo CAo rAI CH1NH HOP xHAr DA DUQC rlfu roAN cira cONG TY cd PuAN xAY DUNG 47 - Cho nrm tii chfnh kdt thric nghy 3LlI2l20I3 Kdm theo BAo CAO rlf,vt TOAN DoC LaP I Dmc kidm todn bdi: cONc ry rNHH KIfM ToAN vA Kfi ToAN HA NOr sd 03, ng61295, dudrng Giai Ph6ng, quan Hohng Mai, Hi NOi Tel: (S4 4) 39745082 Fax: (84 4) 39745083 Hd NOi, thdng 3 ndm 2014 MUCLUC aa STT NQI DUNG Trang I 2 3 86o c6o cria Ban Gi6m it6c 86o c6o ki6m tofn B6o c6o tii chfnh hqp nhAt dfl dugc ki6m tofn -" Bdng cdn diit ke todn hqp nhiit tqi ngdy 3I/12/2013 Bdo cdo tait qud hoqt dQng kinh doanh hqp nhdt ndm 20 ; Bdo cdo lru chuyAn fiAn ft hqp nhiit ndm 2013 Bdn thuyAt minh bdo cdo tdi ch{nh hqp nhdt ndm 2013 Phu lqc sii 0I:Tinh hinh tdng gia* TCSD hitu hinh Phu Iarc sii 02:Tinh hinh tdng gidm viin chrt so htbu Phry luc 03 - Bdng xdc dinh lqi ich cd dAng thidu sd Phu luc 04 - Vay ngdn han Phry luc 05 - Vay ddi han 2-4 5-6 7 -8 9 t0 tt -34 35 36 37 38-39 40 t_. 4. \Ar 'ti . .it ,.f? I rl t I "i\'o CONG TY cd PnAN xAv olltlC tz . 86o crio cta Ban Tdng Gi6m ildc Dia chi: 56 8, Bien Cuong, Thdnh phd Quy Nhor, tinh Binh Dinh dinh kbm BCTC cho nam te,i chinh Di-en tlro4i: 056 3522166 Frx:056 3522316 k€tthtc ngdy 3unnol3 BAo cAo crlA BAN rdNc crAM Ddc Ban Tdng Gir{m <ldc Cong ty Cd phdn Xay dgng 47 , ggi tatld "C6ng ty" d€ trinh Mo c6o ndy ctng vdi Brio c6o tii chinh hqp nhat dd dugc kidm todn cho ndm ti,i chinh kdt thfc ngary 3t/1212013. I HQi ildng quin tri v)r Ban Tdng Girim ildc t4i thdi iliim lAp B16o c6o tii chinh gdm c6: HQi il6ng qudn tri . Ong Nguy6n Lucrng Am chri tiph . Ong Nguy6n Van T6n Ph6 Chri tich . Ong Le Van Ddng Uj vien . 6ng Dinh Tan Ducrng Uj vien o Ong Ph?m Vdn Nho Uj vien Ban Tdng Gid.m ildc: . Ong Nguy6n Lucrng Am Tdng Gi6m ddc . Ong Vii Xuln Chinh Ph6 Tdng Gir{m <tdc r 6ng L€ Ven Ddng Ph6 Tdng Gi6m ddc . 6ng Dinh Tdn Duong Ph6Tdng Girim ddc . Ong Nguy6n Dfc Th6i Ph6 Tdng Girim ddc . Ong Nguy6n Vtu T6n Ph6 Tdng Gidm <ldc E . 6ng Duong Minh Quang Ph6 Tdng Gi6m ddc I . Ong Ph?m Vin Nho Kd tor{n trudng 'l Kiim torin vi6n rIQc l{p ,. ' :., 1 I Mo c6o tdi chinh hqp nhdt cho ndm tii chinh kdt thric neiry 3U12/2013 cfra C6ng ty Cd phdn j Xay dqng 47 duo. c kidm torin b6i Cdng ty TNHH Kidm to6n vi Kd torin Hi NQi (CPA HANOD. '; Khrii qu6t v€ cOng ty Cong ty Cd phdn Xay dung 47, ggitit li "COng ty", tiCn thdn li Cong g Xay dgrg 41 dugc chuydn ddi tt Doanh nghie.p Nhd nudc theo Quydt dinh sd. 44112001/QD/BNN-TCCB ngiy 08/l2p00l cria Bd truong B6 N6ng nghiep vd viQc chuydn C6ng ty Xay dgrg 47 thd,nh COng ty Cd phdn Xay dWry 47. Cong ty duo.c thdnh lflp *reo Gidy chrltrg nhfn deng kf kinh doanh s6 3503000064 do S& Kd ho4ch vi Ddu fi tinh Binh Dinh cdp ngdy 27 thdng 06 nam 2005. Trong qu.i uinh hoat d6ng, COng ty cn l2ldn thay ddi dang lci kinh doanh, ttray <tdi ldn thl 12 vio ngiy OU8l20l2va s6 mdi ld 4100258747 do S8 Kd hoach vi Ddu tu tinh Binh Dinh cap. Theo d6: Vdn didu lQ dang kf cria COng ty li: 80.000.000.000 d (Tdrn muoi tj itdng chdn), cONc ry cd pHAx xAy DtNc 47 Dia chi: sd 8, BiOn Cucrng, Thinh phd euy Nhon, tinh euy Nhon DiOn thoai: 056 3522166 Fax: 056 522316 86o c6o cfia Ban Tdng Gi6m ddc d(nh kbm BCTC cho nam thi chfnh kdt thric ngey 3Ul2l20I3 Linh wc kinh doanh: Xdy dUng c6c c6ng trinh thuf loi, thuy diOn, giao rhong, cong nghiep, d0n dung; Khai thilc, vAn chuydn vAt liOu xAy dgng; Dich vu rhf nghiOm kidm rra d6 bdn cohoc b0 t6ng kdt cau; Dai tu xe, m6y thi cOng; Sin xudt, phqc hdi [...]... du dau nam - 1,048,491,6 53 Muo trong ndm 33 ,151,5 53, 346 11,1 83, 3J2,151 2,4 23, 727,2 73 4,072,160,000 41 1,908,848 34 ,004,000 46 ,39 5,285,998 6 ,529 ,887 ,2 73 h.thitnh 0T XDCB tong khic 39 8 .39 1,18 39 8 ,3 91,1 B1 1 Chuydn song BD5 fhonh 2, 236 ,36 3, 636 2, 236 ,36 3, 636 li, nhuang b(in Gidm khcic 39 8 ,39 1,181 1,048,491,6 53 33, 338 ,916,9 83 nim 780, 738 ,4 53 20,099,405,266 Khiu hoo trong ndm 64,244,452 3, 811,9 03, 598... n;y nam ndy Ki n:y f;nr tru6( tiiy ki nam nay Lny ka nim lrrdc 12 ,33 9,411,E19 15,488,919 ,30 6 3E, 935 ,5r3,0 43 44,0 41 ,17 6,8 63 r9,t02,646 ,32 6 11, 831 ,072,442 33 ,677, 536 ,046 49,28E ,39 2,6!2 3, 3AJ,969,164 2,624,184,884 13, 377,675,15A 9,0E0,859,690 10,954, 133 , 531 4,197,875, 432 25,874,t 33, 619 24,769,874 ,30 1 K\7 Ch phi ngLryan vAt iCu -ch phi nh;n (0ng -th phi miy thl cdng (hlphisin xuit -thiphi$eu chung 14 ,34 4, 738 ,99J... 482,497 ,31 4 33 4, 634 ,750 6,9 13, 757,595 6,9 13, 157,595 1,911,479, 433 1,971,479, 433 2,979,182,2t8 2,919,182,278 2,919,182,778 2,979,18),278 6 73, 165,919 6 23, 165,979 567,t51, 839 36 ,10A, 437 ,178 36 ,100, 437 ,37 8 42,7 03, 2 73, A11 canq 926,998 ,34 5 2 ,39 2 ,33 3,71E 1,045,950,200 1,121,602,905 51,561,789 6,246,415,995 34 ,34 0, 937 ,141 2 ,39 2 ,33 3,778 1,812,2 23, 647 tr; co khii nang no 926,998 ,30 5 926,998.105 895,189,600 2,020,015,500... ki narn trudc 34 0,944,7 73 nay N;m trLJoc Li,y ke nam ndy ti,y k,j n;m lIUd( drch 5 ,34 3,254,922 14,414,647 25,414,647 36 2,94A,819 141,010, 032 7A7, 637 ,998 1,15,514,102 594, 732 ,927 455,710, 431 1,647,197 ,31 9 1,4 73, 182 ,34 1 85,651,952 94,990,44) )41,021,7 83 le phi 296,2 93, 382 1 ,37 5,815,199 2,t29,587,144 4,)94,0 53, 259 5,251 ,39 4,829 1,416,0 03. 101 35 2,2 23, 4 63 1,647,3J1 ,38 1 4,544, )33 ,411 v! m! ngoii phi trich... 5,525,598,8 53 13. 009.720.995 5,526,598,8 53 17 Thu6 vn cnc kho6n phiai n6p 8,402 ,33 5,864 2,40',I,825,000 435 ,984,672 435 ,984,672 482,497 ,31 4 204.8 43. 279 32 8,0 83, 561 33 4, 634 ,754 128,0 83, 561 652,991,004 r40,7s1,100 r3,009,720,995 14,21t,4t1,114 14,711,417,114 8,442 ,33 5,864 2,40r,8?5,000 2,40r,825,000 2,401,825,000 200.8 43. 279 9)7,688, 833 5,504,506,824 652,997,004 140,751.100 21,51E,920 482,497 ,31 4 33 4, 634 ,750... tl 1 4,118,1 43, 35 4 t.ta1,aa).tir) trtdr nam 50 to khi n;ng trd nd 36 "122,494 ,34 6 36 ,12),494 ,34 6 23, 12A,994,A26 23, 170,994,026 9,000,000,000 9.000,000,000 14,178,7 43, 354 2r,606,150,000 iali.t)a3,9iC't oiu Phrt tlnh trong n;m n-m s6 16 ng;n hdi I a2.a9ai 22,t06,r s0,000 3, 4 83, 361 ,794 1,074,180,975 700,000,000 1 ,30 1,500 ,32 0 1,074,1 83, 472 700,000,000 3, 101,500 ,32 0 1,4741 83, 472 MiusdBog-oN (ON6 IY cd,PHiN... 658 ,38 3,716 801,610,969 1,115,586,550 102,576,855 Lai bin cdc khoan diu lLl td trrc, lqi nhuan dugc chia C0n9: N;m 60,899 ,36 3,702 66,872,055,447 t65,281,265,1 43 198,555,116 ,31 0 3A.755,166,712 44,496.221,889 100 ,33 2,1 53, 469 +t######*#ftt 3A,144,196990 22 ,37 5, 833 ,158 64,949,111,674 61,1A3,120,8 83 1A,159,041 ,32 9 71,092,A25,295 204,719,558,865 234 , 133 , 435 ,444 tii(hinh tiei nay 9,19a,9)9,22A 4,101,97A,248 39 ,0A9,141,519... ty me quy lll/7015 cOa COng ty Cd phan Xay dung vd NhSn luc Viet Nam (CM Vietnam) Cong ty cd pha-n Xay dr;ng va Nh8n h;c Viet Nam xin giai trinh vd ket qu6 SXKD qu)t 3/ 2015 nhu sau: Doanh thu thu6^n Conq ty me Quy ttt/2014 84.5 93. 067.008 80,1 53, 675,272 Quf llll201s 82 ,38 4,559 ,32 8 69,2 93, 7 49 ,33 2 -2 .208.s07.680 -1 0.859.92s.940 -2 .61010 - 13. 5590 TJng,/giam o/o Hqp nhdt Kj/ bdo ca0 NQi dung tang/giam Loi... ph0i qut - Gi;m do thay ddi ty l0 gdp von Chonh loch t'i 30 3,9 9i6 do ddnh gid ldi sd du nqoai te cuoi kV s6 du nodv 30 l09 ,O 53 ,1 55 ,67 2 3, 167,14A,677 24,0 53, 155,672 ,642 ,3AO ,022 13, 464,4 53, )7 4 80,000,120,000 5 46,950,000 2,000,000,000) (2s8,000,000) -1 09,A62,684 ,37 1 13, 464,4 53, 27 4 79,9 53, 110,000 (120,000) (2s8,000,000) (805,s98,195) 4 3 (55s,409,648) 172l000,000,000 64,973t205t552 30 ,000,000,000... 196,454,197,879 t4,581,482 ,35 3 45,542,654,255 116,451 ,39 3,786 32 ,454,156,200 31 ,717 ,34 4,/19 79,6a2,8A4,A8 82,3a4,559 ,32 8 84,5 93, 067,008 2 53, 441 ,38 3,6 53 226,090,4 93, 759 #####+####*## 77, 436 ,160,9 23 271,887,612,498 1.2 Doanh thLr d6i v.!i crc ben len quan 2, tn( khoiin giam lrir doanh thu 3 Gi6 viin hnng brn N;m Gin v6n hinq hoa da ban + Ai + Gii v;n xuit khdu v,in ban harng trcng nuo( - 6id v6n cua dlch vu